{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Model Overview and Instructions","Step 1 Model Setup","Rate Design Module","Step 2 Enter Bill Tabulations","Step 3 Customer Service Charges","Step 4 Design Water Rates","Bill Impacts","Step 5 Drought Rate Adjustments","Revenue Simulation Module","Step 6 Enter Weather Data","Step 7 Setup Simulation","Step 8 Review Sim Results","Simulation Output","Simulation Sequence","Class1_Model","Class2_Model","Class3_Model","Class4_Model","Class5_Model","Class6_Model","Weather Adjustment Tables","Lists","Saved Rates","Demonstration Data"],"not_rendered":{"charts":52,"images":5,"macros":1,"external_links":0,"defined_names":505,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Model Overview and Instructions","index":0,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,17,51,21]]}
[null,"AWE Sales Forecasting and Rate Model"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 1: Model Setup Worksheet"]

{"sheet":"Step 1 Model Setup","index":1,"n_rows":57,"n_cols":15,"rows_kept":57,"cut":false,"hidden":false,"merged":[[56,1,56,5],[56,14,56,18],[45,7,45,9],[46,7,46,9],[40,7,40,9],[41,7,41,9],[42,7,42,9],[43,7,43,9],[44,7,44,9]]}
[null,"Step 1: Model Setup"]
[null,"On this worksheet you specify the test year, the units volumes, precipitation, and temperature, seasons, customer classes, and ratio of maximum month to minimum month system production. "]
[null,"The model requires these parameters in order to function properly.  Therefore this should be the first thing you do if you are using the model for the first time. There are 5 sections to complete"]
[null,"on this worksheet.  Be sure all sections are completed correctly before moving on to the Rate Design Module."]
[]
[null,"1. Bill Tabulation Year"]
[null,"The model calculates water sales and sales revenue using the distributions of customer water consumption you enter in Step 2 (Bill Tabulations).  These distributions are based on historical"]
[null,"consumption data for a recent year.  This is called the Bill Tabulation Year. Use the drop-down list below to specify the year for which you will be providing bill tabulations in Step 2."]
[null,"Note: The Bill Tabulation Year must be within the last 10 years, and should be a year for which you provide weather data in Step 4, though this is not strictly necessary."]
[]
[]
[null,"Bill Tabulation Year:"]
[]
[null,"2. Model Units"]
[null,"The model needs to know what billing units you use with your water rates.  In the U.S., municipal and industrial water use is typically priced per hundred cubic feet (CCF) or thousand gallons"]
[null,"(Thou. Gal.). In countries on the metric system, it is typically priced per kilo liter (kL).  Use the drop-down list to select the billing units you use with your water rates."]
[null,"In Step 6 you will enter historical precipitation and temperature data.  Use the drop-down lists to specify units these data are in."]
[]
[null,"Billing Units:",null,null,null,"Precipitation Units:",null,null,null,"Temperature Units:"]
[]
[null,"3. Seasons"]
[null,{"$f":"\"The model divides annual water use between \" & season1 & \" and \" & season2 & \" seasons.  This allows the model to differentiate the change in water use given a change in rates by season (typically, demand in\"","v":"The model divides annual water use between Off Peak and Peak seasons.  This allows the model to differentiate the change in water use given a change in rates by season (typically, demand in"}]
[null,{"$f":"\"the \" & season2 & \" season is more responsive to rate adjustments than demand in the \" & season1 & \" season).  It also allows you to specify different water rates for each season (seasonal rates).\"","v":"the Peak season is more responsive to rate adjustments than demand in the Off Peak season).  It also allows you to specify different water rates for each season (seasonal rates)."}]
[null,{"$f":"\"Use the drop-down lists to specify the first and last months for the \" & season1 & \" season.  The model will then determine the months that are in the \" & season2 &\" season.\"","v":"Use the drop-down lists to specify the first and last months for the Off Peak season.  The model will then determine the months that are in the Peak season."}]
[null,{"$f":"\"Note: you do not need to specify the months for the \" & season2 & \" season.  The model determines this from your specification of the \" & season1 & \" season.\"","v":"Note: you do not need to specify the months for the Peak season.  The model determines this from your specification of the Off Peak season."}]
[]
[null,"Season","From","Thru",null,"No. Months",null,"Season","From","Thru",null,"No. Months"]
[null,{"$f":"season1 & \":\"","v":"Off Peak:"},null,null,null,{"$f":"COUNTIF(seasons,season1)","v":0},null,{"$f":"season2 & \":\"","v":"Peak:"},{"$f":"INDEX(months,MATCH(D28,months,0)+1)","v":{"$error":"#N/A"}},{"$f":"IF(C28=\"Jan\",\"Dec\",INDEX(months,MATCH(C28,months,0)-1))","v":{"$error":"#N/A"}},null,{"$f":"12-F28","v":12}]
[]
[null,"4. Maximum to Minimum Month Production Ratio"]
[null,"The model uses the ratio of maximum to the minimum monthly system production to infer the relative importance of outdoor water use in your service area. Since outdoor use is more"]
[null,"responsive than indoor use to deviations from normal weather patterns, this is important.  Enter the maximum to minimum monthly production ratio in the cell below."]
[null,"Note: It is best to calculate this ratio for several recent years and then enter the average of your results."]
[]
[null,"Max to Min Monthly Production Ratio:"]
[]
[null,"5. Customer Classes"]
[null,"The model can calculate water use and sales revenue for up to six different customer classes.  Use the Number of Customer Classes drop-down list to specify the number of customer classes you"]
[null,"want to model.  Enter names for each class in the Class Names table below the drop-down list."]
[]
[null,"Number of Customer Classes:",null,null,null,null,null,"Class Names Table"]
[null,null,null,null,null,null,"Class 1","Not in use"]
[null,null,null,null,null,null,"Class 2","Not in use"]
[null,null,null,null,null,null,"Class 3","Not in use"]
[null,null,null,null,null,null,"Class 4","Not in use"]
[null,null,null,null,null,null,"Class 5","Not in use"]
[null,null,null,null,null,null,"Class 6","Not in use"]
[]
[null,"6. Median Household Income"]
[null,"The model calculates the change in affordability between your Current and Proposed rates based on the ratio of water cost to median household income.  Enter median household income for"]
[null,"your service area and select the Customer Class number you set to your primary residential customer class (e.g. single family customers)."]
[]
[null,null,null,"Median  household income:",null,null,"Select the class number you set to your primary residential customer class:"]
[]
[null,"If you have completed this worksheet, go to the Rate Design Module worksheet."]
[]
[null,"Go back to Model Overview and Instructions Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Rate Design Model Worksheet"]

{"sheet":"Rate Design Module","index":2,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,1,38,4],[38,16,38,21]]}
[null,"Rate Design Module"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Go back to Step 1: Model Setup Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 2: Enter Bill Tabulations Worksheet"]

{"sheet":"Step 2 Enter Bill Tabulations","index":3,"n_rows":262,"n_cols":33,"rows_kept":262,"cut":false,"hidden":false,"merged":[[261,1,261,5],[261,19,261,22],[6,1,6,5],[6,19,6,22]]}
[null,"Step 2: Enter Customer Class Bill Tabulations"]
[null,"On this worksheet, you enter bill tabulations for your Bill Tabulation Year for the customer classes you set up in Step 1. A bill tabulation shows the number of bills and total usage falling into each usage bin.  Separate bill tabulations are required for each season. Because"]
[null,"bills may not fall neatly into the seasons you defined in Step 1,creating a seasonal bill tabulation is more challenging than creating an annual bill tabulation. It requires allocating bills to each season according to the date the meter was read (and thus the period of consumption to"]
[null,"which this read date corresponds). It will always be the case that consumption will span the two seasons for some bills.  In these cases, you will need to have rules for assigning the bill to one or the other season (e.g. if more that 50% of the days in the consumption period"]
[null,"are in the first season, then assign it to the first season). The User Guide provides additional guidance and examples for preparing your bill tabulations. In addition, AWWA Manual M1 provides a thorough discussion and detailed example of how to prepare bill tabulations"]
[null,"using your meter read data."]
[null,"Go back to Rate Design Module Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 3: Customer Service Charges"]
[]
[null,null,null,null,{"$f":"\"Customer Class: \" & class1","v":"Customer Class: Not in use"},null,null,null,null,{"$f":"\"Customer Class: \" & class2","v":"Customer Class: Not in use"},null,null,null,null,{"$f":"\"Customer Class: \" & class3","v":"Customer Class: Not in use"},null,null,null,null,{"$f":"\"Customer Class: \" & class4","v":"Customer Class: Not in use"},null,null,null,null,{"$f":"\"Customer Class: \" & class5","v":"Customer Class: Not in use"},null,null,null,null,{"$f":"\"Customer Class: \" & class6","v":"Customer Class: Not in use"}]
[null,null,null,null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,{"$f":"season2 & \" Season\"","v":"Peak Season"}]
[null,null,null,null,{"$f":"season1_month1 & \" - \" & season1_month2","v":" - "},null,{"$f":"season2_month1 & \" - \" & season2_month2","v":{"$error":"#N/A"}},null,null,{"$f":"season1_month1 & \" - \" & season1_month2","v":" - "},null,{"$f":"season2_month1 & \" - \" & season2_month2","v":{"$error":"#N/A"}},null,null,{"$f":"season1_month1 & \" - \" & season1_month2","v":" - "},null,{"$f":"season2_month1 & \" - \" & season2_month2","v":{"$error":"#N/A"}},null,null,{"$f":"season1_month1 & \" - \" & season1_month2","v":" - "},null,{"$f":"season2_month1 & \" - \" & season2_month2","v":{"$error":"#N/A"}},null,null,{"$f":"season1_month1 & \" - \" & season1_month2","v":" - "},null,{"$f":"season2_month1 & \" - \" & season2_month2","v":{"$error":"#N/A"}},null,null,{"$f":"season1_month1 & \" - \" & season1_month2","v":" - "},null,{"$f":"season2_month1 & \" - \" & season2_month2","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,"Total",null,"Total"]
[null,"Usage Bin",null,null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills"]
[null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin"]
[null,"From","To",null,"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"},"Bin",{"$f":"\"(\" & units_vol & \")\"","v":"()"}]
[null,0,0]
[null,1,1]
[null,2,2]
[null,3,3]
[null,4,4]
[null,5,5]
[null,6,6]
[null,7,7]
[null,8,8]
[null,9,9]
[null,10,10]
[null,11,11]
[null,12,12]
[null,13,13]
[null,14,14]
[null,15,15]
[null,16,16]
[null,17,17]
[null,18,18]
[null,19,19]
[null,20,20]
[null,21,21]
[null,22,22]
[null,23,23]
[null,24,24]
[null,25,25]
[null,26,26]
[null,27,27]
[null,28,28]
[null,29,29]
[null,30,30]
[null,31,31]
[null,32,32]
[null,33,33]
[null,34,34]
[null,35,35]
[null,36,36]
[null,37,37]
[null,38,38]
[null,39,39]
[null,40,40]
[null,41,41]
[null,42,42]
[null,43,43]
[null,44,44]
[null,45,45]
[null,46,46]
[null,47,47]
[null,48,48]
[null,49,49]
[null,50,50]
[null,51,51]
[null,52,52]
[null,53,53]
[null,54,54]
[null,55,55]
[null,56,56]
[null,57,57]
[null,58,58]
[null,59,59]
[null,60,60]
[null,61,61]
[null,62,62]
[null,63,63]
[null,64,64]
[null,65,65]
[null,66,66]
[null,67,67]
[null,68,68]
[null,69,69]
[null,70,70]
[null,71,71]
[null,72,72]
[null,73,73]
[null,74,74]
[null,75,75]
[null,76,76]
[null,77,77]
[null,78,78]
[null,79,79]
[null,80,80]
[null,81,81]
[null,82,82]
[null,83,83]
[null,84,84]
[null,85,85]
[null,86,86]
[null,87,87]
[null,88,88]
[null,89,89]
[null,90,90]
[null,91,91]
[null,92,92]
[null,93,93]
[null,94,94]
[null,95,95]
[null,96,96]
[null,97,97]
[null,98,98]
[null,99,99]
[null,100,100]
[null,101,101]
[null,102,102]
[null,103,103]
[null,104,104]
[null,105,105]
[null,106,106]
[null,107,107]
[null,108,108]
[null,109,109]
[null,110,110]
[null,111,111]
[null,112,112]
[null,113,113]
[null,114,114]
[null,115,115]
[null,116,116]
[null,117,117]
[null,118,118]
[null,119,119]
[null,120,120]
[null,121,121]
[null,122,122]
[null,123,123]
[null,124,124]
[null,125,125]
[null,126,126]
[null,127,127]
[null,128,128]
[null,129,129]
[null,130,130]
[null,131,131]
[null,132,132]
[null,133,133]
[null,134,134]
[null,135,135]
[null,136,136]
[null,137,137]
[null,138,138]
[null,139,139]
[null,140,140]
[null,141,141]
[null,142,142]
[null,143,143]
[null,144,144]
[null,145,145]
[null,146,146]
[null,147,147]
[null,148,148]
[null,149,149]
[null,150,150]
[null,151,151]
[null,152,152]
[null,153,153]
[null,154,154]
[null,155,155]
[null,156,156]
[null,157,157]
[null,158,158]
[null,159,159]
[null,160,160]
[null,161,161]
[null,162,162]
[null,163,163]
[null,164,164]
[null,165,165]
[null,166,166]
[null,167,167]
[null,168,168]
[null,169,169]
[null,170,170]
[null,171,171]
[null,172,172]
[null,173,173]
[null,174,174]
[null,175,175]
[null,176,176]
[null,177,177]
[null,178,178]
[null,179,179]
[null,180,180]
[null,181,181]
[null,182,182]
[null,183,183]
[null,184,184]
[null,185,185]
[null,186,186]
[null,187,187]
[null,188,188]
[null,189,189]
[null,190,190]
[null,191,191]
[null,192,192]
[null,193,193]
[null,194,194]
[null,195,195]
[null,196,196]
[null,197,197]
[null,198,198]
[null,199,199]
[null,200,200]
[null,{"$f":"C217+1","v":201},{"$f":"B218+24","v":225}]
[null,{"$f":"C218+1","v":226},{"$f":"B219+24","v":250}]
[null,251,275]
[null,276,300]
[null,301,325]
[null,326,350]
[null,351,375]
[null,376,400]
[null,401,{"$f":"B226+49","v":450}]
[null,451,{"$f":"B227+49","v":500}]
[null,501,550]
[null,551,600]
[null,601,650]
[null,651,700]
[null,701,750]
[null,751,800]
[null,801,850]
[null,851,900]
[null,901,950]
[null,951,1000]
[null,1001,1050]
[null,1051,1100]
[null,1101,1150]
[null,1151,1200]
[null,1201,1250]
[null,1251,1300]
[null,1301,1350]
[null,1351,1400]
[null,1401,1450]
[null,1451,1500]
[null,1501,1550]
[null,1551,1600]
[null,1601,1650]
[null,1651,1700]
[null,1701,1750]
[null,1751,1800]
[null,1801,1850]
[null,1851,1900]
[null,1901,1950]
[null,1951,2000]
[null,"2000 or more"]
[]
[null,"If you have entered your bill tabulations, go to Step 3"]
[]
[null,"Go back to Rate Design Module Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 3 Design Water Rates Worksheet"]

{"sheet":"Step 3 Customer Service Charges","index":4,"n_rows":88,"n_cols":14,"rows_kept":88,"cut":false,"hidden":false,"merged":[[70,7,70,8],[61,1,61,3],[61,11,61,13]]}
[null,"Step 3: Customer Service Charges"]
[null,"On this worksheet, you specify Current and Proposed meter service charges.  There are two sections to the worksheet.  In Section 1, you enter the number of accounts by Customer Class and"]
[null,"meter size for your Bill Tabulation Year.  In Section 2, you specify your Current and Proposed customer service charges, again by Customer Class and meter size.  In Section 2, you also select"]
[null,"your billing frequency, so that the model will know the frequency with which these charges are collected."]
[]
[null,"1. Enter Number of Accounts by Meter Size in the Bill Tabulation Year"]
[null,"Enter the number of active accounts by meter size and Customer Class for the Bill Tabulation Year in the table below. You should be able to draw this information directly from the bill"]
[null,"tabulations you provided in Step 2."]
[]
[null,null,"Number of Accounts by Meter Size in Bill Tabulation Year"]
[]
[null,"Meter Size",{"$f":"class1","v":"Not in use"},{"$f":"class2","v":"Not in use"},{"$f":"class3","v":"Not in use"},{"$f":"class4","v":"Not in use"},{"$f":"class5","v":"Not in use"},{"$f":"class6","v":"Not in use"},"Total"]
[null,"5/8-Inch",null,null,null,null,null,null,{"$f":"SUM(C13:H13)","v":0}]
[null,"3/4-Inch",null,null,null,null,null,null,0]
[null,"1-Inch",null,null,null,null,null,null,0]
[null,"1 1/2-Inch",null,null,null,null,null,null,0]
[null,"2-Inch",null,null,null,null,null,null,0]
[null,"3-Inch",null,null,null,null,null,null,0]
[null,"4-Inch",null,null,null,null,null,null,0]
[null,"6-Inch",null,null,null,null,null,null,0]
[null,"8-Inch",null,null,null,null,null,null,0]
[null,"10-Inch",null,null,null,null,null,null,0]
[null,"12-Inch",null,null,null,null,null,null,0]
[null,"16-Inch",null,null,null,null,null,null,0]
[null,"Total",{"$f":"SUM(C13:C24)","v":0},0,0,0,0,0,0]
[]
[null,"2. Specify the Customer Service Charges for Current and Proposed Rates"]
[null,"Use the drop-down list to enter the billing frequency for your utility.  Next, enter in the table below your Current and Proposed customer service charges by Customer Class and meter size."]
[]
[null,"Billing Frequency:",null,null,null,"Bills Per Year:",{"$f":"bills_per_yr","v":4}]
[]
[null,null,"Service Charge Per Billing Period by Customer Class and Meter Size"]
[]
[null,null,{"$f":"class1","v":"Not in use"},null,{"$f":"class2","v":"Not in use"},null,{"$f":"class3","v":"Not in use"},null,{"$f":"class4","v":"Not in use"},null,{"$f":"class5","v":"Not in use"},null,{"$f":"class6","v":"Not in use"}]
[null,"Meter Size","Current","Proposed","Current","Proposed","Current","Proposed","Current","Proposed","Current","Proposed","Current","Proposed"]
[null,null,"($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)","($/Bill)"]
[null,"5/8-Inch"]
[null,"3/4-Inch"]
[null,"1-Inch"]
[null,"1 1/2-Inch"]
[null,"2-Inch"]
[null,"3-Inch"]
[null,"4-Inch"]
[null,"6-Inch"]
[null,"8-Inch"]
[null,"10-Inch"]
[null,"12-Inch"]
[null,"16-Inch"]
[]
[null,null,"Service Charge Revenue (Thou. $)"]
[]
[null,"Per Bill Period",{"$f":"SUMPRODUCT(C13:C24,C37:C48)/1000","v":0},{"$f":"SUMPRODUCT(C13:C24,D37:D48)/1000","v":0},{"$f":"SUMPRODUCT(D13:D24,E37:E48)/1000","v":0},{"$f":"SUMPRODUCT(D13:D24,F37:F48)/1000","v":0},{"$f":"SUMPRODUCT(E13:E24,G37:G48)/1000","v":0},{"$f":"SUMPRODUCT(E13:E24,H37:H48)/1000","v":0},{"$f":"SUMPRODUCT(F13:F24,I37:I48)/1000","v":0},{"$f":"SUMPRODUCT(F13:F24,J37:J48)/1000","v":0},{"$f":"SUMPRODUCT(G13:G24,K37:K48)/1000","v":0},{"$f":"SUMPRODUCT(G13:G24,L37:L48)/1000","v":0},{"$f":"SUMPRODUCT(H13:H24,M37:M48)/1000","v":0},{"$f":"SUMPRODUCT(H13:H24,N37:N48)/1000","v":0}]
[null,"Annual",{"$f":"C52*bills_per_yr","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annual Service Charge Per Account ($)"]
[]
[null,"Average",{"$f":"IF(class1_is_active,1000*C53/C25,\"\")","v":""},{"$f":"IF(class1_is_active,1000*D53/C25,\"\")","v":""},{"$f":"IF(class2_is_active,1000*class2_fixed_rev_current/D25,\"\")","v":""},{"$f":"IF(class2_is_active,1000*class2_fixed_rev_proposed/D25,\"\")","v":""},{"$f":"IF(class3_is_active,1000*class3_fixed_rev_current/E25,\"\")","v":""},{"$f":"IF(class3_is_active,1000*class3_fixed_rev_proposed/E25,\"\")","v":""},{"$f":"IF(class4_is_active,1000*class4_fixed_rev_current/F25,\"\")","v":""},{"$f":"IF(class4_is_active,1000*class4_fixed_rev_proposed/F25,\"\")","v":""},{"$f":"IF(class5_is_active,1000*class5_fixed_rev_current/G25,\"\")","v":""},{"$f":"IF(class5_is_active,1000*class5_fixed_rev_proposed/G25,\"\")","v":""},{"$f":"IF(class6_is_active,1000*class6_fixed_rev_current/H25,\"\")","v":""},{"$f":"IF(class6_is_active,1000*class6_fixed_rev_proposed/H25,\"\")","v":""}]
[null,"Median",{"$f":"IF(class1_is_active,IF(C75>1,INDEX(C37:C48,C75+1),C37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class1_is_active,IF(D75>1,INDEX(D37:D48,D75+1),D37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class2_is_active,IF(E75>1,INDEX(E37:E48,E75+1),E37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class2_is_active,IF(F75>1,INDEX(F37:F48,F75+1),F37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class3_is_active,IF(G75>1,INDEX(G37:G48,G75+1),G37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class3_is_active,IF(H75>1,INDEX(H37:H48,H75+1),H37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class4_is_active,IF(I75>1,INDEX(I37:I48,I75+1),I37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class4_is_active,IF(J75>1,INDEX(J37:J48,J75+1),J37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class5_is_active,IF(K75>1,INDEX(K37:K48,K75+1),K37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class5_is_active,IF(L75>1,INDEX(L37:L48,L75+1),L37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class6_is_active,IF(M75>1,INDEX(M37:M48,M75+1),M37)*bills_per_yr,\"\")","v":""},{"$f":"IF(class6_is_active,IF(N75>1,INDEX(N37:N48,N75+1),N37)*bills_per_yr,\"\")","v":""}]
[]
[]
[]
[null,"Go back to Step 2: Enter Bill Tabulations",null,null,null,null,null,null,null,null,null,"Go forward to Step 4: Design Water Rates"]
[]
[null,"Model Calculations Below.  Do Not Modify"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"DO NOT MODIFY"]
[null,null,"Median Value Lookup Table"]
[]
[null,null,{"$f":"(C25+1)/2","v":0.5},null,{"$f":"(D25+1)/2","v":0.5},null,{"$f":"(E25+1)/2","v":0.5},null,{"$f":"(F25+1)/2","v":0.5},null,{"$f":"(G25+1)/2","v":0.5},null,{"$f":"(H25+1)/2","v":0.5}]
[null,null,{"$f":"IF(C74<=C77,1,MATCH(C74,C77:C88,1))","v":12},{"$f":"C75","v":12},{"$f":"IF(E74<=E77,1,MATCH(E74,E77:E88,1))","v":12},{"$f":"E75","v":12},{"$f":"IF(G74<=G77,1,MATCH(G74,G77:G88,1))","v":12},{"$f":"G75","v":12},{"$f":"IF(I74<=I77,1,MATCH(I74,I77:I88,1))","v":12},{"$f":"I75","v":12},{"$f":"IF(K74<=K77,1,MATCH(K74,K77:K88,1))","v":12},{"$f":"K75","v":12},{"$f":"IF(M74<=M77,1,MATCH(M74,M77:M88,1))","v":12},{"$f":"M75","v":12}]
[]
[null,null,{"$f":"SUM(C13:C$13)","v":0},{"$f":"C77","v":0},{"$f":"SUM(D13:D$13)","v":0},0,{"$f":"SUM(E13:E$13)","v":0},{"$f":"G77","v":0},{"$f":"SUM(F13:F$13)","v":0},{"$f":"I77","v":0},{"$f":"SUM(G13:G$13)","v":0},{"$f":"K77","v":0},{"$f":"SUM(H13:H$13)","v":0},{"$f":"M77","v":0}]
[null,null,{"$f":"SUM(C$13:C14)","v":0},0,{"$f":"SUM(D$13:D14)","v":0},0,{"$f":"SUM(E$13:E14)","v":0},{"$f":"G78","v":0},{"$f":"SUM(F$13:F14)","v":0},{"$f":"I78","v":0},{"$f":"SUM(G$13:G14)","v":0},{"$f":"K78","v":0},{"$f":"SUM(H$13:H14)","v":0},{"$f":"M78","v":0}]
[null,null,{"$f":"SUM(C$13:C15)","v":0},0,{"$f":"SUM(D$13:D15)","v":0},0,{"$f":"SUM(E$13:E15)","v":0},{"$f":"G79","v":0},{"$f":"SUM(F$13:F15)","v":0},{"$f":"I79","v":0},{"$f":"SUM(G$13:G15)","v":0},{"$f":"K79","v":0},{"$f":"SUM(H$13:H15)","v":0},{"$f":"M79","v":0}]
[null,null,{"$f":"SUM(C$13:C16)","v":0},0,{"$f":"SUM(D$13:D16)","v":0},0,{"$f":"SUM(E$13:E16)","v":0},{"$f":"G80","v":0},{"$f":"SUM(F$13:F16)","v":0},{"$f":"I80","v":0},{"$f":"SUM(G$13:G16)","v":0},{"$f":"K80","v":0},{"$f":"SUM(H$13:H16)","v":0},{"$f":"M80","v":0}]
[null,null,{"$f":"SUM(C$13:C17)","v":0},0,{"$f":"SUM(D$13:D17)","v":0},0,{"$f":"SUM(E$13:E17)","v":0},{"$f":"G81","v":0},{"$f":"SUM(F$13:F17)","v":0},{"$f":"I81","v":0},{"$f":"SUM(G$13:G17)","v":0},{"$f":"K81","v":0},{"$f":"SUM(H$13:H17)","v":0},{"$f":"M81","v":0}]
[null,null,{"$f":"SUM(C$13:C18)","v":0},0,{"$f":"SUM(D$13:D18)","v":0},0,{"$f":"SUM(E$13:E18)","v":0},{"$f":"G82","v":0},{"$f":"SUM(F$13:F18)","v":0},{"$f":"I82","v":0},{"$f":"SUM(G$13:G18)","v":0},{"$f":"K82","v":0},{"$f":"SUM(H$13:H18)","v":0},{"$f":"M82","v":0}]
[null,null,{"$f":"SUM(C$13:C19)","v":0},0,{"$f":"SUM(D$13:D19)","v":0},0,{"$f":"SUM(E$13:E19)","v":0},{"$f":"G83","v":0},{"$f":"SUM(F$13:F19)","v":0},{"$f":"I83","v":0},{"$f":"SUM(G$13:G19)","v":0},{"$f":"K83","v":0},{"$f":"SUM(H$13:H19)","v":0},{"$f":"M83","v":0}]
[null,null,{"$f":"SUM(C$13:C20)","v":0},0,{"$f":"SUM(D$13:D20)","v":0},0,{"$f":"SUM(E$13:E20)","v":0},{"$f":"G84","v":0},{"$f":"SUM(F$13:F20)","v":0},{"$f":"I84","v":0},{"$f":"SUM(G$13:G20)","v":0},{"$f":"K84","v":0},{"$f":"SUM(H$13:H20)","v":0},{"$f":"M84","v":0}]
[null,null,{"$f":"SUM(C$13:C21)","v":0},0,{"$f":"SUM(D$13:D21)","v":0},0,{"$f":"SUM(E$13:E21)","v":0},{"$f":"G85","v":0},{"$f":"SUM(F$13:F21)","v":0},{"$f":"I85","v":0},{"$f":"SUM(G$13:G21)","v":0},{"$f":"K85","v":0},{"$f":"SUM(H$13:H21)","v":0},{"$f":"M85","v":0}]
[null,null,{"$f":"SUM(C$13:C22)","v":0},0,{"$f":"SUM(D$13:D22)","v":0},0,{"$f":"SUM(E$13:E22)","v":0},{"$f":"G86","v":0},{"$f":"SUM(F$13:F22)","v":0},{"$f":"I86","v":0},{"$f":"SUM(G$13:G22)","v":0},{"$f":"K86","v":0},{"$f":"SUM(H$13:H22)","v":0},{"$f":"M86","v":0}]
[null,null,{"$f":"SUM(C$13:C23)","v":0},0,{"$f":"SUM(D$13:D23)","v":0},0,{"$f":"SUM(E$13:E23)","v":0},{"$f":"G87","v":0},{"$f":"SUM(F$13:F23)","v":0},{"$f":"I87","v":0},{"$f":"SUM(G$13:G23)","v":0},{"$f":"K87","v":0},{"$f":"SUM(H$13:H23)","v":0},{"$f":"M87","v":0}]
[null,null,{"$f":"SUM(C$13:C24)","v":0},0,{"$f":"SUM(D$13:D24)","v":0},0,{"$f":"SUM(E$13:E24)","v":0},{"$f":"G88","v":0},{"$f":"SUM(F$13:F24)","v":0},{"$f":"I88","v":0},{"$f":"SUM(G$13:G24)","v":0},{"$f":"K88","v":0},{"$f":"SUM(H$13:H24)","v":0},{"$f":"M88","v":0}]

{"sheet":"Step 4 Design Water Rates","index":5,"n_rows":160,"n_cols":18,"rows_kept":160,"cut":false,"hidden":false,"merged":[[156,1,156,10],[146,1,146,4],[146,11,146,13]]}
[null,"Step 4: Design Water Rates"]
[null,"On this worksheet, you specify Current and Proposed volumetric water rates for each Customer Class you defined in Step 1. The Proposed rates can be any alternative rate structure. The"]
[null,"model uses the bill tabulation data you entered in Step 2 to calculate the sales volume and revenue under each rate design. The model results on this worksheet are conditional on the"]
[null,"number of customers and weather conditions in the Bill Tabulation Year. Under different conditions, both sales volume and revenue can be expected to depart from these estimates.  In"]
[null,"the Rate Simulation Module, you can use the model to simulate sales volumes and revenues over a five- year period where number of customers, weather, and possibility of water use"]
[null,"curtailments are variable."]
[]
[null,"1. Set demand elasticity parameters"]
[null,"Demand elasticity is a parameter that measures the responsiveness of water demand to changes in the volumetric rate. It measures the percentage change in demand given a 1"]
[null,"percent change in price. Enter the demand elasticity parameters for each Customer Class in the Demand Elasticity Table.  For normal goods like water, the elasticity parameter is a negative"]
[null,"number, typically between -0.0 and -0.5. Demand elasticity is typically greater in absolute value in the peak period than the off-peak period. Recommended values are provided for"]
[null,"common  Customer Classes in the table to the right. If you do not want to the model to include price effects when it calculates sales revenue for your proposed rates, then set the demand"]
[null,"elasticity parameters to 0."]
[]
[null,null,null,"Demand Elasticity"]
[null,null,null,"Table"]
[null,"Customer Class",null,{"$f":"season1","v":"Off Peak"},{"$f":"season2","v":"Peak"},null,"Recommended Short-Run Elasticity Values"]
[null,{"$f":"class1","v":"Not in use"},null,null,null,null,null,null,{"$f":"season1","v":"Off Peak"},{"$f":"season2","v":"Peak"}]
[null,{"$f":"class2","v":"Not in use"},null,null,null,null,"Single Family",null,"-.00 to -.10","-.10 to -.20"]
[null,{"$f":"class3","v":"Not in use"},null,null,null,null,"Multi Family",null,"-.00 to -.05","-.05 to -.10"]
[null,{"$f":"class4","v":"Not in use"},null,null,null,null,"Commercial/Industrial",null,"-.15 to -.25","-.15 to -.25"]
[null,{"$f":"class5","v":"Not in use"},null,null,null,null,"Landscape",null,"-.20 to -.30","-.20 to -.30"]
[null,{"$f":"class6","v":"Not in use"}]
[]
[null,"2. Specify rates for each Customer Class in the tables below."]
[null,"Use the tables below to specify the Current and Proposed rates for each Customer Class. You can specify uniform, block, seasonal, and seasonal block rates."]
[null,"Uniform and Uniform Seasonal Designs: Enter the same rate for all five blocks.  If you want the uniform rate to vary by season, set a different uniform rate for each season."]
[null,"Block and Seasonal Block Designs: Enter the blocks and rates for each block level.  You can specify up to 5 blocks.  If you want fewer blocks than 5 -- say 3 -- then enter the same rate and"]
[null,"block information for Block 4 and Block 5 that you did for Block 3. If you want seasonal block rates, you can specify different blocks and/or rates for each season."]
[null,"Mixed Designs: You can vary the rate design by Customer Class and season.  For example, you can specify a block rate for the single family residential class and uniform rates for all"]
[null,"other classes.  Or you can specify a uniform rate for one season and a block rate for the other.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Performance by Customer Class"]
[]
[null,{"$f":"class1","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current","Proposed","% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"IF(class1_is_active,class1_seas1_vol_current+class1_seas2_vol_current,\"\")","v":""},{"$f":"IF(class1_is_active,class1_seas1_vol_proposed+class1_seas2_vol_proposed,\"\")","v":""},{"$f":"IF(class1_is_active,Q35/P35-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",null,null,null,null,null,null,null,null,null,null,null,null,"Annual Revenue (Thou. $)"]
[null,null,"Block 2",null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,"Block 3",null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"IF(class1_is_active,class1_fixed_rev_current,\"\")","v":""},{"$f":"IF(class1_is_active,class1_fixed_rev_proposed,\"\")","v":""},{"$f":"IF(class1_is_active,Q39/P39-1,\"\")","v":""}]
[null,null,"Block 4",null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"IF(class1_is_active,(class1_seas1_vol_rev_current+class1_seas2_vol_rev_current)/1000,\"\")","v":""},{"$f":"IF(class1_is_active,(class1_seas1_vol_rev_proposed+class1_seas2_vol_rev_proposed)/1000,\"\")","v":""},{"$f":"IF(class1_is_active,Q40/P40-1,\"\")","v":""}]
[null,null,"Block 5",null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(class1_is_active,P39+P40,\"\")","v":""},{"$f":"IF(class1_is_active,Q39+Q40,\"\")","v":""},{"$f":"IF(class1_is_active,Q41/P41-1,\"\")","v":""}]
[]
[null,{"$f":"class2","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current","Proposed","% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"IF(class2_is_active,class2_seas1_vol_current+class2_seas2_vol_current,\"\")","v":""},{"$f":"IF(class2_is_active,class2_seas1_vol_proposed+class2_seas2_vol_proposed,\"\")","v":""},{"$f":"IF(class2_is_active,Q45/P45-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,"Block 3",null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"IF(class2_is_active,class2_fixed_rev_current,\"\")","v":""},{"$f":"IF(class2_is_active,class2_fixed_rev_proposed,\"\")","v":""},{"$f":"IF(class2_is_active,Q49/P49-1,\"\")","v":""}]
[null,null,"Block 4",null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"IF(class2_is_active,(class2_seas1_vol_rev_current+class2_seas2_vol_rev_current)/1000,\"\")","v":""},{"$f":"IF(class2_is_active,(class2_seas1_vol_rev_proposed+class2_seas2_vol_rev_proposed)/1000,\"\")","v":""},{"$f":"IF(class2_is_active,Q50/P50-1,\"\")","v":""}]
[null,null,"Block 5",null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(class2_is_active,P49+P50,\"\")","v":""},{"$f":"IF(class2_is_active,Q49+Q50,\"\")","v":""},{"$f":"IF(class2_is_active,Q51/P51-1,\"\")","v":""}]
[]
[null,{"$f":"class3","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current","Proposed","% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"IF(class3_is_active,class3_seas1_vol_current+class3_seas2_vol_current,\"\")","v":""},{"$f":"IF(class3_is_active,class3_seas1_vol_proposed+class3_seas2_vol_proposed,\"\")","v":""},{"$f":"IF(class3_is_active,Q55/P55-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,"Block 3",null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"IF(class3_is_active,class3_fixed_rev_current,\"\")","v":""},{"$f":"IF(class3_is_active,class3_fixed_rev_proposed,\"\")","v":""},{"$f":"IF(class3_is_active,Q59/P59-1,\"\")","v":""}]
[null,null,"Block 4",null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"IF(class3_is_active,(class3_seas1_vol_rev_current+class3_seas2_vol_rev_current)/1000,\"\")","v":""},{"$f":"IF(class3_is_active,(class3_seas1_vol_rev_proposed+class3_seas2_vol_rev_proposed)/1000,\"\")","v":""},{"$f":"IF(class3_is_active,Q60/P60-1,\"\")","v":""}]
[null,null,"Block 5",null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(class3_is_active,P59+P60,\"\")","v":""},{"$f":"IF(class3_is_active,Q59+Q60,\"\")","v":""},{"$f":"IF(class3_is_active,Q61/P61-1,\"\")","v":""}]
[]
[null,{"$f":"class4","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current","Proposed","% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"IF(class4_is_active,class4_seas1_vol_current+class4_seas2_vol_current,\"\")","v":""},{"$f":"IF(class4_is_active,class4_seas1_vol_proposed+class4_seas2_vol_proposed,\"\")","v":""},{"$f":"IF(class4_is_active,Q65/P65-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,"Block 3",null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"IF(class4_is_active,class4_fixed_rev_current,\"\")","v":""},{"$f":"IF(class4_is_active,class4_fixed_rev_proposed,\"\")","v":""},{"$f":"IF(class4_is_active,Q69/P69-1,\"\")","v":""}]
[null,null,"Block 4",null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"IF(class4_is_active,(class4_seas1_vol_rev_current+class4_seas2_vol_rev_current)/1000,\"\")","v":""},{"$f":"IF(class4_is_active,(class4_seas1_vol_rev_proposed+class4_seas2_vol_rev_proposed)/1000,\"\")","v":""},{"$f":"IF(class4_is_active,Q70/P70-1,\"\")","v":""}]
[null,null,"Block 5",null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(class4_is_active,P69+P70,\"\")","v":""},{"$f":"IF(class4_is_active,Q69+Q70,\"\")","v":""},{"$f":"IF(class4_is_active,Q71/P71-1,\"\")","v":""}]
[]
[null,{"$f":"class5","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current","Proposed","% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"IF(class5_is_active,class5_seas1_vol_current+class5_seas2_vol_current,\"\")","v":""},{"$f":"IF(class5_is_active,class5_seas1_vol_proposed+class5_seas2_vol_proposed,\"\")","v":""},{"$f":"IF(class5_is_active,Q75/P75-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,"Block 3",null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"IF(class5_is_active,class5_fixed_rev_current,\"\")","v":""},{"$f":"IF(class5_is_active,class5_fixed_rev_proposed,\"\")","v":""},{"$f":"IF(class5_is_active,Q79/P79-1,\"\")","v":""}]
[null,null,"Block 4",null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"IF(class5_is_active,(class5_seas1_vol_rev_current+class5_seas2_vol_rev_current)/1000,\"\")","v":""},{"$f":"IF(class5_is_active,(class5_seas1_vol_rev_proposed+class5_seas2_vol_rev_proposed)/1000,\"\")","v":""},{"$f":"IF(class5_is_active,Q80/P80-1,\"\")","v":""}]
[null,null,"Block 5",null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(class5_is_active,P79+P80,\"\")","v":""},{"$f":"IF(class5_is_active,Q79+Q80,\"\")","v":""},{"$f":"IF(class5_is_active,Q81/P81-1,\"\")","v":""}]
[]
[null,{"$f":"class6","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current Rates",null,null,"Proposed Rates",null,null,"Current","Proposed","% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"IF(class6_is_active,class6_seas1_vol_current+class6_seas2_vol_current,\"\")","v":""},{"$f":"IF(class6_is_active,class6_seas1_vol_proposed+class6_seas2_vol_proposed,\"\")","v":""},{"$f":"IF(class6_is_active,Q85/P85-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,"Block 3",null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"IF(class6_is_active,class6_fixed_rev_current,\"\")","v":""},{"$f":"IF(class6_is_active,class6_fixed_rev_proposed,\"\")","v":""},{"$f":"IF(class6_is_active,Q89/P89-1,\"\")","v":""}]
[null,null,"Block 4",null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"IF(class6_is_active,(class6_seas1_vol_rev_current+class6_seas2_vol_rev_current)/1000,\"\")","v":""},{"$f":"IF(class6_is_active,(class6_seas1_vol_rev_proposed+class6_seas2_vol_rev_proposed)/1000,\"\")","v":""},{"$f":"IF(class6_is_active,Q90/P90-1,\"\")","v":""}]
[null,null,"Block 5",null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"IF(class6_is_active,P89+P90,\"\")","v":""},{"$f":"IF(class6_is_active,Q89+Q90,\"\")","v":""},{"$f":"IF(class6_is_active,Q91/P91-1,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total All Classes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"units_vol","v":0},{"$f":"SUM(P35,P45,P55,P65,P75,P85)","v":0},{"$f":"SUM(Q35,Q45,Q55,Q65,Q75,Q85)","v":0},{"$f":"Q96/P96-1","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current","Proposed","% Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"SUM(P39,P49,P59,P69,P79,P89)","v":0},0,{"$f":"Q100/P100-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume",0,0,{"$f":"Q101/P101-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",0,0,{"$f":"Q102/P102-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"3. Bill impacts of Proposed rates"]
[null,"Under your Proposed rates, the volume charge may go up for some customers and down or stay the same for others.  The Bill Impacts Table shows the percentage of bills that will go"]
[null,"down, stay the same, or go up -- and by how much. Charts showing the distribution of bill impacts for each customer class are provided on the Bill Impacts worksheet."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Affordability Index"]
[null,null,null,"% Change in Average and Median Annual Water Service Cost by Customer Class",null,null,null,null,null,null,null,null,"Current","Proposed"]
[null,null,null,"Average Annual Water Service Cost",null,null,"Median Annual Water Service Cost",null,null,null,"Affordability index equals"]
[null,"Customer Class",null,"Current","Proposed","% Change","Current","Proposed","% Change",null,"the median annual water"]
[null,{"$f":"class1","v":"Not in use"},null,{"$f":"IF(class1_is_active,(class1_seas1_avgvolcharge_current*(seas1_months_count/12)+class1_seas2_avgvolcharge_current*(seas2_months_count/12))*bills_per_yr+class1_avgfixedcharge_current,\"\")","v":""},{"$f":"IF(class1_is_active,(class1_seas1_avgvolcharge_proposed*(seas1_months_count/12)+class1_seas2_avgvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class1_avgfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class1_is_active,E112/D112-1,\"\")","v":""},{"$f":"IF(class1_is_active,(class1_seas1_medvolcharge_current*(seas1_months_count/12)+class1_seas2_medvolcharge_current*(seas2_months_count/12))*bills_per_yr+class1_medfixedcharge_current,\"\")","v":""},{"$f":"IF(class1_is_active,(class1_seas1_medvolcharge_proposed*(seas1_months_count/12)+class1_seas2_medvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class1_medfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class1_is_active,H112/G112-1,\"\")","v":""},null,"cost for the primary"]
[null,{"$f":"class2","v":"Not in use"},null,{"$f":"IF(class2_is_active,(class2_seas1_avgvolcharge_current*(seas1_months_count/12)+class2_seas2_avgvolcharge_current*(seas2_months_count/12))*bills_per_yr+class2_avgfixedcharge_current,\"\")","v":""},{"$f":"IF(class2_is_active,(class2_seas1_avgvolcharge_proposed*(seas1_months_count/12)+class2_seas2_avgvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class2_avgfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class2_is_active,E113/D113-1,\"\")","v":""},{"$f":"IF(class2_is_active,(class2_seas1_medvolcharge_current*(seas1_months_count/12)+class2_seas2_medvolcharge_current*(seas2_months_count/12))*bills_per_yr+class2_medfixedcharge_current,\"\")","v":""},{"$f":"IF(class2_is_active,(class2_seas1_medvolcharge_proposed*(seas1_months_count/12)+class2_seas2_medvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class2_medfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class2_is_active,H113/G113-1,\"\")","v":""},null,"residential customer class"]
[null,{"$f":"class3","v":"Not in use"},null,{"$f":"IF(class3_is_active,(class3_seas1_avgvolcharge_current*(seas1_months_count/12)+class3_seas2_avgvolcharge_current*(seas2_months_count/12))*bills_per_yr+class3_avgfixedcharge_current,\"\")","v":""},{"$f":"IF(class3_is_active,(class3_seas1_avgvolcharge_proposed*(seas1_months_count/12)+class3_seas2_avgvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class3_avgfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class3_is_active,E114/D114-1,\"\")","v":""},{"$f":"IF(class3_is_active,(class3_seas1_medvolcharge_current*(seas1_months_count/12)+class3_seas2_medvolcharge_current*(seas2_months_count/12))*bills_per_yr+class3_medfixedcharge_current,\"\")","v":""},{"$f":"IF(class3_is_active,(class3_seas1_medvolcharge_proposed*(seas1_months_count/12)+class3_seas2_medvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class3_medfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class3_is_active,H114/G114-1,\"\")","v":""},null,"divided by median"]
[null,{"$f":"class4","v":"Not in use"},null,{"$f":"IF(class4_is_active,(class4_seas1_avgvolcharge_current*(seas1_months_count/12)+class4_seas2_avgvolcharge_current*(seas2_months_count/12))*bills_per_yr+class4_avgfixedcharge_current,\"\")","v":""},{"$f":"IF(class4_is_active,(class4_seas1_avgvolcharge_proposed*(seas1_months_count/12)+class4_seas2_avgvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class4_avgfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class4_is_active,E115/D115-1,\"\")","v":""},{"$f":"IF(class4_is_active,(class4_seas1_medvolcharge_current*(seas1_months_count/12)+class4_seas2_medvolcharge_current*(seas2_months_count/12))*bills_per_yr+class4_medfixedcharge_current,\"\")","v":""},{"$f":"IF(class4_is_active,(class4_seas1_medvolcharge_proposed*(seas1_months_count/12)+class4_seas2_medvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class4_medfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class4_is_active,H115/G115-1,\"\")","v":""},null,"household income."]
[null,{"$f":"class5","v":"Not in use"},null,{"$f":"IF(class5_is_active,(class5_seas1_avgvolcharge_current*(seas1_months_count/12)+class5_seas2_avgvolcharge_current*(seas2_months_count/12))*bills_per_yr+class5_avgfixedcharge_current,\"\")","v":""},{"$f":"IF(class5_is_active,(class5_seas1_avgvolcharge_proposed*(seas1_months_count/12)+class5_seas2_avgvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class5_avgfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class5_is_active,E116/D116-1,\"\")","v":""},{"$f":"IF(class5_is_active,(class5_seas1_medvolcharge_current*(seas1_months_count/12)+class5_seas2_medvolcharge_current*(seas2_months_count/12))*bills_per_yr+class5_medfixedcharge_current,\"\")","v":""},{"$f":"IF(class5_is_active,(class5_seas1_medvolcharge_proposed*(seas1_months_count/12)+class5_seas2_medvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class5_medfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class5_is_active,H116/G116-1,\"\")","v":""}]
[null,{"$f":"class6","v":"Not in use"},null,{"$f":"IF(class6_is_active,(class6_seas1_avgvolcharge_current*(seas1_months_count/12)+class6_seas2_avgvolcharge_current*(seas2_months_count/12))*bills_per_yr+class6_avgfixedcharge_current,\"\")","v":""},{"$f":"IF(class6_is_active,(class6_seas1_avgvolcharge_proposed*(seas1_months_count/12)+class6_seas2_avgvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class6_avgfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class6_is_active,E117/D117-1,\"\")","v":""},{"$f":"IF(class6_is_active,(class6_seas1_medvolcharge_current*(seas1_months_count/12)+class6_seas2_medvolcharge_current*(seas2_months_count/12))*bills_per_yr+class6_medfixedcharge_current,\"\")","v":""},{"$f":"IF(class6_is_active,(class6_seas1_medvolcharge_proposed*(seas1_months_count/12)+class6_seas2_medvolcharge_proposed*(seas2_months_count/12))*bills_per_yr+class6_medfixedcharge_proposed,\"\")","v":""},{"$f":"IF(class6_is_active,H117/G117-1,\"\")","v":""}]
[]
[]
[null,null,null,"Bill Impacts Table"]
[null,null,null,"% of bills decreasing by",null,null,null,"No More Than","% of bills increasing by"]
[null,"Customer Class",null,"more than 20%","15 to 20%","10 to 15%","5 to 10%","+/- 5%","5 to 10%","10 to 15%","15 to 20%","more than 20%"]
[null,{"$f":"class1","v":"Not in use"},null,{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\"<-0.2\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\"<-0.2\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">=-.2\",bill_impact_class1_seas1,\"<-0.15\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">=-.2\",bill_impact_class1_seas2,\"<-0.15\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">=-.15\",bill_impact_class1_seas1,\"<-0.1\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">=-.15\",bill_impact_class1_seas2,\"<-0.1\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">=-.1\",bill_impact_class1_seas1,\"<-0.05\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">=-.1\",bill_impact_class1_seas2,\"<-0.05\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">=-.05\",bill_impact_class1_seas1,\"<=0.05\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">=-.05\",bill_impact_class1_seas2,\"<=0.05\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">.05\",bill_impact_class1_seas1,\"<=0.1\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">.05\",bill_impact_class1_seas2,\"<=0.1\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">.1\",bill_impact_class1_seas1,\"<=0.15\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">.1\",bill_impact_class1_seas2,\"<=0.15\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">.15\",bill_impact_class1_seas1,\"<=0.2\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">.15\",bill_impact_class1_seas2,\"<=0.2\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class1_seas1,bill_impact_class1_seas1,\">.2\")+SUMIFS(bills_class1_seas2,bill_impact_class1_seas2,\">.2\"))/SUM(bills_class1_seas1,bills_class1_seas2),\"\")","v":""}]
[null,{"$f":"class2","v":"Not in use"},null,{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\"<-0.2\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\"<-0.2\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">=-.2\",bill_impact_class2_seas1,\"<-0.15\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">=-.2\",bill_impact_class2_seas2,\"<-0.15\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">=-.15\",bill_impact_class2_seas1,\"<-0.1\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">=-.15\",bill_impact_class2_seas2,\"<-0.1\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">=-.1\",bill_impact_class2_seas1,\"<-0.05\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">=-.1\",bill_impact_class2_seas2,\"<-0.05\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">=-.05\",bill_impact_class2_seas1,\"<=0.05\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">=-.05\",bill_impact_class2_seas2,\"<=0.05\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">.05\",bill_impact_class2_seas1,\"<=0.1\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">.05\",bill_impact_class2_seas2,\"<=0.1\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">.1\",bill_impact_class2_seas1,\"<=0.15\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">.1\",bill_impact_class2_seas2,\"<=0.15\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">.15\",bill_impact_class2_seas1,\"<=0.2\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">.15\",bill_impact_class2_seas2,\"<=0.2\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""},{"$f":"IF(num_classes>=2,(SUMIFS(bills_class2_seas1,bill_impact_class2_seas1,\">.2\")+SUMIFS(bills_class2_seas2,bill_impact_class2_seas2,\">.2\"))/SUM(bills_class2_seas1,bills_class2_seas2),\"\")","v":""}]
[null,{"$f":"class3","v":"Not in use"},null,{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\"<-0.2\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\"<-0.2\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">=-.2\",bill_impact_class3_seas1,\"<-0.15\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">=-.2\",bill_impact_class3_seas2,\"<-0.15\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">=-.15\",bill_impact_class3_seas1,\"<-0.1\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">=-.15\",bill_impact_class3_seas2,\"<-0.1\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">=-.1\",bill_impact_class3_seas1,\"<-0.05\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">=-.1\",bill_impact_class3_seas2,\"<-0.05\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">=-.05\",bill_impact_class3_seas1,\"<=0.05\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">=-.05\",bill_impact_class3_seas2,\"<=0.05\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">.05\",bill_impact_class3_seas1,\"<=0.1\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">.05\",bill_impact_class3_seas2,\"<=0.1\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">.1\",bill_impact_class3_seas1,\"<=0.15\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">.1\",bill_impact_class3_seas2,\"<=0.15\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">.15\",bill_impact_class3_seas1,\"<=0.2\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">.15\",bill_impact_class3_seas2,\"<=0.2\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""},{"$f":"IF(num_classes>=3,(SUMIFS(bills_class3_seas1,bill_impact_class3_seas1,\">.2\")+SUMIFS(bills_class3_seas2,bill_impact_class3_seas2,\">.2\"))/SUM(bills_class3_seas1,bills_class3_seas2),\"\")","v":""}]
[null,{"$f":"class4","v":"Not in use"},null,{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\"<-0.2\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\"<-0.2\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">=-.2\",bill_impact_class4_seas1,\"<-0.15\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">=-.2\",bill_impact_class4_seas2,\"<-0.15\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">=-.15\",bill_impact_class4_seas1,\"<-0.1\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">=-.15\",bill_impact_class4_seas2,\"<-0.1\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">=-.1\",bill_impact_class4_seas1,\"<-0.05\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">=-.1\",bill_impact_class4_seas2,\"<-0.05\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">=-.05\",bill_impact_class4_seas1,\"<=0.05\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">=-.05\",bill_impact_class4_seas2,\"<=0.05\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">.05\",bill_impact_class4_seas1,\"<=0.1\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">.05\",bill_impact_class4_seas2,\"<=0.1\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">.1\",bill_impact_class4_seas1,\"<=0.15\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">.1\",bill_impact_class4_seas2,\"<=0.15\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">.15\",bill_impact_class4_seas1,\"<=0.2\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">.15\",bill_impact_class4_seas2,\"<=0.2\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""},{"$f":"IF(num_classes>=4,(SUMIFS(bills_class4_seas1,bill_impact_class4_seas1,\">.2\")+SUMIFS(bills_class4_seas2,bill_impact_class4_seas2,\">.2\"))/SUM(bills_class4_seas1,bills_class4_seas2),\"\")","v":""}]
[null,{"$f":"class5","v":"Not in use"},null,{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\"<-0.2\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\"<-0.2\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">=-.2\",bill_impact_class5_seas1,\"<-0.15\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">=-.2\",bill_impact_class5_seas2,\"<-0.15\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">=-.15\",bill_impact_class5_seas1,\"<-0.1\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">=-.15\",bill_impact_class5_seas2,\"<-0.1\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">=-.1\",bill_impact_class5_seas1,\"<-0.05\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">=-.1\",bill_impact_class5_seas2,\"<-0.05\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">=-.05\",bill_impact_class5_seas1,\"<=0.05\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">=-.05\",bill_impact_class5_seas2,\"<=0.05\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">.05\",bill_impact_class5_seas1,\"<=0.1\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">.05\",bill_impact_class5_seas2,\"<=0.1\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">.1\",bill_impact_class5_seas1,\"<=0.15\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">.1\",bill_impact_class5_seas2,\"<=0.15\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">.15\",bill_impact_class5_seas1,\"<=0.2\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">.15\",bill_impact_class5_seas2,\"<=0.2\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""},{"$f":"IF(num_classes>=5,(SUMIFS(bills_class5_seas1,bill_impact_class5_seas1,\">.2\")+SUMIFS(bills_class5_seas2,bill_impact_class5_seas2,\">.2\"))/SUM(bills_class5_seas1,bills_class5_seas2),\"\")","v":""}]
[null,{"$f":"class6","v":"Not in use"},null,{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\"<-0.2\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\"<-0.2\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">=-.2\",bill_impact_class6_seas1,\"<-0.15\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">=-.2\",bill_impact_class6_seas2,\"<-0.15\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">=-.15\",bill_impact_class6_seas1,\"<-0.1\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">=-.15\",bill_impact_class6_seas2,\"<-0.1\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">=-.1\",bill_impact_class6_seas1,\"<-0.05\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">=-.1\",bill_impact_class6_seas2,\"<-0.05\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">=-.05\",bill_impact_class6_seas1,\"<=0.05\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">=-.05\",bill_impact_class6_seas2,\"<=0.05\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">.05\",bill_impact_class6_seas1,\"<=0.1\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">.05\",bill_impact_class6_seas2,\"<=0.1\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">.1\",bill_impact_class6_seas1,\"<=0.15\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">.1\",bill_impact_class6_seas2,\"<=0.15\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">.15\",bill_impact_class6_seas1,\"<=0.2\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">.15\",bill_impact_class6_seas2,\"<=0.2\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""},{"$f":"IF(num_classes>=6,(SUMIFS(bills_class6_seas1,bill_impact_class6_seas1,\">.2\")+SUMIFS(bills_class6_seas2,bill_impact_class6_seas2,\">.2\"))/SUM(bills_class6_seas1,bills_class6_seas2),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Choose Customer Class for Bill Impact Histogram:"]
[]
[]
[]
[]
[null,"Go back to Step 3: Customer Service Charges Worksheet",null,null,null,null,null,null,null,null,null,"Go forward to Bill Impacts Charts"]
[]
[null,"Model Calculations Below.  Do Not Modify"]
[]
[]
[]
[]
[]
[]
[]
[null,"DO NOT MODIFY"]
[null,"x-axis labels","more than 20%","15 to 20%","10 to 15%","5 to 10%",null,"5 to 10%","10 to 15%","15 to 20%","more than 20%"]
[null,"Chart Title",{"$f":"CHOOSE(B160,class1,class2,class3,class4,class5,class6) & \" Customer Class Bill Impact Histogram\"","v":"Not in use Customer Class Bill Impact Histogram"}]
[null,1]

{"sheet":"Bill Impacts","index":6,"n_rows":488,"n_cols":84,"rows_kept":488,"cut":false,"hidden":false,"merged":[[3,1,3,5],[3,14,3,18],[60,1,60,5],[60,14,60,18]]}
[null,"Bill Impacts of Proposed Rates Relative to Current Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"class1","v":"Not in use"},null,null,null,null,null,null,{"$f":"class2","v":"Not in use"},null,null,null,null,null,null,{"$f":"class3","v":"Not in use"},null,null,null,null,null,null,{"$f":"class4","v":"Not in use"},null,null,null,null,null,null,{"$f":"class5","v":"Not in use"},null,null,null,null,null,null,{"$f":"class5","v":"Not in use"},null,null,null,null,null,null,"Example Chart"]
[null,"The charts below show the cumulative distribution of bill impacts by Customer Class under the Proposed service charges and volumetric rates. The x-axis shows the percentage of bills",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step",null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step",null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step",null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step",null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step",null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step",null,"Bills","% Change","Cum Bills","Cum Bills %","X-Step","Y-Step"]
[null,"while the y-axis shows the percentage change in the volume charge. The example chart to the right explains how to interpret these graphs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"How to interpret the Bill Impact Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3:AK$3)","v":0},{"$f":"AM3/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN3","v":{"$error":"#DIV/0!"}},0,null,null,null,{"$f":"SUM(AR3:AR$3)","v":0},{"$f":"AT3/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU3","v":{"$error":"#DIV/0!"}},0,null,null,null,{"$f":"SUM(AY3:AY$3)","v":0},{"$f":"BA3/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB3","v":{"$error":"#DIV/0!"}},0,null,null,null,{"$f":"SUM(BF3:BF$3)","v":0},{"$f":"BH3/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI3","v":{"$error":"#DIV/0!"}},0,null,null,null,{"$f":"SUM(BM3:BM$3)","v":0},{"$f":"BO3/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP3","v":{"$error":"#DIV/0!"}},0,null,null,null,{"$f":"SUM(BT3:BT$3)","v":0},{"$f":"BV3/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW3","v":{"$error":"#DIV/0!"}},0,null,3122,-0.13888888888888906,{"$f":"SUM(CA3:CA$3)","v":3122},{"$f":"CC3/CC$486","v":9.8388657256399826E-3},{"$f":"CD3","v":9.8388657256399826E-3},0]
[null,"Go back to Step 4: Design Water Rates Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 5: Drought Rate Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK4)","v":0},{"$f":"AM4/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN4-AN3","v":{"$error":"#DIV/0!"}},{"$f":"AL5-AL4","v":0},null,null,null,{"$f":"SUM(AR$3:AR4)","v":0},{"$f":"AT4/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU4-AU3","v":{"$error":"#DIV/0!"}},{"$f":"AS5-AS4","v":0},null,null,null,{"$f":"SUM(AY$3:AY4)","v":0},{"$f":"BA4/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB4-BB3","v":{"$error":"#DIV/0!"}},{"$f":"AZ5-AZ4","v":0},null,null,null,{"$f":"SUM(BF$3:BF4)","v":0},{"$f":"BH4/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI4-BI3","v":{"$error":"#DIV/0!"}},{"$f":"BG5-BG4","v":0},null,null,null,{"$f":"SUM(BM$3:BM4)","v":0},{"$f":"BO4/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP4-BP3","v":{"$error":"#DIV/0!"}},{"$f":"BN5-BN4","v":0},null,null,null,{"$f":"SUM(BT$3:BT4)","v":0},{"$f":"BV4/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW4-BW3","v":{"$error":"#DIV/0!"}},{"$f":"BU5-BU4","v":0},null,1781,-0.13888888888888895,{"$f":"SUM(CA$3:CA4)","v":4903},{"$f":"CC4/CC$486","v":1.5451620324411544E-2},{"$f":"CD4-CD3","v":5.6127545987715612E-3},{"$f":"CB5-CB4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK5)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR5)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY5)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF5)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM5)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT5)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4084,-0.13888888888888895,{"$f":"SUM(CA$3:CA5)","v":8987},2.8322192913621567E-2,1.2870572589210023E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK6)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR6)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY6)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF6)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM6)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT6)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2073,-0.13888888888888884,{"$f":"SUM(CA$3:CA6)","v":11060},3.4855174543747029E-2,6.5329816301254624E-3,5.5477777777775961E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT7)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4974,-0.13334111111111124,{"$f":"SUM(CA$3:CA7)","v":16034},5.0530548701124757E-2,1.5675374157377728E-2,8.3411111111112435E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT8)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,787,-0.125,{"$f":"SUM(CA$3:CA8)","v":16821},5.3010749638369686E-2,2.4802009372449293E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT9)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,917,-0.125,{"$f":"SUM(CA$3:CA9)","v":17738},5.5900640692313271E-2,2.8898910539435843E-3,1.1102230246251565E-16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT10)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,601,-0.12499999999999989,{"$f":"SUM(CA$3:CA10)","v":18339},5.7794669616435507E-2,1.8940289241222361E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT11)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,631,-0.12499999999999989,{"$f":"SUM(CA$3:CA11)","v":18970},5.9783242413642051E-2,1.9885727972065448E-3,8.3216666666664496E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT12)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1122,-0.11667833333333344,{"$f":"SUM(CA$3:CA12)","v":20092},6.3319183266995052E-2,3.5359408533530007E-3,5.5296278148149192E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT13)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5751,-0.11114870551851852,{"$f":"SUM(CA$3:CA13)","v":25843},8.1443243737256268E-2,1.8124060470261216E-2,1.3889536129629509E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT14)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1150,-9.7259169388889011E-2,{"$f":"SUM(CA$3:CA14)","v":26993},8.5067425538821295E-2,3.6241818015650268E-3,1.9621821507935788E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT15)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6548,-9.5296987238095432E-2,{"$f":"SUM(CA$3:CA15)","v":33541},0.10570320157068888,2.0635776031867586E-2,1.1888788710317733E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT16)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7080,-8.3408198527777699E-2,{"$f":"SUM(CA$3:CA16)","v":40621},0.1280155556185848,2.2312354047895916E-2,1.9860527777693093E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT17)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1322,-8.3388338000000006E-2,{"$f":"SUM(CA$3:CA17)","v":41943},0.13218178895916649,4.1662333405816931E-3,9.2269751358025065E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT18)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7883,-7.41613628641975E-2,{"$f":"SUM(CA$3:CA18)","v":49826},0.15702476734328566,2.4842978384119169E-2,1.176148405863997E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT19)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1354,-7.2985214458333503E-2,{"$f":"SUM(CA$3:CA19)","v":51180},0.16129184748182393,4.2670801385382706E-3,8.0913183101853914E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT20)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1385,-6.4893896148148111E-2,{"$f":"SUM(CA$3:CA20)","v":52565},0.16565662295588268,4.3647754740587519E-3,3.6972294814815454E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT21)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8173,-6.1196666666666566E-2,{"$f":"SUM(CA$3:CA21)","v":60738},0.19141352544648343,2.5756902490600753E-2,1.1126666666666396E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT22)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1531,-5.007000000000017E-2,{"$f":"SUM(CA$3:CA22)","v":62269},0.19623841443621912,4.8248889897356817E-3,1.6658888888889001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT23)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8333,-3.3411111111111169E-2,{"$f":"SUM(CA$3:CA23)","v":70602},0.22249955091660284,2.6261136480383723E-2,6.074747474747344E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT24)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1554,-2.7336363636363825E-2,{"$f":"SUM(CA$3:CA24)","v":72156},0.22739692354236984,4.8973726257670047E-3,1.7079882154882209E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT25)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8439,-1.0256481481481616E-2,{"$f":"SUM(CA$3:CA25)","v":80595},0.25399211504098479,2.6595191498614945E-2,1.8648148148151522E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT26)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1588,-8.3916666666664641E-3,{"$f":"SUM(CA$3:CA26)","v":82183},0.25899663738958062,5.0045223485958301E-3,8.3916666666664641E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT27)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1854,0,{"$f":"SUM(CA$3:CA27)","v":84037},0.26483944874619064,5.8428113566100226E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT28)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA28)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT29)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA29)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT30)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA30)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT31)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA31)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT32)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA32)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT33)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA33)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT34)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA34)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT35)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA35)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT36)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA36)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT37)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA37)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT38)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA38)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT39)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA39)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT40)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA40)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT41)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA41)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT42)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA42)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT43)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA43)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT44)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA44)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT45)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA45)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT46)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA46)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT47)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA47)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT48)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA48)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT49)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA49)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT50)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA50)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT51)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA51)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT52)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA52)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT53)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA53)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT54)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA54)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK55)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR55)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY55)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF55)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM55)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT55)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA55)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK56)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR56)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY56)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF56)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM56)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT56)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA56)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK57)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR57)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY57)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF57)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM57)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT57)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA57)","v":84037},0.26483944874619064,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK58)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR58)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY58)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF58)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM58)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT58)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA58)","v":84037},0.26483944874619064,0,0]
[null,"If you are done with Bill Impacts, go to the Rate Simulation Module",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK59)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR59)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY59)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF59)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM59)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT59)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,700,0,{"$f":"SUM(CA$3:CA59)","v":84737},0.26704547245149113,2.2060237053004861E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK60)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR60)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY60)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF60)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM60)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT60)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA60)","v":84737},0.26704547245149113,0,0]
[null,"Go back to Step 4: Design Water Rates Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 5: Drought Rate Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK61)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR61)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY61)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF61)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM61)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT61)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA61)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK62)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR62)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY62)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF62)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM62)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT62)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA62)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK63)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR63)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY63)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF63)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM63)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT63)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA63)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK64)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR64)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY64)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF64)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM64)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT64)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA64)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK65)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR65)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY65)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF65)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM65)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT65)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA65)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK66)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR66)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY66)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF66)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM66)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT66)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA66)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK67)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR67)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY67)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF67)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM67)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT67)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA67)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK68)","v":0},{"$f":"AM68/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN68-AN67","v":{"$error":"#DIV/0!"}},{"$f":"AL69-AL68","v":0},null,null,null,{"$f":"SUM(AR$3:AR68)","v":0},{"$f":"AT68/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU68-AU67","v":{"$error":"#DIV/0!"}},{"$f":"AS69-AS68","v":0},null,null,null,{"$f":"SUM(AY$3:AY68)","v":0},{"$f":"BA68/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB68-BB67","v":{"$error":"#DIV/0!"}},{"$f":"AZ69-AZ68","v":0},null,null,null,{"$f":"SUM(BF$3:BF68)","v":0},{"$f":"BH68/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI68-BI67","v":{"$error":"#DIV/0!"}},{"$f":"BG69-BG68","v":0},null,null,null,{"$f":"SUM(BM$3:BM68)","v":0},{"$f":"BO68/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP68-BP67","v":{"$error":"#DIV/0!"}},{"$f":"BN69-BN68","v":0},null,null,null,{"$f":"SUM(BT$3:BT68)","v":0},{"$f":"BV68/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW68-BW67","v":{"$error":"#DIV/0!"}},{"$f":"BU69-BU68","v":0},null,0,0,{"$f":"SUM(CA$3:CA68)","v":84737},{"$f":"CC68/CC$486","v":0.26704547245149113},{"$f":"CD68-CD67","v":0},{"$f":"CB69-CB68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK69)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR69)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY69)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF69)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM69)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT69)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA69)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK70)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR70)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY70)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF70)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM70)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT70)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA70)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK71)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR71)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY71)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF71)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM71)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT71)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA71)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK72)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR72)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY72)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF72)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM72)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT72)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA72)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK73)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR73)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY73)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF73)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM73)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT73)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA73)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK74)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR74)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY74)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF74)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM74)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT74)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA74)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK75)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR75)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY75)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF75)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM75)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT75)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA75)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT76)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA76)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK77)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR77)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY77)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF77)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM77)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT77)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA77)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK78)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR78)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY78)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF78)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM78)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT78)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA78)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT79)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA79)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK80)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR80)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY80)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF80)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM80)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT80)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA80)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK81)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR81)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY81)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF81)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM81)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT81)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA81)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT82)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA82)","v":84737},0.26704547245149113,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK83)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR83)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY83)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF83)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM83)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT83)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,0,0,{"$f":"SUM(CA$3:CA83)","v":84737},0.26704547245149113,0,7.6384615384617049E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT84)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1565,7.6384615384617049E-3,{"$f":"SUM(CA$3:CA84)","v":86302},0.27197751116405566,4.9320387125645349E-3,1.6974358974355397E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8309,9.3358974358972446E-3,{"$f":"SUM(CA$3:CA85)","v":94611},0.29816301254597194,2.6185501381916276E-2,1.2042673992674002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT86)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1552,2.1378571428571247E-2,{"$f":"SUM(CA$3:CA86)","v":96163},0.30305408224686664,4.8910697008947013E-3,4.7507936507937831E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK87)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR87)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY87)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF87)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM87)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT87)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8377,2.612936507936503E-2,{"$f":"SUM(CA$3:CA87)","v":104540},0.32945388307444068,2.6399800827574038E-2,7.1573015873016566E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK88)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR88)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY88)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF88)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM88)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT88)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1611,3.3286666666666687E-2,{"$f":"SUM(CA$3:CA88)","v":106151},0.33453088905906786,5.0770059846271809E-3,7.3970370370370908E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK89)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR89)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY89)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF89)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM89)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT89)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8082,4.0683703703703777E-2,{"$f":"SUM(CA$3:CA89)","v":114233},0.36000100846797956,2.5470119408911696E-2,3.0225462962962801E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK90)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR90)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY90)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF90)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM90)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT90)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1630,4.3706250000000058E-2,{"$f":"SUM(CA$3:CA90)","v":115863},0.36513789223889348,5.1368837709139248E-3,9.1937500000001116E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK91)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR91)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY91)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF91)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM91)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT91)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1537,5.2900000000000169E-2,{"$f":"SUM(CA$3:CA91)","v":117400},0.36998169000324599,4.8437977643525088E-3,5.1874999999967919E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK92)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR92)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY92)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF92)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM92)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT92)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7782,5.3418749999999848E-2,{"$f":"SUM(CA$3:CA92)","v":125182},0.39450637068131467,2.4524680678068678E-2,7.6534722222221241E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK93)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR93)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY93)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF93)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM93)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT93)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1603,6.1072222222221972E-2,{"$f":"SUM(CA$3:CA93)","v":126785},0.39955816496645269,5.0517942851380226E-3,3.5833333333334938E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK94)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR94)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY94)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF94)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM94)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT94)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7235,6.4655555555555466E-2,{"$f":"SUM(CA$3:CA94)","v":134020},0.42235899569195084,2.2800830725498156E-2,3.7286549707602479E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK95)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR95)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY95)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF95)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM95)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT95)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1584,6.8384210526315714E-2,{"$f":"SUM(CA$3:CA95)","v":135604},0.42735091219080212,4.9919164988512787E-3,6.2596166341781778E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK96)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR96)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY96)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF96)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM96)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT96)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6863,7.4643827160493892E-2,{"$f":"SUM(CA$3:CA96)","v":142467},0.44897939889005495,2.1628486699252825E-2,3.2117283950605646E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK97)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR97)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY97)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF97)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM97)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT97)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1616,7.4964999999999948E-2,{"$f":"SUM(CA$3:CA97)","v":144083},0.4540721621868628,5.0927632968078562E-3,5.9540476190476088E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK98)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR98)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY98)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF98)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM98)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT98)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1656,8.0919047619047557E-2,{"$f":"SUM(CA$3:CA98)","v":145739},0.45929098398111645,5.2188217942536475E-3,2.661654135338587E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK99)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR99)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY99)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF99)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM99)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT99)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6423,8.3580701754386144E-2,{"$f":"SUM(CA$3:CA99)","v":152162},0.47953282720846607,2.0241843227349621E-2,2.7511164274320876E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK100)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR100)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY100)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF100)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM100)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT100)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1691,8.6331818181818232E-2,{"$f":"SUM(CA$3:CA100)","v":153853},0.48486195018798472,5.3291229795186523E-3,4.9420948616600846E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK101)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR101)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY101)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF101)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM101)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT101)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1655,9.1273913043478316E-2,{"$f":"SUM(CA$3:CA101)","v":155508},0.49007762051980219,5.215670331817468E-3,3.4997584541063276E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK102)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR102)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY102)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF102)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM102)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT102)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5987,9.1623888888888949E-2,{"$f":"SUM(CA$3:CA102)","v":161495},0.50894542612499327,1.8867805605191079E-2,4.1802777777775191E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK103)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR103)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY103)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF103)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM103)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT103)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1664,9.5804166666666468E-2,{"$f":"SUM(CA$3:CA103)","v":163159},0.51418945961873608,5.2440334937428057E-3,3.0968915343916326E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT104)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5429,9.8901058201058101E-2,{"$f":"SUM(CA$3:CA104)","v":168588},0.5312987491845591,1.7109289565823027E-2,1.070941798941849E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT105)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1610,9.997199999999995E-2,{"$f":"SUM(CA$3:CA105)","v":170198},0.53637260370675011,5.0738545221910014E-3,3.8472307692307695E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT106)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1663,0.10381923076923072,{"$f":"SUM(CA$3:CA106)","v":171861},0.54161348573805679,5.2408820313066817E-3,1.6974358974359838E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT107)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5174,0.1055166666666667,{"$f":"SUM(CA$3:CA107)","v":177035},0.55791915238266321,1.630566664460642E-2,1.8648148148150412E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT108)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1619,0.10738148148148174,{"$f":"SUM(CA$3:CA108)","v":178654},0.56302137006677944,5.1022176841162281E-3,3.307804232803857E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT109)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1655,0.1106892857142856,{"$f":"SUM(CA$3:CA109)","v":180309},0.56823704039859702,5.215670331817579E-3,8.6771911663219292E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT110)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4890,0.11155700483091779,{"$f":"SUM(CA$3:CA110)","v":185199},0.58364769171133868,1.5410651312741663E-2,2.2119606863233443E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT111)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1657,0.11376896551724114,{"$f":"SUM(CA$3:CA111)","v":186856},0.58886966496802839,5.2219732566897159E-3,2.8743678160922936E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT112)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1532,0.11664333333333343,{"$f":"SUM(CA$3:CA112)","v":188388},0.59369770542020028,4.8280404521718889E-3,4.5064814814810283E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT113)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4532,0.11709398148148153,{"$f":"SUM(CA$3:CA113)","v":192920},0.60798013318080257,1.428242776060229E-2,2.2382765830344376E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT114)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1634,0.11933225806451597,{"$f":"SUM(CA$3:CA114)","v":194554},0.61312962280146099,5.1494896206584206E-3,2.520866935483923E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT115)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1563,0.1218531249999999,{"$f":"SUM(CA$3:CA115)","v":196117},0.61805535858915328,4.9257357876922869E-3,3.3487500000006776E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT116)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4107,0.12218799999999996,{"$f":"SUM(CA$3:CA116)","v":200224},0.63099841481439467,1.2943056225241389E-2,2.0332121212121024E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK117)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR117)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY117)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF117)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM117)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT117)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1569,0.12422121212121207,{"$f":"SUM(CA$3:CA117)","v":201793},0.63594305937670381,4.9446445623091417E-3,2.2287878787881077E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK118)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR118)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY118)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF118)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM118)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT118)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1542,0.12645000000000017,{"$f":"SUM(CA$3:CA118)","v":203335},0.64080261445323705,4.8595550765332396E-3,4.4017094017068104E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK119)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR119)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY119)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF119)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM119)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT119)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3936,0.12689017094017085,{"$f":"SUM(CA$3:CA119)","v":207271},0.6532067706018978,1.240415614866075E-2,1.6612576312577954E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK120)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR120)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY120)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF120)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM120)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT120)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1562,0.12855142857142865,{"$f":"SUM(CA$3:CA120)","v":208833},0.65812935492715396,4.922584325256163E-3,1.9846825396823142E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK121)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR121)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY121)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF121)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM121)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT121)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1502,0.13053611111111096,{"$f":"SUM(CA$3:CA121)","v":210335},0.66286285150624147,4.7334965790875039E-3,7.0792181069956328E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK122)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR122)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY122)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF122)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM122)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT122)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3502,0.13124403292181053,{"$f":"SUM(CA$3:CA122)","v":213837},0.67389927295761598,1.1036421451374512E-2,1.1694805917030759E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK123)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR123)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY123)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF123)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM123)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT123)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1540,0.1324135135135136,{"$f":"SUM(CA$3:CA123)","v":215377},0.67875252510927697,4.8532521516609917E-3,1.7785917496444537E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK124)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR124)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY124)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF124)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM124)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT124)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1502,0.13419210526315806,{"$f":"SUM(CA$3:CA124)","v":216879},0.68348602168836448,4.7334965790875039E-3,1.0947994987466902E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK125)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR125)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY125)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF125)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM125)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT125)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3281,0.13528690476190475,{"$f":"SUM(CA$3:CA125)","v":220160},0.69382596994135126,1.0339948252986786E-2,5.9258241758253227E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK126)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR126)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY126)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF126)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM126)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT126)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1489,0.13587948717948728,{"$f":"SUM(CA$3:CA126)","v":221649},0.69851849750876893,4.6925275674176703E-3,1.6030128205126726E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK127)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR127)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY127)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF127)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM127)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT127)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1487,0.13748249999999995,{"$f":"SUM(CA$3:CA127)","v":223136},0.70320472215131435,4.6862246425454224E-3,1.5248170731707589E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK128)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR128)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY128)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF128)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM128)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT128)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1395,0.13900731707317071,{"$f":"SUM(CA$3:CA128)","v":224531},0.70760101224973448,4.3962900984201303E-3,4.36407812351991E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK129)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR129)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY129)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF129)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM129)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT129)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3055,0.13905095785440591,{"$f":"SUM(CA$3:CA129)","v":227586},0.71722872999215281,9.6277177424183291E-3,1.4085659551179575E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK130)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR130)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY130)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF130)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM130)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT130)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1418,0.14045952380952387,{"$f":"SUM(CA$3:CA130)","v":229004},0.72169750372660435,4.4687737344515366E-3,1.3846622369877437E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK131)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR131)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY131)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF131)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM131)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT131)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1408,0.14184418604651161,{"$f":"SUM(CA$3:CA131)","v":230412},0.72613476283669431,4.4372591100899639E-3,7.1988802756228765E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK132)","v":0},{"$f":"AM132/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN132-AN131","v":{"$error":"#DIV/0!"}},{"$f":"AL133-AL132","v":0},null,null,null,{"$f":"SUM(AR$3:AR132)","v":0},{"$f":"AT132/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU132-AU131","v":{"$error":"#DIV/0!"}},{"$f":"AS133-AS132","v":0},null,null,null,{"$f":"SUM(AY$3:AY132)","v":0},{"$f":"BA132/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB132-BB131","v":{"$error":"#DIV/0!"}},{"$f":"AZ133-AZ132","v":0},null,null,null,{"$f":"SUM(BF$3:BF132)","v":0},{"$f":"BH132/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI132-BI131","v":{"$error":"#DIV/0!"}},{"$f":"BG133-BG132","v":0},null,null,null,{"$f":"SUM(BM$3:BM132)","v":0},{"$f":"BO132/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP132-BP131","v":{"$error":"#DIV/0!"}},{"$f":"BN133-BN132","v":0},null,null,null,{"$f":"SUM(BT$3:BT132)","v":0},{"$f":"BV132/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW132-BW131","v":{"$error":"#DIV/0!"}},{"$f":"BU133-BU132","v":0},null,2830,0.1425640740740739,{"$f":"SUM(CA$3:CA132)","v":233242},{"$f":"CC132/CC$486","v":0.73505340153098042},{"$f":"CD132-CD131","v":8.9186386942861073E-3},{"$f":"CB133-CB132","v":6.0183501683530594E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK133)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR133)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY133)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF133)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM133)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT133)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1420,0.1431659090909092,{"$f":"SUM(CA$3:CA133)","v":234662},0.73952847819030421,4.4750766593237845E-3,1.2629797979795132E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK134)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR134)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY134)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF134)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM134)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT134)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1335,0.14442888888888872,{"$f":"SUM(CA$3:CA134)","v":235997},0.74373568054255579,4.2072023522515822E-3,1.208067632850307E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK135)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR135)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY135)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF135)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM135)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT135)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1334,0.14563695652173902,{"$f":"SUM(CA$3:CA135)","v":237331},0.74793973143237125,4.2040508898154583E-3,2.1358111266955859E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK136)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR136)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY136)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF136)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM136)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT136)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2625,0.14585053763440858,{"$f":"SUM(CA$3:CA136)","v":239956},0.75621232032724783,8.2725888948765869E-3,9.4307938686810644E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK137)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR137)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY137)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF137)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM137)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT137)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1319,0.14679361702127669,{"$f":"SUM(CA$3:CA137)","v":241275},0.7603690992805211,4.1567789532732657E-3,1.1084663120566329E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK138)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR138)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY138)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF138)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM138)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT138)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1258,0.14790208333333332,{"$f":"SUM(CA$3:CA138)","v":242533},0.76433363902518969,3.9645397446685937E-3,1.0295138888889444E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK139)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR139)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY139)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF139)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM139)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT139)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2420,0.14893159722222227,{"$f":"SUM(CA$3:CA139)","v":244953},0.77196017812065687,7.6265390954671775E-3,3.3708900226692151E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK140)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR140)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY140)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF140)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM140)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT140)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1257,0.14896530612244896,{"$f":"SUM(CA$3:CA140)","v":246210},0.77592156640288923,3.9613882822323587E-3,1.0206938775512153E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT141)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1218,0.14998600000000017,{"$f":"SUM(CA$3:CA141)","v":247428},0.77976004765011209,3.838481247222858E-3,9.8066666666651869E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT142)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1154,0.15096666666666669,{"$f":"SUM(CA$3:CA142)","v":248582},0.78339683530142168,3.636787651309592E-3,8.5925925925911528E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT143)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2241,0.15182592592592581,{"$f":"SUM(CA$3:CA143)","v":250823},0.79045926262081923,7.0624273193975462E-3,8.3689458689750751E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT144)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1160,0.15190961538461556,{"$f":"SUM(CA$3:CA144)","v":251983},0.79411495904674567,3.6556964259264468E-3,9.0736574745986509E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK145)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR145)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY145)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF145)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM145)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT145)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1086,0.15281698113207542,{"$f":"SUM(CA$3:CA145)","v":253069},0.7975374472523975,3.4224882056518302E-3,8.737596086652033E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK146)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR146)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY146)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF146)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM146)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT146)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1032,0.15369074074074063,{"$f":"SUM(CA$3:CA146)","v":254101},0.80078975648649753,3.2523092341000259E-3,8.4198653198641615E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK147)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR147)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY147)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF147)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM147)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT147)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1009,0.15453272727272704,{"$f":"SUM(CA$3:CA147)","v":255110},0.80396958208456637,3.1798255980688417E-3,1.7272727272921173E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK148)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR148)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY148)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF148)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM148)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT148)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2064,0.15454999999999997,{"$f":"SUM(CA$3:CA148)","v":257174},0.81047420055276653,6.5046184682001629E-3,7.9464285714303529E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK149)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR149)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY149)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF149)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM149)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT149)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1062,0.155344642857143,{"$f":"SUM(CA$3:CA149)","v":258236},0.81382105365995094,3.346853107184411E-3,7.8342731829561529E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK150)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR150)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY150)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF150)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM150)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT150)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,971,0.15612807017543862,{"$f":"SUM(CA$3:CA150)","v":259207},0.81688112368544619,3.0600700254952429E-3,7.564125831820423E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK151)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR151)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY151)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF151)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM151)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT151)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,918,0.15688448275862066,{"$f":"SUM(CA$3:CA151)","v":260125},0.81977416620182597,2.8930425163797846E-3,2.3392993979198806E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK152)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR152)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY152)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF152)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM152)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT152)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1909,0.15711841269841265,{"$f":"SUM(CA$3:CA152)","v":262034},0.82579030799242392,6.0161417905979508E-3,4.9684153887530336E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK153)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR153)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY153)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF153)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM153)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT153)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,867,0.15761525423728795,{"$f":"SUM(CA$3:CA153)","v":262901},0.82852262592456027,2.7323179321363522E-3,7.0641242937874438E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK154)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR154)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY154)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF154)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM154)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT154)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,904,0.15832166666666669,{"$f":"SUM(CA$3:CA154)","v":263805},0.83137154796683399,2.848922042273716E-3,6.8325136612035209E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK155)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR155)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY155)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF155)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM155)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT155)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,888,0.15900491803278705,{"$f":"SUM(CA$3:CA155)","v":264693},0.83417004661012939,2.7984986432953995E-3,5.3921776968235413E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK156)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR156)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY156)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF156)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM156)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT156)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1854,0.1595441358024694,{"$f":"SUM(CA$3:CA156)","v":266547},0.84001285796673941,5.8428113566100226E-3,1.2199322978845295E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK157)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR157)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY157)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF157)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM157)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT157)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,829,0.15966612903225785,{"$f":"SUM(CA$3:CA157)","v":267376},0.84262542032630239,2.6125623595629754E-3,6.402201740913771E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK158)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR158)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY158)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF158)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM158)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT158)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,792,0.16030634920634923,{"$f":"SUM(CA$3:CA158)","v":268168},0.84512137857572811,2.4959582494257226E-3,6.2021329365058442E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK159)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR159)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY159)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF159)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM159)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT159)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,782,0.16092656249999981,{"$f":"SUM(CA$3:CA159)","v":268950},0.84758582220079226,2.4644436250641499E-3,6.0112980769266855E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK160)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR160)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY160)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF160)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM160)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT160)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,781,0.16152769230769248,{"$f":"SUM(CA$3:CA160)","v":269731},0.8500471143634204,2.461292162628137E-3,3.1104643104629126E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK161)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR161)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY161)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF161)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM161)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT161)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1707,0.16183873873873877,{"$f":"SUM(CA$3:CA161)","v":271438},0.85542666074191731,5.3795463784969133E-3,2.7186732186712526E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK162)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR162)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY162)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF162)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM162)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT162)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,738,0.1621106060606059,{"$f":"SUM(CA$3:CA162)","v":272176},0.85775244001979123,2.3257792778739184E-3,5.6551334237919804E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK163)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR163)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY163)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF163)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM163)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT163)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,704,0.1626761194029851,{"$f":"SUM(CA$3:CA163)","v":272880},0.85997106957483616,2.2186295550449264E-3,5.4888059701507785E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK164)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR164)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY164)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF164)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM164)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT164)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,640,0.16322500000000018,{"$f":"SUM(CA$3:CA164)","v":273520},0.86198800553396804,2.0169359591318825E-3,5.3297101449278905E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK165)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR165)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY165)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF165)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM165)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT165)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,629,0.16375797101449296,{"$f":"SUM(CA$3:CA165)","v":274149},0.86397027540630233,1.9822698723342969E-3,2.5460208492189551E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK166)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR166)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY166)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF166)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM166)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT166)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1560,0.16401257309941486,{"$f":"SUM(CA$3:CA166)","v":275709},0.86888655680668614,4.916281400383804E-3,2.6314118629966465E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK167)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR167)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY167)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF167)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM167)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT167)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,632,0.16427571428571452,{"$f":"SUM(CA$3:CA167)","v":276341},0.87087828106632881,1.9917242596426687E-3,5.0315895372232688E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK168)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR168)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY168)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF168)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM168)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT168)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,605,0.16477887323943685,{"$f":"SUM(CA$3:CA168)","v":276946},0.87278491584019569,1.9066347738668776E-3,4.8918231611883023E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK169)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR169)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY169)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF169)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM169)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT169)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,581,0.16526805555555568,{"$f":"SUM(CA$3:CA169)","v":277527},0.87461591551559503,1.8309996753993474E-3,4.7578006088255798E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT170)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,531,0.16574383561643824,{"$f":"SUM(CA$3:CA170)","v":278058},0.87628934206918718,1.67342655359215E-3,3.3109315849078058E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK171)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR171)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY171)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF171)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM171)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT171)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1506,0.16607492877492902,{"$f":"SUM(CA$3:CA171)","v":279564},0.88103544449801929,4.7461024288321108E-3,1.3182798182742594E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK172)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR172)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY172)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF172)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM172)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT172)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,527,0.16620675675675645,{"$f":"SUM(CA$3:CA172)","v":280091},0.88269626520186695,1.6608207038476541E-3,4.505765765765446E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK173)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR173)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY173)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF173)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM173)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT173)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,508,0.16665733333333299,{"$f":"SUM(CA$3:CA173)","v":280599},0.8842972081194278,1.6009429175608547E-3,4.387192982460153E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK174)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR174)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY174)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF174)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM174)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT174)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,506,0.16709605263157901,{"$f":"SUM(CA$3:CA174)","v":281105},0.88589184811211641,1.5946399926886068E-3,4.2732399179779001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK175)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR175)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY175)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF175)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM175)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT175)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,493,0.1675233766233768,{"$f":"SUM(CA$3:CA175)","v":281598},0.88744551909313518,1.5536709810187732E-3,4.1636696636682125E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK176)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR176)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY176)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF176)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM176)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT176)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,463,0.16793974358974362,{"$f":"SUM(CA$3:CA176)","v":282061},0.88890464620106957,1.4591271079343882E-3,9.4423076922867111E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK177)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR177)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY177)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF177)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM177)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT177)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1364,0.16803416666666648,{"$f":"SUM(CA$3:CA177)","v":283425},0.8932032409639693,4.2985947628997323E-3,3.1140295358667025E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK178)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR178)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY178)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF178)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM178)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT178)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,461,0.16834556962025315,{"$f":"SUM(CA$3:CA178)","v":283886},0.89465606514703144,1.4528241830621402E-3,3.9568037974690995E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK179)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR179)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY179)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF179)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM179)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT179)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,385,0.16874125000000006,{"$f":"SUM(CA$3:CA179)","v":284271},0.89586937818494672,1.2133130379152757E-3,3.8591049382730169E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK180)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR180)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY180)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF180)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM180)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT180)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,424,0.16912716049382737,{"$f":"SUM(CA$3:CA180)","v":284695},0.89720559825787161,1.3362200729248874E-3,3.7649804275807774E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK181)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR181)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY181)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF181)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM181)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT181)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,388,0.16950365853658544,{"$f":"SUM(CA$3:CA181)","v":285083},0.89842836568309525,1.2227674252236476E-3,3.6742580076398745E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK182)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR182)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY182)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF182)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM182)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT182)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,374,0.16987108433734943,{"$f":"SUM(CA$3:CA182)","v":285457},0.89960701263421294,1.17864695111769E-3,2.6747640970326003E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK183)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR183)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY183)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF183)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM183)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT183)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1338,0.16989783197831976,{"$f":"SUM(CA$3:CA183)","v":286795},0.9038236693737729,4.2166567395599541E-3,3.319299264421538E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK184)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR184)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY184)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF184)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM184)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT184)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,359,0.17022976190476191,{"$f":"SUM(CA$3:CA184)","v":287154},0.9049550443883484,1.1313750145754975E-3,3.5023809523826444E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK185)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR185)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY185)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF185)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM185)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT185)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,342,0.17058000000000018,{"$f":"SUM(CA$3:CA185)","v":287496},0.90603284454150945,1.077800153161057E-3,3.4209302325582946E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK186)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR186)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY186)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF186)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM186)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT186)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,381,0.17092209302325601,{"$f":"SUM(CA$3:CA186)","v":287877},0.90723355172968012,1.2007071881706688E-3,3.3422881582434449E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK187)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR187)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY187)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF187)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM187)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT187)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,336,0.17125632183908035,{"$f":"SUM(CA$3:CA187)","v":288213},0.90829244310822432,1.0588913785442022E-3,3.2663270637423025E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK188)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR188)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY188)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF188)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM188)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT188)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,287,0.17158295454545458,{"$f":"SUM(CA$3:CA188)","v":288500},0.90919691282739756,9.0446971917323982E-4,8.9796777296591301E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK189)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR189)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY189)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF189)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM189)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT189)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1267,0.17167275132275117,{"$f":"SUM(CA$3:CA189)","v":289767},0.91318981573399138,3.9929029065938204E-3,2.2949586826026547E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK190)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR190)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY190)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF190)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM190)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT190)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,305,0.17190224719101144,{"$f":"SUM(CA$3:CA190)","v":290072},0.91415101177701508,9.6119604302369321E-4,3.1219725343301086E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK191)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR191)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY191)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF191)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM191)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT191)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,313,0.17221444444444445,{"$f":"SUM(CA$3:CA191)","v":290385},0.91513741951952798,9.8640774251290697E-4,3.0533577533597978E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK192)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR192)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY192)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF192)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM192)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT192)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,284,0.17251978021978043,{"$f":"SUM(CA$3:CA192)","v":290669},0.91603243485139274,8.950153318647569E-4,2.9869804108928477E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK193)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR193)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY193)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF193)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM193)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT193)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,263,0.17281847826086971,{"$f":"SUM(CA$3:CA193)","v":290932},0.91686126947209856,8.2883462070582059E-4,2.9227442730239694E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK194)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR194)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY194)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF194)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM194)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT194)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,256,0.17311075268817211,{"$f":"SUM(CA$3:CA194)","v":291188},0.91766804385575129,8.067743836527308E-4,2.5436359089758831E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK195)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR195)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY195)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF195)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM195)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT195)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1139,0.1733651162790697,{"$f":"SUM(CA$3:CA195)","v":292327},0.92125755957051869,3.5895157147673995E-3,3.1692231568625218E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK196)","v":0},{"$f":"AM196/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN196-AN195","v":{"$error":"#DIV/0!"}},{"$f":"AL197-AL196","v":0},null,null,null,{"$f":"SUM(AR$3:AR196)","v":0},{"$f":"AT196/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU196-AU195","v":{"$error":"#DIV/0!"}},{"$f":"AS197-AS196","v":0},null,null,null,{"$f":"SUM(AY$3:AY196)","v":0},{"$f":"BA196/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB196-BB195","v":{"$error":"#DIV/0!"}},{"$f":"AZ197-AZ196","v":0},null,null,null,{"$f":"SUM(BF$3:BF196)","v":0},{"$f":"BH196/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI196-BI195","v":{"$error":"#DIV/0!"}},{"$f":"BG197-BG196","v":0},null,null,null,{"$f":"SUM(BM$3:BM196)","v":0},{"$f":"BO196/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP196-BP195","v":{"$error":"#DIV/0!"}},{"$f":"BN197-BN196","v":0},null,null,null,{"$f":"SUM(BT$3:BT196)","v":0},{"$f":"BV196/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW196-BW195","v":{"$error":"#DIV/0!"}},{"$f":"BU197-BU196","v":0},null,281,0.17339680851063832,{"$f":"SUM(CA$3:CA196)","v":292608},{"$f":"CC196/CC$486","v":0.92214312051507497},{"$f":"CD196-CD195","v":8.8556094455627399E-4},{"$f":"CB197-CB196","v":2.8003359462491773E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK197)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR197)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY197)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF197)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM197)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT197)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,249,0.17367684210526324,{"$f":"SUM(CA$3:CA197)","v":292857},0.92292783466167472,7.8471414659975203E-4,2.7419956140350976E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK198)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR198)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY198)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF198)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM198)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT198)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,256,0.17395104166666675,{"$f":"SUM(CA$3:CA198)","v":293113},0.92373460904532745,8.067743836527308E-4,2.6854596219960669E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK199)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR199)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY199)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF199)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM199)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT199)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,192,0.17421958762886636,{"$f":"SUM(CA$3:CA199)","v":293305},0.92433968983306702,6.0508078773957585E-4,2.6306543235832258E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK200)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR200)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY200)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF200)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM200)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT200)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,204,0.17448265306122468,{"$f":"SUM(CA$3:CA200)","v":293509},0.92498258817004031,6.4289833697328547E-4,2.5775097917968282E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK201)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR201)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY201)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF201)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM201)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT201)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,229,0.17474040404040436,{"$f":"SUM(CA$3:CA201)","v":293738},0.92570427306791714,7.2168489787682866E-4,2.4015151515111022E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK202)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR202)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY202)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF202)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM202)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT202)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1056,0.17498055555555547,{"$f":"SUM(CA$3:CA202)","v":294794},0.92903221740048469,3.3279443325675562E-3,1.2444444444703606E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK203)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR203)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY203)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF203)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM203)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT203)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,204,0.17499300000000018,{"$f":"SUM(CA$3:CA203)","v":294998},0.92967511573745798,6.4289833697328547E-4,2.4759405940577572E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK204)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR204)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY204)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF204)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM204)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT204)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,189,0.17524059405940595,{"$f":"SUM(CA$3:CA204)","v":295187},0.93027074213788907,5.9562640043109294E-4,2.4273927392748362E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK205)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR205)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY205)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF205)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM205)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT205)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,187,0.17548333333333344,{"$f":"SUM(CA$3:CA205)","v":295374},0.93086006561344792,5.8932347555884501E-4,2.3802588996746366E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK206)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR206)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY206)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF206)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM206)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT206)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,199,0.1757213592233009,{"$f":"SUM(CA$3:CA206)","v":295573},0.93148720663824047,6.2714102479255462E-4,2.3344846900696936E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK207)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR207)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY207)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF207)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM207)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT207)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,185,0.17595480769230787,{"$f":"SUM(CA$3:CA207)","v":295758},0.93207022718892707,5.8302055068659708E-4,2.2900183150187381E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK208)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR208)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY208)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF208)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM208)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT208)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,145,0.17618380952380974,{"$f":"SUM(CA$3:CA208)","v":295903},0.93252718924216782,4.5696205324075034E-4,2.2468104222794771E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK209)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR209)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY209)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF209)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM209)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT209)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,130,0.17640849056603769,{"$f":"SUM(CA$3:CA209)","v":296033},0.93293687935886649,4.0969011669866884E-4,1.1570696482654519E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK210)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR210)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY210)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF210)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM210)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT210)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,943,0.17652419753086424,{"$f":"SUM(CA$3:CA210)","v":296976},0.93590870843614982,2.9718290772833278E-3,1.0477443175260781E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK211)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR211)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY211)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF211)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM211)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT211)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,164,0.17662897196261684,{"$f":"SUM(CA$3:CA211)","v":297140},0.93642554827567737,5.1683983952754975E-4,2.163984077536707E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK212)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR212)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY212)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF212)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM212)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT212)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,152,0.17684537037037051,{"$f":"SUM(CA$3:CA212)","v":297292},0.9369045705659711,4.7902229029372911E-4,2.1242779476726703E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK213)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR213)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY213)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF213)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM213)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT213)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,137,0.17705779816513778,{"$f":"SUM(CA$3:CA213)","v":297429},0.93733632091972274,4.3175035375164761E-4,2.0856547122605207E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK214)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR214)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY214)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF214)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM214)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT214)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,122,0.17726636363636383,{"$f":"SUM(CA$3:CA214)","v":297551},0.93772079933693231,3.844784172095661E-4,2.048075348073386E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK215)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR215)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY215)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF215)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM215)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT215)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,132,0.17747117117117117,{"$f":"SUM(CA$3:CA215)","v":297683},0.93813679237850323,4.1599304157091677E-4,2.0115025740041759E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK216)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR216)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY216)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF216)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM216)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT216)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,112,0.17767232142857159,{"$f":"SUM(CA$3:CA216)","v":297795},0.93848975617135133,3.5296379284810442E-4,1.9759007585329336E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK217)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR217)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY217)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF217)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM217)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT217)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,115,0.17786991150442488,{"$f":"SUM(CA$3:CA217)","v":297910},0.93885217435150781,3.6241818015647631E-4,1.3081313325624677E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK218)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR218)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY218)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF218)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM218)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT218)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,961,0.17800072463768113,{"$f":"SUM(CA$3:CA218)","v":298871},0.9418807297526417,3.0285554011338922E-3,6.3310450038267518E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK219)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR219)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY219)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF219)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM219)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT219)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,114,0.1780640350877194,{"$f":"SUM(CA$3:CA219)","v":298985},0.94223999647036205,3.5926671772035235E-4,1.9074752097636427E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK220)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR220)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY220)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF220)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM220)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT220)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,114,0.17825478260869576,{"$f":"SUM(CA$3:CA220)","v":299099},0.9425992631880824,3.5926671772035235E-4,1.8745877061498994E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK221)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR221)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY221)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF221)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM221)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT221)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,105,0.17844224137931075,{"$f":"SUM(CA$3:CA221)","v":299204},0.94293016674387753,3.3090355579512565E-4,1.8425434718505329E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK222)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR222)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY222)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF222)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM222)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT222)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,119,0.1786264957264958,{"$f":"SUM(CA$3:CA222)","v":299323},0.94330519077377861,3.7502402990108319E-4,1.811313921484814E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK223)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR223)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY223)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF223)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM223)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT223)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,112,0.17880762711864429,{"$f":"SUM(CA$3:CA223)","v":299435},0.94365815456662661,3.529637928479934E-4,1.7808716707001793E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK224)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR224)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY224)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF224)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM224)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT224)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,90,0.1789857142857143,{"$f":"SUM(CA$3:CA224)","v":299525},0.94394178618587954,2.8363161925293312E-4,1.7511904761913222E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK225)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR225)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY225)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF225)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM225)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT225)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,88,0.17916083333333344,{"$f":"SUM(CA$3:CA225)","v":299613},0.94421911488026022,2.7732869438068519E-4,1.7222451790610549E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK226)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR226)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY226)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF226)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM226)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT226)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,74,0.17933305785123954,{"$f":"SUM(CA$3:CA226)","v":299687},0.94445232310053484,2.3320822027461663E-4,8.1362952543129197E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK227)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR227)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY227)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF227)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM227)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT227)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,855,0.17941442080378267,{"$f":"SUM(CA$3:CA227)","v":300542},0.94714682348343748,2.6945003829026426E-3,8.8038212610719313E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK228)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR228)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY228)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF228)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM228)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT228)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,95,0.17950245901639339,{"$f":"SUM(CA$3:CA228)","v":300637},0.94744621241487115,2.9938893143366396E-4,1.6664667466348426E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK229)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR229)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY229)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF229)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM229)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT229)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,78,0.17966910569105687,{"$f":"SUM(CA$3:CA229)","v":300715},0.94769202648489026,2.4581407001911248E-4,1.6395882507214132E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK230)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR230)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY230)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF230)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM230)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT230)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,73,0.17983306451612902,{"$f":"SUM(CA$3:CA230)","v":300788},0.94792208324272875,2.3005675783849266E-4,1.6133548387098351E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK231)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR231)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY231)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF231)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM231)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT231)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,60,0.1799944,{"$f":"SUM(CA$3:CA231)","v":300848},0.94811117098889741,1.8908774616865909E-4,1.5877460317481606E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK232)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR232)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY232)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF232)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM232)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT232)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,63,0.18015317460317481,{"$f":"SUM(CA$3:CA232)","v":300911},0.94830971312237444,1.9854213347703098E-4,1.5627421572284028E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK233)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR233)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY233)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF233)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM233)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT233)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,74,0.18030944881889766,{"$f":"SUM(CA$3:CA233)","v":300985},0.94854292134264906,2.3320822027461663E-4,1.5383243110234091E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK234)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR234)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY234)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF234)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM234)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT234)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,63,0.18046328125,{"$f":"SUM(CA$3:CA234)","v":301048},0.94874146347612609,1.9854213347703098E-4,1.5144743217043732E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK235)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR235)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY235)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF235)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM235)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT235)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,65,0.18061472868217043,{"$f":"SUM(CA$3:CA235)","v":301113},0.94894630853447537,2.0484505834927891E-4,1.4911747167545286E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK236)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR236)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY236)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF236)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM236)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT236)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,83,0.18076384615384589,{"$f":"SUM(CA$3:CA236)","v":301196},0.94920787991667532,2.6157138219995435E-4,5.3668091171132914E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK237)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR237)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY237)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF237)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM237)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT237)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,813,0.180769212962963,{"$f":"SUM(CA$3:CA237)","v":302009},0.95177001887725998,2.562138960584659E-3,1.4147405993769624E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK238)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR238)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY238)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF238)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM238)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT238)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,67,0.1809106870229007,{"$f":"SUM(CA$3:CA238)","v":302076},0.95198116686048162,2.1114798322163786E-4,1.4461600740234282E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK239)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR239)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY239)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF239)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM239)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT239)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,58,0.18105530303030304,{"$f":"SUM(CA$3:CA239)","v":302134},0.95216395168177792,1.8278482129630014E-4,1.4244133059926334E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK240)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR240)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY240)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF240)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM240)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT240)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,54,0.1811977443609023,{"$f":"SUM(CA$3:CA240)","v":302188},0.95233413065332972,1.7017897155180428E-4,1.4031534059033568E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK241)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR241)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY241)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF241)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM241)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT241)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,57,0.18133805970149264,{"$f":"SUM(CA$3:CA241)","v":302245},0.9525137640121899,1.7963335886017617E-4,1.3823659480372008E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK242)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR242)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY242)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF242)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM242)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT242)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,41,0.18147629629629636,{"$f":"SUM(CA$3:CA242)","v":302286},0.95264297397207176,1.2920995988185968E-4,1.3620370370381885E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK243)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR243)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY243)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF243)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM243)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT243)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,41,0.18161250000000018,{"$f":"SUM(CA$3:CA243)","v":302327},0.95277218393195362,1.2920995988185968E-4,1.3421532846713546E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK244)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR244)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY244)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF244)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM244)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT244)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,53,0.18174671532846731,{"$f":"SUM(CA$3:CA244)","v":302380},0.95293921144106919,1.6702750911556929E-4,1.3227017877937008E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK245)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR245)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY245)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF245)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM245)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT245)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,50,0.18187898550724668,{"$f":"SUM(CA$3:CA245)","v":302430},0.95309678456287639,1.575731218071974E-4,1.3036701073887436E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK246)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR246)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY246)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF246)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM246)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT246)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,38,0.18200935251798556,{"$f":"SUM(CA$3:CA246)","v":302468},0.95321654013544987,1.1975557257348779E-4,5.935496500741877E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK247)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR247)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY247)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF247)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM247)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT247)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,755,0.18206870748299298,{"$f":"SUM(CA$3:CA247)","v":303223},0.95559589427473823,2.3793541392883588E-3,6.914965986415389E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK248)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR248)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY248)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF248)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM248)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT248)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,39,0.18213785714285713,{"$f":"SUM(CA$3:CA248)","v":303262},0.95571880130974773,1.2290703500950073E-4,1.2668186423514527E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK249)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR249)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY249)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF249)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM249)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT249)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,35,0.18226453900709227,{"$f":"SUM(CA$3:CA249)","v":303297},0.95582910249501285,1.103011852651159E-4,1.2489761262624022E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK250)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR250)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY250)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF250)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM250)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT250)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,32,0.18238943661971851,{"$f":"SUM(CA$3:CA250)","v":303329},0.95592994929296937,1.0084679795652196E-4,1.2315079286895347E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK251)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR251)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY251)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF251)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM251)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT251)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,44,0.18251258741258747,{"$f":"SUM(CA$3:CA251)","v":303373},0.95606861364015971,1.386643471903426E-4,1.2144036519035062E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK252)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR252)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY252)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF252)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM252)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT252)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,30,0.18263402777777782,{"$f":"SUM(CA$3:CA252)","v":303403},0.95616315751324399,9.4543873084274033E-5,1.197653256705955E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK253)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR253)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY253)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF253)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM253)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT253)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,42,0.18275379310344841,{"$f":"SUM(CA$3:CA253)","v":303445},0.95629551893556208,1.3236142231809467E-4,1.1812470477079451E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK254)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR254)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY254)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF254)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM254)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT254)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,32,0.18287191780821921,{"$f":"SUM(CA$3:CA254)","v":303477},0.95639636573351861,1.0084679795652196E-4,1.1651756593034079E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK255)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR255)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY255)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF255)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM255)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT255)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,43,0.18298843537414955,{"$f":"SUM(CA$3:CA255)","v":303520},0.95653187861827282,1.3551288475421863E-4,1.1494300422865145E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK256)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR256)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY256)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF256)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM256)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT256)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,42,0.1831033783783782,{"$f":"SUM(CA$3:CA256)","v":303562},0.95666424004059081,1.3236142231798365E-4,1.1340014511174168E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK257)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR257)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY257)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF257)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM257)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT257)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,27,0.18321677852348994,{"$f":"SUM(CA$3:CA257)","v":303589},0.95674932952636671,8.5089485775902141E-5,9.9443698732271102E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK258)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR258)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY258)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF258)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM258)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT258)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,761,0.18331622222222221,{"$f":"SUM(CA$3:CA258)","v":304350},0.95914759244027192,2.3982629139052136E-3,1.2444444444481562E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK259)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR259)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY259)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF259)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM259)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT259)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,39,0.1833286666666667,{"$f":"SUM(CA$3:CA259)","v":304389},0.95927049947528154,1.2290703500961175E-4,1.1040618101532118E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK260)","v":0},{"$f":"AM260/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN260-AN259","v":{"$error":"#DIV/0!"}},{"$f":"AL261-AL260","v":0},null,null,null,{"$f":"SUM(AR$3:AR260)","v":0},{"$f":"AT260/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU260-AU259","v":{"$error":"#DIV/0!"}},{"$f":"AS261-AS260","v":0},null,null,null,{"$f":"SUM(AY$3:AY260)","v":0},{"$f":"BA260/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB260-BB259","v":{"$error":"#DIV/0!"}},{"$f":"AZ261-AZ260","v":0},null,null,null,{"$f":"SUM(BF$3:BF260)","v":0},{"$f":"BH260/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI260-BI259","v":{"$error":"#DIV/0!"}},{"$f":"BG261-BG260","v":0},null,null,null,{"$f":"SUM(BM$3:BM260)","v":0},{"$f":"BO260/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP260-BP259","v":{"$error":"#DIV/0!"}},{"$f":"BN261-BN260","v":0},null,null,null,{"$f":"SUM(BT$3:BT260)","v":0},{"$f":"BV260/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW260-BW259","v":{"$error":"#DIV/0!"}},{"$f":"BU261-BU260","v":0},null,34,0.18343907284768202,{"$f":"SUM(CA$3:CA260)","v":304423},{"$f":"CC260/CC$486","v":0.95937764919811042},{"$f":"CD260-CD259","v":1.0714972282888091E-4},{"$f":"CB261-CB260","v":1.0895346810757545E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK261)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR261)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY261)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF261)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM261)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT261)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,30,0.18354802631578959,{"$f":"SUM(CA$3:CA261)","v":304453},0.95947219307119469,9.4543873084274033E-5,1.0752923976586892E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK262)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR262)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY262)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF262)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM262)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT262)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,29,0.18365555555555546,{"$f":"SUM(CA$3:CA262)","v":304482},0.95956358548184284,9.1392410648150069E-5,1.0613275613291506E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK263)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR263)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY263)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF263)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM263)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT263)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,23,0.18376168831168838,{"$f":"SUM(CA$3:CA263)","v":304505},0.95963606911787414,7.2483636031295262E-5,1.0476330121456101E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK264)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR264)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY264)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF264)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM264)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT264)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,33,0.18386645161290294,{"$f":"SUM(CA$3:CA264)","v":304538},0.95974006737826689,1.0399826039275695E-4,1.0342018196873859E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK265)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR265)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY265)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF265)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM265)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT265)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,21,0.18396987179487168,{"$f":"SUM(CA$3:CA265)","v":304559},0.95980624808942594,6.6180711159047334E-5,1.0210272742128268E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK266)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR266)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY266)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF266)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM266)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT266)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,25,0.18407197452229296,{"$f":"SUM(CA$3:CA266)","v":304584},0.95988503465032948,7.878656090354319E-5,1.0081028783370805E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK267)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR267)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY267)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF267)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM267)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT267)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,25,0.18417278481012667,{"$f":"SUM(CA$3:CA267)","v":304609},0.95996382121123303,7.878656090354319E-5,9.9542233898297638E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK268)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR268)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY268)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF268)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM268)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT268)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,23,0.18427232704402496,{"$f":"SUM(CA$3:CA268)","v":304632},0.96003630484726432,7.2483636031295262E-5,9.8297955974713247E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK269)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR269)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY269)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF269)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM269)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT269)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,17,0.18437062499999968,{"$f":"SUM(CA$3:CA269)","v":304649},0.96008987970867876,5.3574861414440456E-5,9.7076863354139675E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK270)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR270)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY270)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF270)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM270)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT270)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.18446770186335382,{"$f":"SUM(CA$3:CA270)","v":304659},0.96012139433304022,3.1514624361461685E-5,4.7112951460981378E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK271)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR271)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY271)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF271)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM271)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT271)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,656,0.1845148148148148,{"$f":"SUM(CA$3:CA271)","v":305315},0.96218875369115042,2.067359358110199E-3,4.8765432098640815E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK272)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR272)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY272)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF272)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM272)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT272)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,23,0.18456358024691344,{"$f":"SUM(CA$3:CA272)","v":305338},0.96226123732718172,7.2483636031295262E-5,9.470196167549183E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK273)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR273)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY273)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF273)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM273)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT273)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,17,0.18465828220858893,{"$f":"SUM(CA$3:CA273)","v":305355},0.96231481218859616,5.3574861414440456E-5,9.3547059703880109E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK274)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR274)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY274)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF274)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM274)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT274)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,23,0.18475182926829281,{"$f":"SUM(CA$3:CA274)","v":305378},0.96238729582462745,7.2483636031295262E-5,9.241315594965549E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK275)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR275)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY275)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF275)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM275)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT275)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,28,0.18484424242424247,{"$f":"SUM(CA$3:CA275)","v":305406},0.96247553677283948,8.8240948212026105E-5,9.1299744432227214E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK276)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR276)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY276)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF276)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM276)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT276)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,18,0.18493554216867469,{"$f":"SUM(CA$3:CA276)","v":305424},0.96253226309669004,5.672632385056442E-5,9.020633431933156E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK277)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR277)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY277)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF277)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM277)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT277)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.18502574850299403,{"$f":"SUM(CA$3:CA277)","v":305439},0.96257953503323213,4.7271936542081505E-5,8.9132449387019363E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK278)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR278)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY278)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF278)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM278)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT278)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.18511488095238104,{"$f":"SUM(CA$3:CA278)","v":305454},0.96262680696977432,4.7271936542192527E-5,8.8077627500737776E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK279)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR279)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY279)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF279)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM279)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT279)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,21,0.18520295857988178,{"$f":"SUM(CA$3:CA279)","v":305475},0.96269298768093337,6.6180711159047334E-5,8.7041420118394441E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK280)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR280)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY280)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF280)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM280)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT280)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.18529000000000018,{"$f":"SUM(CA$3:CA280)","v":305490},0.96274025961747545,4.7271936542081505E-5,8.6023391812739547E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK281)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR281)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY281)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF281)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM281)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT281)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.18537602339181292,{"$f":"SUM(CA$3:CA281)","v":305502},0.96277807716670916,3.7817549233709613E-5,8.5023119815064163E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK282)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR282)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY282)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF282)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM282)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT282)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.18546104651162798,{"$f":"SUM(CA$3:CA282)","v":305514},0.96281589471594298,3.7817549233820635E-5,8.4040193574441702E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK283)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR283)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY283)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF283)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM283)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT283)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,13,0.18554508670520242,{"$f":"SUM(CA$3:CA283)","v":305527},0.96285686372761281,4.0969011669833577E-5,8.3074214337619523E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK284)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR284)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY284)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF284)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM284)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT284)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,19,0.18562816091954004,{"$f":"SUM(CA$3:CA284)","v":305546},0.9629167415138995,5.9877786286688384E-5,3.9146772767617577E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK285)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR285)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY285)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF285)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM285)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT285)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,629,0.18566730769230766,{"$f":"SUM(CA$3:CA285)","v":306175},0.9648990113862338,1.9822698723342969E-3,4.2978021977946312E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK286)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR286)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY286)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF286)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM286)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT286)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,18,0.18571028571428561,{"$f":"SUM(CA$3:CA286)","v":306193},0.96495573771008436,5.672632385056442E-5,8.1191558441551237E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK287)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR287)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY287)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF287)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM287)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT287)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,21,0.18579147727272716,{"$f":"SUM(CA$3:CA287)","v":306214},0.96502191842124341,6.6180711159047334E-5,8.0274139702352088E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK288)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR288)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY288)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF288)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM288)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT288)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.18587175141242951,{"$f":"SUM(CA$3:CA288)","v":306226},0.96505973597047712,3.7817549233709613E-5,7.9372183076076297E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK289)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR289)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY289)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF289)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM289)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT289)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.18595112359550559,{"$f":"SUM(CA$3:CA289)","v":306230},0.96507234182022172,1.2605849744606878E-5,7.8485343042000721E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK290)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR290)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY290)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF290)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM290)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT290)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.18602960893854759,{"$f":"SUM(CA$3:CA290)","v":306240},0.96510385644458307,3.1514624361350663E-5,7.761328367461573E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK291)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR291)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY291)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF291)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM291)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT291)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,20,0.1861072222222222,{"$f":"SUM(CA$3:CA291)","v":306260},0.965166885693306,6.302924872292337E-5,7.6755678330320265E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK292)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR292)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY292)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF292)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM292)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT292)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,14,0.18618397790055252,{"$f":"SUM(CA$3:CA292)","v":306274},0.96521100616741196,4.4120474105957541E-5,7.5912209337669623E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK293)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR293)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY293)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF293)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM293)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT293)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.18625989010989019,{"$f":"SUM(CA$3:CA293)","v":306283},0.96523936932933729,2.8363161925337721E-5,7.5082567705386793E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK294)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR294)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY294)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF294)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM294)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT294)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.18633497267759558,{"$f":"SUM(CA$3:CA294)","v":306295},0.965277186878571,3.7817549233709613E-5,7.4266452839255592E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK295)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR295)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY295)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF295)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM295)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT295)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,14,0.18640923913043483,{"$f":"SUM(CA$3:CA295)","v":306309},0.96532130735267696,4.4120474105957541E-5,7.3463572267673527E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK296)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR296)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY296)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF296)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM296)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT296)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.18648270270270251,{"$f":"SUM(CA$3:CA296)","v":306316},0.96534336758973005,2.2060237053089793E-5,7.2673641383413923E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK297)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR297)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY297)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF297)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM297)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT297)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.18655537634408592,{"$f":"SUM(CA$3:CA297)","v":306328},0.96538118513896376,3.7817549233709613E-5,7.1896383186942359E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK298)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR298)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY298)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF298)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM298)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT298)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.18662727272727286,{"$f":"SUM(CA$3:CA298)","v":306338},0.96541269976332522,3.1514624361461685E-5,7.113152804638645E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK299)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR299)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY299)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF299)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM299)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT299)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.18669840425531925,{"$f":"SUM(CA$3:CA299)","v":306347},0.96544106292525045,2.8363161925226699E-5,7.0378813463944923E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK300)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR300)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY300)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF300)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM300)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT300)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.1867687830687832,{"$f":"SUM(CA$3:CA300)","v":306354},0.96546312316230343,2.2060237052978771E-5,7.5272037534102054E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK301)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR301)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY301)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF301)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM301)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT301)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,566,0.18677631027253661,{"$f":"SUM(CA$3:CA301)","v":306920},0.96724685090116069,1.7837277388572659E-3,6.211078009488169E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK302)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR302)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY302)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF302)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM302)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT302)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.18683842105263149,{"$f":"SUM(CA$3:CA302)","v":306929},0.96727521406308592,2.8363161925226699E-5,6.890879030052588E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK303)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR303)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY303)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF303)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM303)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT303)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.18690732984293201,{"$f":"SUM(CA$3:CA303)","v":306941},0.96731303161231974,3.7817549233820635E-5,6.8190990401451046E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK304)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR304)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY304)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF304)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM304)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT304)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.18697552083333346,{"$f":"SUM(CA$3:CA304)","v":306946},0.96732878892450036,1.575731218061982E-5,6.7484348013735485E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK305)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR305)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY305)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF305)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM305)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT305)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.1870430051813472,{"$f":"SUM(CA$3:CA305)","v":306955},0.9673571520864257,2.8363161925337721E-5,6.6788633085845817E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK306)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR306)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY306)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF306)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM306)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT306)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,11,0.18710979381443305,{"$f":"SUM(CA$3:CA306)","v":306966},0.96739181817322328,3.4666086797585649E-5,6.6103621464419504E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK307)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR307)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY307)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF307)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM307)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT307)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.18717589743589746,{"$f":"SUM(CA$3:CA307)","v":306975},0.96742018133514862,2.8363161925337721E-5,6.5429094714852809E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK308)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR308)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY308)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF308)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM308)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT308)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.18724132653061232,{"$f":"SUM(CA$3:CA308)","v":306982},0.9674422415722016,2.2060237052978771E-5,6.47648399461076E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK309)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR309)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY309)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF309)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM309)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT309)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.18730609137055843,{"$f":"SUM(CA$3:CA309)","v":306992},0.96747375619656306,3.1514624361461685E-5,6.4110649643733808E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK310)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR310)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY310)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF310)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM310)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT310)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.18737020202020216,{"$f":"SUM(CA$3:CA310)","v":307001},0.96750211935848829,2.8363161925226699E-5,6.3466321506444601E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK311)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR311)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY311)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF311)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM311)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT311)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.1874336683417086,{"$f":"SUM(CA$3:CA311)","v":307007},0.96752102813310514,1.8908774616854807E-5,6.2831658291351289E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK312)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR312)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY312)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF312)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM312)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT312)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.18749649999999995,{"$f":"SUM(CA$3:CA312)","v":307016},0.96754939129503048,2.8363161925337721E-5,3.4773868312765188E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK313)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR313)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY313)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF313)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM313)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT313)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,556,0.18784423868312761,{"$f":"SUM(CA$3:CA313)","v":307572},0.96930160440952629,1.7522131144958042E-3,3.4542501461221065E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK314)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR314)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY314)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF314)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM314)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT314)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,149,0.18818966369773982,{"$f":"SUM(CA$3:CA314)","v":307721},0.96977117231251164,4.6956790298535722E-4,6.8366963559363114E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK315)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR315)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY315)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF315)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM315)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT315)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,503,0.18887333333333345,{"$f":"SUM(CA$3:CA315)","v":308224},0.97135635791789177,1.5851856053801239E-3,6.0596102054133461E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK316)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR316)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY316)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF316)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM316)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT316)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,88,0.18947929435387478,{"$f":"SUM(CA$3:CA316)","v":308312},0.97163368661227245,2.7732869438068519E-4,3.8638024930004455E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK317)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR317)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY317)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF317)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM317)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT317)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,459,0.18986567460317483,{"$f":"SUM(CA$3:CA317)","v":308771},0.97308020787046223,1.4465212581897813E-3,6.3047741582766825E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK318)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR318)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY318)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF318)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM318)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT318)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,56,0.1904961520190025,{"$f":"SUM(CA$3:CA318)","v":308827},0.97325668976688628,1.7648189642405221E-4,3.2704486208912087E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK319)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR319)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY319)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF319)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM319)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT319)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,447,0.19082319688109162,{"$f":"SUM(CA$3:CA319)","v":309274},0.97466539347584247,1.4087037089561827E-3,4.6172232896224408E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK320)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR320)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY320)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF320)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM320)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT320)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,33,0.19128491921005386,{"$f":"SUM(CA$3:CA320)","v":309307},0.97476939173623522,1.0399826039275695E-4,4.6278193937121515E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK321)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR321)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY321)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF321)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM321)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT321)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,406,0.19174770114942508,{"$f":"SUM(CA$3:CA321)","v":309713},0.97604888548530944,1.279493749074212E-3,2.2312225813547748E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT322)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,31,0.19197082340756055,{"$f":"SUM(CA$3:CA322)","v":309744},0.97614658082082995,9.7695335520509019E-5,5.4894189386600623E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK323)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR323)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY323)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF323)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM323)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT323)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,13,0.19251976530142656,{"$f":"SUM(CA$3:CA323)","v":309757},0.97618754983249978,4.0969011669833577E-5,1.2110098859241525E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK324)","v":0},{"$f":"AM324/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN324-AN323","v":{"$error":"#DIV/0!"}},{"$f":"AL325-AL324","v":0},null,null,null,{"$f":"SUM(AR$3:AR324)","v":0},{"$f":"AT324/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU324-AU323","v":{"$error":"#DIV/0!"}},{"$f":"AS325-AS324","v":0},null,null,null,{"$f":"SUM(AY$3:AY324)","v":0},{"$f":"BA324/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB324-BB323","v":{"$error":"#DIV/0!"}},{"$f":"AZ325-AZ324","v":0},null,null,null,{"$f":"SUM(BF$3:BF324)","v":0},{"$f":"BH324/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI324-BI323","v":{"$error":"#DIV/0!"}},{"$f":"BG325-BG324","v":0},null,null,null,{"$f":"SUM(BM$3:BM324)","v":0},{"$f":"BO324/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP324-BP323","v":{"$error":"#DIV/0!"}},{"$f":"BN325-BN324","v":0},null,null,null,{"$f":"SUM(BT$3:BT324)","v":0},{"$f":"BV324/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW324-BW323","v":{"$error":"#DIV/0!"}},{"$f":"BU325-BU324","v":0},null,414,0.19264086629001897,{"$f":"SUM(CA$3:CA324)","v":310171},{"$f":"CC324/CC$486","v":0.9774922552810632},{"$f":"CD324-CD323","v":1.3047054485634257E-3},{"$f":"CB325-CB324","v":3.7881270509632081E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK325)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR325)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY325)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF325)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM325)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT325)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.1930196789951153,{"$f":"SUM(CA$3:CA325)","v":310183},0.97753007283029691,3.7817549233709613E-5,4.4396726931505981E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK326)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR326)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY326)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF326)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM326)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT326)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.19346364626443036,{"$f":"SUM(CA$3:CA326)","v":310195},0.97756789037953062,3.7817549233709613E-5,4.0612994828936877E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK327)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR327)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY327)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF327)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM327)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT327)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,406,0.19350425925925929,{"$f":"SUM(CA$3:CA327)","v":310601},0.97884738412860484,1.279493749074212E-3,6.1280552539511035E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK328)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR328)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY328)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF328)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM328)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT328)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,13,0.1941170647846544,{"$f":"SUM(CA$3:CA328)","v":310614},0.97888835314027478,4.0969011669944599E-5,2.2227947764075218E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK329)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR329)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY329)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF329)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM329)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT329)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,328,0.19433934426229516,{"$f":"SUM(CA$3:CA329)","v":310942},0.97992203281932977,1.0336796790549885E-3,3.6928883122988587E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK330)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR330)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY330)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF330)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM330)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT330)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.19470863309352504,{"$f":"SUM(CA$3:CA330)","v":310952},0.97995354744369123,3.1514624361461685E-5,4.3885794590159399E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK331)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR331)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY331)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF331)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM331)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT331)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,307,0.19514749103942663,{"$f":"SUM(CA$3:CA331)","v":311259},0.98092104641158728,9.6749896789605216E-4,1.0013343795844953E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK332)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR332)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY332)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF332)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM332)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT332)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.19524762447738508,{"$f":"SUM(CA$3:CA332)","v":311264},0.98093680372376801,1.5757312180730842E-5,4.3586228901326685E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK333)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR333)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY333)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF333)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM333)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT333)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3,0.19568348676639835,{"$f":"SUM(CA$3:CA333)","v":311267},0.9809462581110765,9.4543873084829144E-6,2.4649559691747314E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK334)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR334)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY334)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF334)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM334)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT334)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,332,0.19592998236331582,{"$f":"SUM(CA$3:CA334)","v":311599},0.98199254363987609,1.0462855287995954E-3,9.4341961008659325E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK335)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR335)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY335)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF335)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM335)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT335)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3,0.19602432432432448,{"$f":"SUM(CA$3:CA335)","v":311602},0.98200199802718446,9.4543873083718921E-6,1.7521974862377832E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK336)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR336)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY336)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF336)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM336)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT336)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.19619954407294826,{"$f":"SUM(CA$3:CA336)","v":311603},0.9820051494896207,3.1514624362349863E-6,4.8847676038499266E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK337)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR337)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY337)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF337)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM337)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT337)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,308,0.19668802083333325,{"$f":"SUM(CA$3:CA337)","v":311911},0.98297579991995288,9.7065043033217613E-4,7.3471420940163235E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK338)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR338)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY338)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF338)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM338)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT338)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,269,0.19742273504273489,{"$f":"SUM(CA$3:CA338)","v":312180},0.98382354331527544,8.4774339532256437E-4,4.6874893702919529E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK339)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR339)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY339)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF339)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM339)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT339)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.19789148397976408,{"$f":"SUM(CA$3:CA339)","v":312181},0.98382669477771156,3.151462436123964E-6,1.669787531553002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK340)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR340)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY340)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF340)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM340)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT340)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.19805846273291938,{"$f":"SUM(CA$3:CA340)","v":312182},0.98382984624014769,3.151462436123964E-6,7.672245226597596E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK341)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR341)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY341)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF341)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM341)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT341)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,310,0.19813518518518536,{"$f":"SUM(CA$3:CA341)","v":312492},0.98480679959535222,9.7695335520453508E-4,1.9768148148147091E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK342)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR342)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY342)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF342)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM342)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT342)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.19833286666666683,{"$f":"SUM(CA$3:CA342)","v":312493},0.98480995105778835,3.151462436123964E-6,4.9350149253712949E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK343)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR343)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY343)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF343)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM343)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT343)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,232,0.19882636815920396,{"$f":"SUM(CA$3:CA343)","v":312725},0.98554109034297366,7.3113928518531157E-4,6.7085406301825579E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK344)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR344)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY344)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF344)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM344)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT344)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,236,0.19949722222222221,{"$f":"SUM(CA$3:CA344)","v":312961},0.98628483547790358,7.4374513492991845E-4,6.5140901771321147E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK345)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR345)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY345)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF345)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM345)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT345)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,201,0.20014863123993543,{"$f":"SUM(CA$3:CA345)","v":313162},0.98691827942756838,6.3344394966480255E-4,6.3279733149301798E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK346)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR346)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY346)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF346)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM346)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT346)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,210,0.20078142857142844,{"$f":"SUM(CA$3:CA346)","v":313372},0.98758008653915852,6.6180711159014027E-4,6.1497205454941195E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK347)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR347)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY347)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF347)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM347)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT347)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,198,0.20139640062597786,{"$f":"SUM(CA$3:CA347)","v":313570},0.98820407610151495,6.2398956235643066E-4,5.9788949747896503E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK348)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR348)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY348)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF348)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM348)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT348)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,188,0.20199429012345682,{"$f":"SUM(CA$3:CA348)","v":313758},0.98879655103950992,5.9247493799496898E-4,5.8150896330122492E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK349)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR349)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY349)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF349)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM349)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT349)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,157,0.20257579908675805,{"$f":"SUM(CA$3:CA349)","v":313915},0.98929133064198438,4.9477960247445996E-4,5.6579250483346222E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK350)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR350)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY350)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF350)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM350)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT350)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,150,0.20314159159159151,{"$f":"SUM(CA$3:CA350)","v":314065},0.98976405000740597,4.7271936542159221E-4,5.5070470470508504E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK351)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR351)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY351)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF351)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM351)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT351)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,148,0.20369229629629659,{"$f":"SUM(CA$3:CA351)","v":314213},0.9902304664479552,4.6641644054923326E-4,5.3621247563317986E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK352)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR352)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY352)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF352)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM352)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT352)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,158,0.20422850877192977,{"$f":"SUM(CA$3:CA352)","v":314371},0.9907283975128659,4.9793106491069494E-4,5.2228487886396557E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK353)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR353)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY353)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF353)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM353)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT353)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,128,0.20475079365079374,{"$f":"SUM(CA$3:CA353)","v":314499},0.99113178470469221,4.0338719182630989E-4,5.0889295889300357E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK354)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR354)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY354)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF354)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM354)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT354)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,130,0.20525968660968674,{"$f":"SUM(CA$3:CA354)","v":314629},0.99154147482139088,4.0969011669866884E-4,4.9600959284479273E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK355)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR355)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY355)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF355)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM355)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT355)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,111,0.20575569620253154,{"$f":"SUM(CA$3:CA355)","v":314740},0.99189128715180275,3.4981233041186943E-4,4.8360935302405039E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK356)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR356)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY356)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF356)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM356)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT356)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,112,0.20623930555555559,{"$f":"SUM(CA$3:CA356)","v":314852},0.99224425094465085,3.5296379284810442E-4,4.7166838134415912E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK357)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR357)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY357)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF357)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM357)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT357)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,109,0.20671097393689974,{"$f":"SUM(CA$3:CA357)","v":314961},0.99258776035019047,3.435094055396215E-4,4.6016427448236641E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK358)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR358)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY358)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF358)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM358)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT358)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,94,0.20717113821138211,{"$f":"SUM(CA$3:CA358)","v":315055},0.99288399781918801,2.9623746899754E-4,4.4907597871146621E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK359)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR359)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY359)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF359)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM359)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT359)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,80,0.20762021419009358,{"$f":"SUM(CA$3:CA359)","v":315135},0.99313611481407948,2.5211699489147144E-4,4.3838369350424067E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK360)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR360)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY360)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF360)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM360)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT360)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,83,0.20805859788359782,{"$f":"SUM(CA$3:CA360)","v":315218},0.99339768619627933,2.6157138219984333E-4,4.2806878306889118E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK361)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR361)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY361)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF361)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM361)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT361)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,101,0.20848666666666671,{"$f":"SUM(CA$3:CA361)","v":315319},0.99371598390232985,3.1829770605051877E-4,4.1811369509026086E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK362)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR362)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY362)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF362)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM362)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT362)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,111,0.20890478036175697,{"$f":"SUM(CA$3:CA362)","v":315430},0.99406579623274183,3.4981233041198045E-4,4.0850188600805026E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK363)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR363)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY363)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF363)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM363)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT363)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,69,0.20931328224776502,{"$f":"SUM(CA$3:CA363)","v":315499},0.99428324714083571,2.1745090809388579E-4,3.9921775223494826E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK364)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR364)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY364)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF364)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM364)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT364)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,89,0.20971249999999997,{"$f":"SUM(CA$3:CA364)","v":315588},0.99456372729765252,2.8048015681680916E-4,3.9024656679154113E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK365)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR365)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY365)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF365)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM365)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT365)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,63,0.21010274656679151,{"$f":"SUM(CA$3:CA365)","v":315651},0.99476226943112955,1.9854213347703098E-4,3.8157442086261817E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK366)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR366)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY366)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF366)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM366)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT366)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,65,0.21048432098765413,{"$f":"SUM(CA$3:CA366)","v":315716},0.99496711448947883,2.0484505834927891E-4,3.7318816985476566E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK367)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR367)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY367)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF367)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM367)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT367)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,62,0.21085750915750889,{"$f":"SUM(CA$3:CA367)","v":315778},0.99516250516051974,1.9539067104090702E-4,3.6507538355423641E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK368)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR368)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY368)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF368)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM368)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT368)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,66,0.21122258454106313,{"$f":"SUM(CA$3:CA368)","v":315844},0.99537050168130525,2.0799652078551389E-4,3.5722430003626293E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK369)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR369)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY369)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF369)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM369)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT369)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,52,0.21157980884109939,{"$f":"SUM(CA$3:CA369)","v":315896},0.9955343777279847,1.6387604667944533E-4,3.496237830140636E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK370)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR370)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY370)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF370)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM370)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT370)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,67,0.21192943262411346,{"$f":"SUM(CA$3:CA370)","v":315963},0.99574552571120634,2.1114798322163786E-4,3.4226328231934389E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK371)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR371)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY371)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF371)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM371)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT371)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,44,0.2122716959064328,{"$f":"SUM(CA$3:CA371)","v":316007},0.99588419005839657,1.3866434719023157E-4,3.351327972709317E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK372)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR372)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY372)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF372)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM372)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT372)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,53,0.21260682870370373,{"$f":"SUM(CA$3:CA372)","v":316060},0.99605121756751225,1.6702750911568032E-4,3.2822284268818613E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK373)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR373)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY373)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF373)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM373)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT373)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,40,0.21293505154639192,{"$f":"SUM(CA$3:CA373)","v":316100},0.99617727606495798,1.2605849744573572E-4,3.2152441732669068E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK374)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR374)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY374)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF374)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM374)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT374)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,49,0.21325657596371861,{"$f":"SUM(CA$3:CA374)","v":316149},0.99633169772432895,1.5442165937096242E-4,3.1502897455282231E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK375)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR375)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY375)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF375)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM375)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT375)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,56,0.21357160493827143,{"$f":"SUM(CA$3:CA375)","v":316205},0.996508179620753,1.7648189642405221E-4,3.0872839506201899E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK376)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR376)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY376)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF376)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM376)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT376)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,46,0.21388033333333345,{"$f":"SUM(CA$3:CA376)","v":316251},0.99665314689281559,1.4496727206259052E-4,3.0261496149619482E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK377)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR377)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY377)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF377)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM377)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT377)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,37,0.21418294829482964,{"$f":"SUM(CA$3:CA377)","v":316288},0.99676975100295295,1.1660411013736383E-4,2.9668133480020842E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK378)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR378)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY378)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF378)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM378)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT378)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,36,0.21447962962962985,{"$f":"SUM(CA$3:CA378)","v":316324},0.99688320365065408,1.1345264770112884E-4,2.9092053218238156E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK379)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR379)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY379)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF379)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM379)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT379)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,33,0.21477055016181223,{"$f":"SUM(CA$3:CA379)","v":316357},0.99698720191104684,1.0399826039275695E-4,2.8532590656382695E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK380)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR380)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY380)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF380)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM380)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT380)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,36,0.21505587606837606,{"$f":"SUM(CA$3:CA380)","v":316393},0.99710065455874797,1.1345264770112884E-4,2.798911273913518E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK381)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR381)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY381)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF381)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM381)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT381)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,32,0.21533576719576741,{"$f":"SUM(CA$3:CA381)","v":316425},0.9972015013567046,1.0084679795663298E-4,2.7461016272334327E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK382)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR382)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY382)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF382)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM382)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT382)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,29,0.21561037735849076,{"$f":"SUM(CA$3:CA382)","v":316454},0.99729289376735275,9.1392410648150069E-5,2.6947726248538473E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK383)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR383)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY383)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF383)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM383)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT383)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,34,0.21587985462097614,{"$f":"SUM(CA$3:CA383)","v":316488},0.99740004349018163,1.0714972282888091E-4,2.6448694280989393E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK384)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR384)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY384)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF384)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM384)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT384)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,26,0.21614434156378604,{"$f":"SUM(CA$3:CA384)","v":316514},0.9974819815135213,8.1938023339667154E-5,2.5963397138206723E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK385)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR385)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY385)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF385)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM385)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT385)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,22,0.2164039755351681,{"$f":"SUM(CA$3:CA385)","v":316536},0.99755131368711647,6.9332173595171298E-5,2.5491335372085366E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK386)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR386)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY386)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF386)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM386)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT386)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,20,0.21665888888888896,{"$f":"SUM(CA$3:CA386)","v":316556},0.99761434293583939,6.302924872292337E-5,2.5032032032012985E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK387)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR387)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY387)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF387)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM387)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT387)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,21,0.21690920920920909,{"$f":"SUM(CA$3:CA387)","v":316577},0.99768052364699844,6.6180711159047334E-5,2.4585031460033768E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK388)","v":0},{"$f":"AM388/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN388-AN387","v":{"$error":"#DIV/0!"}},{"$f":"AL389-AL388","v":0},null,null,null,{"$f":"SUM(AR$3:AR388)","v":0},{"$f":"AT388/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU388-AU387","v":{"$error":"#DIV/0!"}},{"$f":"AS389-AS388","v":0},null,null,null,{"$f":"SUM(AY$3:AY388)","v":0},{"$f":"BA388/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB388-BB387","v":{"$error":"#DIV/0!"}},{"$f":"AZ389-AZ388","v":0},null,null,null,{"$f":"SUM(BF$3:BF388)","v":0},{"$f":"BH388/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI388-BI387","v":{"$error":"#DIV/0!"}},{"$f":"BG389-BG388","v":0},null,null,null,{"$f":"SUM(BM$3:BM388)","v":0},{"$f":"BO388/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP388-BP387","v":{"$error":"#DIV/0!"}},{"$f":"BN389-BN388","v":0},null,null,null,{"$f":"SUM(BT$3:BT388)","v":0},{"$f":"BV388/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW388-BW387","v":{"$error":"#DIV/0!"}},{"$f":"BU389-BU388","v":0},null,30,0.21715505952380942,{"$f":"SUM(CA$3:CA388)","v":316607},{"$f":"CC388/CC$486","v":0.99777506752008271},{"$f":"CD388-CD387","v":9.4543873084274033E-5},{"$f":"CB389-CB388","v":2.414989815988644E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK389)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR389)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY389)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF389)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM389)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT389)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,18,0.21739655850540829,{"$f":"SUM(CA$3:CA389)","v":316625},0.99783179384393328,5.672632385056442E-5,2.3726215735964118E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK390)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR390)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY390)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF390)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM390)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT390)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.21763382066276793,{"$f":"SUM(CA$3:CA390)","v":316640},0.99787906578047547,4.7271936542192527E-5,2.3313585897133393E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK391)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR391)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY391)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF391)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM391)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT391)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,17,0.21786695652173926,{"$f":"SUM(CA$3:CA391)","v":316657},0.99793264064188991,5.3574861414440456E-5,2.2911627519572875E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK392)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR392)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY392)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF392)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM392)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT392)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,22,0.21809607279693499,{"$f":"SUM(CA$3:CA392)","v":316679},0.99800197281548497,6.9332173595060276E-5,2.2519975767076872E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK393)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR393)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY393)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF393)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM393)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT393)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,20,0.21832127255460576,{"$f":"SUM(CA$3:CA393)","v":316699},0.9980650020642079,6.302924872292337E-5,2.2138281262606974E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK394)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR394)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY394)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF394)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM394)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT394)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,23,0.21854265536723183,{"$f":"SUM(CA$3:CA394)","v":316722},0.99813748570023919,7.2483636031295262E-5,2.1766209308560214E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK395)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR395)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY395)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF395)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM395)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT395)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.21876031746031743,{"$f":"SUM(CA$3:CA395)","v":316737},0.99818475763678138,4.7271936542192527E-5,2.1403439153444559E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK396)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR396)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY396)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF396)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM396)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT396)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.21897435185185188,{"$f":"SUM(CA$3:CA396)","v":316752},0.99823202957332346,4.7271936542081505E-5,2.1049663299677057E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK397)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR397)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY397)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF397)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM397)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT397)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,11,0.21918484848484865,{"$f":"SUM(CA$3:CA397)","v":316763},0.99826669566012105,3.4666086797585649E-5,2.0704586852104967E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK398)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR398)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY398)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF398)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM398)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT398)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,18,0.2193918943533697,{"$f":"SUM(CA$3:CA398)","v":316781},0.99832342198397162,5.672632385056442E-5,2.0367926903319677E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK399)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR399)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY399)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF399)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM399)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT399)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,14,0.2195955736224029,{"$f":"SUM(CA$3:CA399)","v":316795},0.99836754245807768,4.4120474106068563E-5,2.0039411953254316E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK400)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR400)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY400)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF400)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM400)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT400)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.21979596774193544,{"$f":"SUM(CA$3:CA400)","v":316810},0.99841481439461988,4.7271936542192527E-5,1.9718781362021431E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK401)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR401)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY401)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF401)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM401)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT401)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.21999315555555565,{"$f":"SUM(CA$3:CA401)","v":316815},0.9984305717068005,1.575731218061982E-5,1.9405784832438044E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK402)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR402)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY402)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF402)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM402)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT402)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,17,0.22018721340388003,{"$f":"SUM(CA$3:CA402)","v":316832},0.99848414656821494,5.3574861414440456E-5,1.9100181921749559E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK403)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR403)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY403)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF403)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM403)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT403)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.22037821522309753,{"$f":"SUM(CA$3:CA403)","v":316841},0.99851250973014027,2.8363161925337721E-5,1.8801741579133058E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK404)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR404)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY404)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF404)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM404)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT404)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,15,0.22056623263888886,{"$f":"SUM(CA$3:CA404)","v":316856},0.99855978166668247,4.7271936542192527E-5,1.851024170973492E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK405)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR405)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY405)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF405)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM405)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT405)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.22075133505598621,{"$f":"SUM(CA$3:CA405)","v":316866},0.99859129629104382,3.1514624361350663E-5,1.8225468760380004E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK406)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR406)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY406)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF406)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM406)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT406)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.22093358974359001,{"$f":"SUM(CA$3:CA406)","v":316875},0.99861965945296916,2.8363161925337721E-5,1.7947217328884157E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK407)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR407)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY407)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF407)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM407)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT407)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,14,0.22111306191687885,{"$f":"SUM(CA$3:CA407)","v":316889},0.99866377992707511,4.4120474105957541E-5,1.7675289793595006E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK408)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR408)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY408)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF408)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM408)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT408)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,17,0.2212898148148148,{"$f":"SUM(CA$3:CA408)","v":316906},0.99871735478848955,5.3574861414440456E-5,1.7409495962139587E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK409)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR409)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY409)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF409)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM409)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT409)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.2214639097744362,{"$f":"SUM(CA$3:CA409)","v":316916},0.99874886941285101,3.1514624361461685E-5,1.7149652738801535E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK410)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR410)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY410)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF410)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM410)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT410)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.22163540630182421,{"$f":"SUM(CA$3:CA410)","v":316926},0.99878038403721248,3.1514624361461685E-5,1.6895583809350967E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK411)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR411)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY411)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF411)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM411)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT411)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,12,0.22180436213991772,{"$f":"SUM(CA$3:CA411)","v":316938},0.99881820158644619,3.7817549233709613E-5,1.6647119341572925E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK412)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR412)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY412)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF412)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM412)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT412)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,11,0.22197083333333345,{"$f":"SUM(CA$3:CA412)","v":316949},0.99885286767324377,3.4666086797585649E-5,1.6404095701538779E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK413)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR413)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY413)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF413)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM413)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT413)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,10,0.22213487429034884,{"$f":"SUM(CA$3:CA413)","v":316959},0.99888438229760523,3.1514624361461685E-5,1.6166355184132897E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK414)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR414)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY414)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF414)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM414)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT414)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8,0.22229653784219017,{"$f":"SUM(CA$3:CA414)","v":316967},0.99890959399709434,2.5211699489102735E-5,1.5933745757013007E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK415)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR415)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY415)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF415)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM415)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT415)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.2224558752997603,{"$f":"SUM(CA$3:CA415)","v":316976},0.99893795715901967,2.8363161925337721E-5,1.5706120817648994E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK416)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR416)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY416)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF416)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM416)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT416)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.22261293650793679,{"$f":"SUM(CA$3:CA416)","v":316983},0.99896001739607265,2.2060237052978771E-5,1.5483338962063442E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK417)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR417)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY417)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF417)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM417)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT417)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.22276776989755742,{"$f":"SUM(CA$3:CA417)","v":316992},0.99898838055799799,2.8363161925337721E-5,1.5265263765362747E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK418)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR418)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY418)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF418)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM418)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT418)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22292042253521105,{"$f":"SUM(CA$3:CA418)","v":316998},0.99900728933261485,1.8908774616854807E-5,1.5051763572904164E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK419)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR419)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY419)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF419)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM419)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT419)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.22307094017094009,{"$f":"SUM(CA$3:CA419)","v":317005},0.99902934956966782,2.2060237052978771E-5,1.4842711301055189E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK420)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR420)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY420)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF420)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM420)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT420)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.22321936728395064,{"$f":"SUM(CA$3:CA420)","v":317014},0.99905771273159305,2.8363161925226699E-5,1.4637984248611069E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK421)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR421)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY421)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF421)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM421)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT421)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22336574712643675,{"$f":"SUM(CA$3:CA421)","v":317018},0.99907031858133766,1.2605849744606878E-5,1.4437463916427973E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK422)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR422)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY422)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF422)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM422)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT422)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22351012176560103,{"$f":"SUM(CA$3:CA422)","v":317023},0.99908607589351839,1.5757312180730842E-5,1.4241035835960147E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK423)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR423)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY423)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF423)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM423)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT423)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22365253212396063,{"$f":"SUM(CA$3:CA423)","v":317029},0.99910498466813524,1.8908774616854807E-5,1.4048589405724066E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK424)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR424)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY424)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF424)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM424)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT424)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.22379301801801788,{"$f":"SUM(CA$3:CA424)","v":317038},0.99913334783006058,2.8363161925337721E-5,1.3860017735867203E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK425)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR425)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY425)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF425)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM425)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT425)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22393161819537655,{"$f":"SUM(CA$3:CA425)","v":317044},0.99915225660467744,1.8908774616854807E-5,1.3675217499375947E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK426)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR426)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY426)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF426)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM426)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT426)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22406837037037031,{"$f":"SUM(CA$3:CA426)","v":317049},0.99916801391685817,1.5757312180730842E-5,1.3494088790766412E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK427)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR427)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY427)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF427)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM427)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT427)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22420331125827797,{"$f":"SUM(CA$3:CA427)","v":317054},0.99918377122903879,1.575731218061982E-5,1.3316534990903683E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK428)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR428)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY428)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF428)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM428)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT428)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22433647660818701,{"$f":"SUM(CA$3:CA428)","v":317060},0.99920268000365564,1.8908774616854807E-5,1.3142462638082719E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK429)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR429)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY429)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF429)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM429)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT429)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22446790123456783,{"$f":"SUM(CA$3:CA429)","v":317066},0.99922158877827261,1.8908774616965829E-5,1.2971781305126662E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK430)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR430)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY430)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF430)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM430)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT430)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.2245976190476191,{"$f":"SUM(CA$3:CA430)","v":317070},0.9992341946280171,1.2605849744495856E-5,1.2804403481836424E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK431)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR431)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY431)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF431)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM431)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT431)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22472566308243747,{"$f":"SUM(CA$3:CA431)","v":317076},0.99925310340263396,1.8908774616854807E-5,1.2640244462813754E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK432)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR432)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY432)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF432)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM432)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT432)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.2248520655270656,{"$f":"SUM(CA$3:CA432)","v":317081},0.99926886071481469,1.5757312180730842E-5,1.2479222240369126E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK433)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR433)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY433)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF433)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM433)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT433)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8,0.22497685774946929,{"$f":"SUM(CA$3:CA433)","v":317089},0.9992940724143039,2.5211699489213757E-5,1.2321257401870511E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK434)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR434)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY434)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF434)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM434)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT434)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.225100070323488,{"$f":"SUM(CA$3:CA434)","v":317096},0.99931613265135688,2.2060237052978771E-5,1.2166273032065966E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK435)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR435)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY435)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF435)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM435)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT435)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22522173305380866,{"$f":"SUM(CA$3:CA435)","v":317101},0.99933188996353761,1.5757312180730842E-5,1.2014194619136553E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK436)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR436)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY436)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF436)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM436)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT436)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22534187500000002,{"$f":"SUM(CA$3:CA436)","v":317105},0.99934449581328211,1.2605849744495856E-5,1.1864949965478822E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK437)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR437)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY437)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF437)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM437)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT437)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22546052449965481,{"$f":"SUM(CA$3:CA437)","v":317109},0.99935710166302671,1.2605849744606878E-5,1.1718469101729134E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK438)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR438)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY438)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF438)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM438)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT438)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.2255777091906721,{"$f":"SUM(CA$3:CA438)","v":317111},0.99936340458789896,6.3029248722479281E-6,1.1574684204784802E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK439)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR439)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY439)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF439)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM439)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT439)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3,0.22569345603271995,{"$f":"SUM(CA$3:CA439)","v":317114},0.99937285897520745,9.4543873084829144E-6,1.1433529519311314E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK440)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR440)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY440)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF440)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM440)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT440)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22580779132791307,{"$f":"SUM(CA$3:CA440)","v":317120},0.9993917677498243,1.8908774616854807E-5,2.2453798935595515E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK441)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR441)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY441)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF441)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM441)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT441)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22603232931726902,{"$f":"SUM(CA$3:CA441)","v":317124},0.99940437359956891,1.2605849744606878E-5,1.1025218639026946E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK442)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR442)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY442)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF442)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM442)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT442)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22614258150365929,{"$f":"SUM(CA$3:CA442)","v":317125},0.99940752506200503,3.151462436123964E-6,1.0893966036173985E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK443)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR443)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY443)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF443)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM443)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT443)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22625152116402103,{"$f":"SUM(CA$3:CA443)","v":317130},0.99942328237418576,1.5757312180730842E-5,1.0765043361216087E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK444)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR444)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY444)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF444)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM444)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT444)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22635917159763319,{"$f":"SUM(CA$3:CA444)","v":317131},0.99942643383662189,3.151462436123964E-6,1.0638395792206268E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK445)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR445)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY445)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF445)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM445)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT445)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22646555555555525,{"$f":"SUM(CA$3:CA445)","v":317133},0.99943273676149413,6.3029248722479281E-6,1.0513970110492821E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK446)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR446)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY446)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF446)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM446)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT446)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22657069525666018,{"$f":"SUM(CA$3:CA446)","v":317138},0.99944849407367486,1.5757312180730842E-5,1.0391714644053529E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK447)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR447)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY447)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF447)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM447)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT447)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,8,0.22667461240310072,{"$f":"SUM(CA$3:CA447)","v":317146},0.99947370577316408,2.5211699489213757E-5,1.0271579214671256E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK448)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR448)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY448)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF448)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM448)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT448)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22677732819524743,{"$f":"SUM(CA$3:CA448)","v":317148},0.99948000869803633,6.3029248722479281E-6,1.0153515085709053E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK449)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR449)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY449)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF449)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM449)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT449)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,6,0.22687886334610452,{"$f":"SUM(CA$3:CA449)","v":317154},0.99949891747265318,1.8908774616854807E-5,1.003747491332696E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK450)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR450)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY450)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF450)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM450)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT450)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22697923809523779,{"$f":"SUM(CA$3:CA450)","v":317159},0.99951467478483391,1.5757312180730842E-5,9.9234126984315552E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK451)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR451)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY451)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF451)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM451)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT451)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.22707847222222211,{"$f":"SUM(CA$3:CA451)","v":317164},0.99953043209701464,1.5757312180730842E-5,1.9512328339588159E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK452)","v":0},{"$f":"AM452/AM$486","v":{"$error":"#DIV/0!"}},{"$f":"AN452-AN451","v":{"$error":"#DIV/0!"}},{"$f":"AL453-AL452","v":0},null,null,null,{"$f":"SUM(AR$3:AR452)","v":0},{"$f":"AT452/AT$486","v":{"$error":"#DIV/0!"}},{"$f":"AU452-AU451","v":{"$error":"#DIV/0!"}},{"$f":"AS453-AS452","v":0},null,null,null,{"$f":"SUM(AY$3:AY452)","v":0},{"$f":"BA452/BA$486","v":{"$error":"#DIV/0!"}},{"$f":"BB452-BB451","v":{"$error":"#DIV/0!"}},{"$f":"AZ453-AZ452","v":0},null,null,null,{"$f":"SUM(BF$3:BF452)","v":0},{"$f":"BH452/BH$486","v":{"$error":"#DIV/0!"}},{"$f":"BI452-BI451","v":{"$error":"#DIV/0!"}},{"$f":"BG453-BG452","v":0},null,null,null,{"$f":"SUM(BM$3:BM452)","v":0},{"$f":"BO452/BO$486","v":{"$error":"#DIV/0!"}},{"$f":"BP452-BP451","v":{"$error":"#DIV/0!"}},{"$f":"BN453-BN452","v":0},null,null,null,{"$f":"SUM(BT$3:BT452)","v":0},{"$f":"BV452/BV$486","v":{"$error":"#DIV/0!"}},{"$f":"BW452-BW451","v":{"$error":"#DIV/0!"}},{"$f":"BU453-BU452","v":0},null,5,0.22727359550561799,{"$f":"SUM(CA$3:CA452)","v":317169},{"$f":"CC452/CC$486","v":0.99954618940919537},{"$f":"CD452-CD451","v":1.5757312180730842E-5},{"$f":"CB453-CB452","v":9.5926530384593534E-5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK453)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR453)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY453)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF453)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM453)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT453)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22736952203600258,{"$f":"SUM(CA$3:CA453)","v":317171},0.99955249233406762,6.3029248722479281E-6,9.4860680046826573E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK454)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR454)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY454)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF454)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM454)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT454)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22746438271604941,{"$f":"SUM(CA$3:CA454)","v":317173},0.99955879525893987,6.3029248722479281E-6,9.381249573703343E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK455)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR455)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY455)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF455)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM455)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT455)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22755819521178644,{"$f":"SUM(CA$3:CA455)","v":317174},0.9995619467213761,3.1514624362349863E-6,9.2781589190238378E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK456)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR456)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY456)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF456)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM456)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT456)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22765097680097668,{"$f":"SUM(CA$3:CA456)","v":317176},0.99956824964624835,6.3029248722479281E-6,9.1767582751201004E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK457)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR457)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY457)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF457)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM457)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT457)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22774274438372788,{"$f":"SUM(CA$3:CA457)","v":317177},0.99957140110868448,3.151462436123964E-6,9.0770109025806178E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK458)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR458)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY458)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF458)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM458)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT458)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22783351449275369,{"$f":"SUM(CA$3:CA458)","v":317178},0.9995745525711206,3.151462436123964E-6,8.9788810549551457E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK459)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR459)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY459)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF459)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM459)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT459)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22792330330330324,{"$f":"SUM(CA$3:CA459)","v":317180},0.99958085549599296,6.3029248723589504E-6,8.8823339468691032E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK460)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR460)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY460)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF460)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM460)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT460)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22801212664277193,{"$f":"SUM(CA$3:CA460)","v":317184},0.99959346134573746,1.2605849744495856E-5,8.7873357228041016E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK461)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR461)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY461)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF461)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM461)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT461)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22809999999999997,{"$f":"SUM(CA$3:CA461)","v":317186},0.99959976427060981,6.3029248723589504E-6,8.6938534278990787E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK462)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR462)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY462)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF462)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM462)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT462)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22818693853427896,{"$f":"SUM(CA$3:CA462)","v":317187},0.99960291573304594,3.151462436123964E-6,1.7113164115967194E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK463)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR463)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY463)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF463)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM463)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT463)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22835807017543863,{"$f":"SUM(CA$3:CA463)","v":317189},0.99960921865791819,6.3029248722479281E-6,8.4221854811383778E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK464)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR464)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY464)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF464)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM464)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT464)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22844229203025002,{"$f":"SUM(CA$3:CA464)","v":317190},0.99961237012035431,3.151462436123964E-6,8.3344543823971051E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK465)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR465)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY465)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF465)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM465)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT465)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22852563657407399,{"$f":"SUM(CA$3:CA465)","v":317194},0.99962497597009892,1.2605849744606878E-5,8.2480869794787637E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK466)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR466)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY466)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF466)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM466)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT466)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22860811744386877,{"$f":"SUM(CA$3:CA466)","v":317196},0.99963127889497116,6.3029248722479281E-6,8.1630551549416452E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK467)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR467)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY467)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF467)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM467)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT467)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22868974799541819,{"$f":"SUM(CA$3:CA467)","v":317198},0.99963758181984352,6.3029248723589504E-6,8.0793315123006693E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK468)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR468)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY468)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF468)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM468)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT468)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.2287705413105412,{"$f":"SUM(CA$3:CA468)","v":317199},0.99964073328227965,3.151462436123964E-6,7.9968893540227626E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK469)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR469)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY469)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF469)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM469)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT469)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.22885051020408143,{"$f":"SUM(CA$3:CA469)","v":317203},0.99965333913202425,1.2605849744606878E-5,7.915702660099555E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK470)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR470)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY470)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF470)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM470)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT470)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22892966723068242,{"$f":"SUM(CA$3:CA470)","v":317204},0.99965649059446038,3.151462436123964E-6,7.8357460675526625E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK471)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR471)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY471)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF471)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM471)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT471)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.22900802469135795,{"$f":"SUM(CA$3:CA471)","v":317205},0.9996596420568965,3.151462436123964E-6,7.7569948508049436E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK472)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR472)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY472)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF472)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM472)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT472)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3,0.229085594639866,{"$f":"SUM(CA$3:CA472)","v":317208},0.99966909644420499,9.4543873084829144E-6,7.6794249022960059E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK473)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR473)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY473)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF473)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM473)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT473)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.22916238888888896,{"$f":"SUM(CA$3:CA473)","v":317210},0.99967539936907723,6.3029248722479281E-6,8.3294852305004774E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK474)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR474)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY474)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF474)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM474)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT474)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,34,0.229995337411939,{"$f":"SUM(CA$3:CA474)","v":317244},0.99978254909190611,1.0714972282888091E-4,1.6488743661489114E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK475)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR475)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY475)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF475)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM475)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT475)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,18,0.23164421177808792,{"$f":"SUM(CA$3:CA475)","v":317262},0.99983927541575668,5.672632385056442E-5,1.1385877748470996E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK476)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR476)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY476)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF476)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM476)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT476)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,11,0.23278279955293502,{"$f":"SUM(CA$3:CA476)","v":317273},0.99987394150255426,3.4666086797585649E-5,1.1625227541047778E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK477)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR477)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY477)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF477)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM477)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT477)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,9,0.23394532230703979,{"$f":"SUM(CA$3:CA477)","v":317282},0.9999023046644796,2.8363161925337721E-5,7.5202519992045858E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK478)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR478)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY478)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF478)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM478)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT478)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,7,0.23469734750696025,{"$f":"SUM(CA$3:CA478)","v":317289},0.99992436490153258,2.2060237052978771E-5,8.8150995819158418E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK479)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR479)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY479)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF479)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM479)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT479)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,4,0.23557885746515184,{"$f":"SUM(CA$3:CA479)","v":317293},0.99993697075127708,1.2605849744495856E-5,5.3749130869018558E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK480)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR480)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY480)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF480)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM480)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT480)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.23611634877384202,{"$f":"SUM(CA$3:CA480)","v":317295},0.99994327367614944,6.3029248723589504E-6,4.3039254111620906E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK481)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR481)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY481)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF481)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM481)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT481)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.23654674131495823,{"$f":"SUM(CA$3:CA481)","v":317300},0.99995903098833017,1.5757312180730842E-5,6.6530580078016932E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK482)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR482)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY482)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF482)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM482)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT482)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,5,0.2372120471157384,{"$f":"SUM(CA$3:CA482)","v":317305},0.9999747883005109,1.5757312180730842E-5,1.0578294274714573E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK483)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR483)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY483)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF483)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM483)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT483)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,1,0.23826987654320986,{"$f":"SUM(CA$3:CA483)","v":317306},0.99997793976294702,3.151462436123964E-6,4.5095158829222548E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK484)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR484)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY484)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF484)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM484)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT484)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.23872082813150208,{"$f":"SUM(CA$3:CA484)","v":317308},0.99998424268781927,6.3029248722479281E-6,2.8838612128079255E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK485)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR485)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY485)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF485)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM485)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT485)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,3,0.23900921425278288,{"$f":"SUM(CA$3:CA485)","v":317311},0.99999369707512775,9.4543873084829144E-6,1.5712464860850872E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK$3:AK486)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AR$3:AR486)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(AY$3:AY486)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BF$3:BF486)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BM$3:BM486)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,null,null,{"$f":"SUM(BT$3:BT486)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,null,2,0.24058046073886796,{"$f":"SUM(CA$3:CA486)","v":317313},1,6.3029248722479281E-6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL486","v":0},null,null,null,null,null,null,{"$f":"AS486","v":0},null,null,null,null,null,null,{"$f":"AZ486","v":0},null,null,null,null,null,null,{"$f":"BG486","v":0},null,null,null,null,null,null,{"$f":"BN486","v":0},null,null,null,null,null,null,{"$f":"BU486","v":0},null,null,null,null,null,null,{"$f":"CB486","v":0.24058046073886796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart Title",{"$f":"\"Customer Class: \" & class1","v":"Customer Class: Not in use"},null,null,null,null,null,"Chart Title",{"$f":"\"Customer Class: \" & class2","v":"Customer Class: Not in use"},null,null,null,null,null,"Chart Title",{"$f":"\"Customer Class: \" & class3","v":"Customer Class: Not in use"},null,null,null,null,null,"Chart Title",{"$f":"\"Customer Class: \" & class4","v":"Customer Class: Not in use"},null,null,null,null,null,"Chart Title",{"$f":"\"Customer Class: \" & class5","v":"Customer Class: Not in use"},null,null,null,null,null,"Chart Title",{"$f":"\"Customer Class: \" & class6","v":"Customer Class: Not in use"}]

{"sheet":"Step 5 Drought Rate Adjustments","index":7,"n_rows":162,"n_cols":18,"rows_kept":162,"cut":false,"hidden":false,"merged":[[143,1,143,7],[140,1,140,2],[140,11,140,13]]}
[null,"Step 5: Drought Rate Adjustments"]
[null,"It is common for water utilities to adopt drought/shortage response plans that specify actions the utility will take for different stages of shortage. Typically these plans specify voluntary"]
[null,"and/or mandatory curtailment levels by shortage stage. In some plans, curtailment levels vary by Customer Class.  In others they are the same across all classes. Water use curtailment can"]
[null,"have a significant impact on utility revenues and financial stability. This worksheet allows you to evaluate these impacts for your Proposed rates. You can also use the worksheet to"]
[null,"determine how your Proposed rates would need to be adjusted in each drought/shortage stage in order to preserve your sales revenue.  This worksheet has three sections. In Section 1,"]
[null,"you enter your Customer Class water use curtailment levels by drought/shortage stage. In Section 2, you can examine how sales revenue under your Proposed rates would be impacted by"]
[null,"each drought/shortage stage.  You can also use the tables in Section 2 to adjust your Proposed rates under each stage. For example, you can use the tables to develop revenue neutral rates"]
[null,"for each drought stage. Section 3 provides a calculator you can use to quickly adjust your Proposed rates so they are revenue neutral for a given drought/shortage stage."]
[]
[null,"1. Specify Curtailment Levels for Drought/Shortage Stages"]
[null,1,"Enter the Customer Class curtailment levels for each stage.  If you have fewer than 4 stages, enter the last curtailment level in the unused stages. Stage 0 is the default No"]
[null,null,"Shortage condition.  Do not modify the settings for this stage."]
[null,2,"For each stage, enter the expected compliance rate. The compliance rate can vary by stage.  For example, stages with voluntary curtailment may have lower compliance than"]
[null,null,"stages where curtailment is mandatory and enforced. The expected curtailment level for a stage is the product of the stage's curtailment level and the expected compliance"]
[null,null,"rate."]
[]
[null,null,null,null,"Drought/Shortage Stage Customer Class Curtailment Levels Table",null,null,null,null,"Expected Curtailment"]
[null,null,"Customer Class",null,{"$f":"TRANSPOSE(drought_stage_labels)","v":"Stage 0"},"Stage 1","Stage 2","Stage 3","Stage 4",{"$f":"TRANSPOSE(drought_stage_labels)","v":"Stage 0"},"Stage 1","Stage 2","Stage 3","Stage 4"]
[null,null,{"$f":"class1","v":"Not in use"},null,0,null,null,null,null,{"$f":"E19*E$26","v":0},{"$f":"F19*F$26","v":0},0,0,0]
[null,null,{"$f":"class2","v":"Not in use"},null,0,null,null,null,null,{"$f":"E20*E$26","v":0},0,0,0,0]
[null,null,{"$f":"class3","v":"Not in use"},null,0,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"class4","v":"Not in use"},null,0,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"class5","v":"Not in use"},null,0,null,null,null,null,0,0,0,0,0]
[null,null,{"$f":"class6","v":"Not in use"},null,0,null,null,null,null,0,0,0,0,0]
[]
[null,null,null,"Enter Expected Compliance %",1]
[]
[null,"2. Rate Performance by Drought/Shortage Stage"]
[null,"The tables in this section hold two sets of rates.  Your proposed rates are carried over from Step 3. These cannot be modified on this worksheet. They provide the point of reference"]
[null,"for calculating the revenue impacts of drought stages. The Stage rates are the rates that would apply for a given drought/shortage stage. To see how your Proposed rates would perform in"]
[null,"a drought stage, click the Reset Drought Stage Rates to Proposed Rates.  This will copy your Proposed rates into the tables for the Stage Rates.  You can then use the Select Drought Stage"]
[null,"drop-down list to cycle through the drought stages and see how your sales revenue would be impacted by each stage. Impacts to annual sales volume and revenue for each Customer Class"]
[null,"are summarized to the right of the rate tables. You can adjust the Stage Rates to see how your annual sales volume and revenue would respond. You can adjust the size or number of blocks"]
[null,"as well as the rates for each block. You can use trial and error to find rates appropriate to each drought/shortage stage, or you can use Excel's goal-seek or solver functionality to do this. "]
[null,"Section 3 provides a calculator that can quickly identify rates for a given drought/shortage stage that are revenue neutral.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Performance by Customer Class"]
[null,"Select Drought Stage"]
[null,{"$f":"class1","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q35","v":""},{"$f":"IF(class1_is_active,class1_seas1_vol_drought+class1_seas2_vol_drought,\"\")","v":""},{"$f":"IF(class1_is_active,Q39/P39-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!G37","v":0},{"$f":"'Step 4 Design Water Rates'!H37","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M37","v":0},{"$f":"'Step 4 Design Water Rates'!N37","v":0},null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!G38","v":0},{"$f":"'Step 4 Design Water Rates'!H38","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M38","v":0},{"$f":"'Step 4 Design Water Rates'!N38","v":0},null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!G39","v":0},{"$f":"'Step 4 Design Water Rates'!H39","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M39","v":0},{"$f":"'Step 4 Design Water Rates'!N39","v":0},null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q39","v":""},{"$f":"P43","v":""},{"$f":"IF(class1_is_active,Q43/P43-1,\"\")","v":""}]
[null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!G40","v":0},{"$f":"'Step 4 Design Water Rates'!H40","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M40","v":0},{"$f":"'Step 4 Design Water Rates'!N40","v":0},null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q40","v":""},{"$f":"IF(class1_is_active,(class1_seas1_vol_rev_drought+class1_seas2_vol_rev_drought)/1000,\"\")","v":""},{"$f":"IF(class1_is_active,Q44/P44-1,\"\")","v":""}]
[null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!G41","v":0},{"$f":"'Step 4 Design Water Rates'!H41","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M41","v":0},{"$f":"'Step 4 Design Water Rates'!N41","v":0},null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q41","v":""},{"$f":"IF(class1_is_active,Q43+Q44,\"\")","v":""},{"$f":"IF(class1_is_active,Q45/P45-1,\"\")","v":""}]
[]
[null,{"$f":"class2","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q45","v":""},{"$f":"IF(class2_is_active,class2_seas1_vol_drought+class2_seas2_vol_drought,\"\")","v":""},{"$f":"IF(class2_is_active,Q49/P49-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!G47","v":0},{"$f":"'Step 4 Design Water Rates'!H47","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M47","v":0},{"$f":"'Step 4 Design Water Rates'!N47","v":0},null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!G48","v":0},{"$f":"'Step 4 Design Water Rates'!H48","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M48","v":0},{"$f":"'Step 4 Design Water Rates'!N48","v":0},null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!G49","v":0},{"$f":"'Step 4 Design Water Rates'!H49","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M49","v":0},{"$f":"'Step 4 Design Water Rates'!N49","v":0},null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q49","v":""},{"$f":"P53","v":""},{"$f":"IF(class2_is_active,Q53/P53-1,\"\")","v":""}]
[null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!G50","v":0},{"$f":"'Step 4 Design Water Rates'!H50","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M50","v":0},{"$f":"'Step 4 Design Water Rates'!N50","v":0},null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q50","v":""},{"$f":"IF(class2_is_active,(class2_seas1_vol_rev_drought+class2_seas2_vol_rev_drought)/1000,\"\")","v":""},{"$f":"IF(class2_is_active,Q54/P54-1,\"\")","v":""}]
[null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!G51","v":0},{"$f":"'Step 4 Design Water Rates'!H51","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M51","v":0},{"$f":"'Step 4 Design Water Rates'!N51","v":0},null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q51","v":""},{"$f":"IF(class2_is_active,Q53+Q54,\"\")","v":""},{"$f":"IF(class2_is_active,Q55/P55-1,\"\")","v":""}]
[]
[null,{"$f":"class3","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q55","v":""},{"$f":"IF(class3_is_active,class3_seas1_vol_drought+class3_seas2_vol_drought,\"\")","v":""},{"$f":"IF(class3_is_active,Q59/P59-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!G57","v":0},{"$f":"'Step 4 Design Water Rates'!H57","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M57","v":0},{"$f":"'Step 4 Design Water Rates'!N57","v":0},null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!G58","v":0},{"$f":"'Step 4 Design Water Rates'!H58","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M58","v":0},{"$f":"'Step 4 Design Water Rates'!N58","v":0},null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!G59","v":0},{"$f":"'Step 4 Design Water Rates'!H59","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M59","v":0},{"$f":"'Step 4 Design Water Rates'!N59","v":0},null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q59","v":""},{"$f":"P63","v":""},{"$f":"IF(class3_is_active,Q63/P63-1,\"\")","v":""}]
[null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!G60","v":0},{"$f":"'Step 4 Design Water Rates'!H60","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M60","v":0},{"$f":"'Step 4 Design Water Rates'!N60","v":0},null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q60","v":""},{"$f":"IF(class3_is_active,(class3_seas1_vol_rev_drought+class3_seas2_vol_rev_drought)/1000,\"\")","v":""},{"$f":"IF(class3_is_active,Q64/P64-1,\"\")","v":""}]
[null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!G61","v":0},{"$f":"'Step 4 Design Water Rates'!H61","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M61","v":0},{"$f":"'Step 4 Design Water Rates'!N61","v":0},null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q61","v":""},{"$f":"IF(class3_is_active,Q63+Q64,\"\")","v":""},{"$f":"IF(class3_is_active,Q65/P65-1,\"\")","v":""}]
[]
[null,{"$f":"class4","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q65","v":""},{"$f":"IF(class4_is_active,class4_seas1_vol_drought+class4_seas2_vol_drought,\"\")","v":""},{"$f":"IF(class4_is_active,Q69/P69-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!G67","v":0},{"$f":"'Step 4 Design Water Rates'!H67","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M67","v":0},{"$f":"'Step 4 Design Water Rates'!N67","v":0},null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!G68","v":0},{"$f":"'Step 4 Design Water Rates'!H68","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M68","v":0},{"$f":"'Step 4 Design Water Rates'!N68","v":0},null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!G69","v":0},{"$f":"'Step 4 Design Water Rates'!H69","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M69","v":0},{"$f":"'Step 4 Design Water Rates'!N69","v":0},null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q69","v":""},{"$f":"P73","v":""},{"$f":"IF(class4_is_active,Q73/P73-1,\"\")","v":""}]
[null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!G70","v":0},{"$f":"'Step 4 Design Water Rates'!H70","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M70","v":0},{"$f":"'Step 4 Design Water Rates'!N70","v":0},null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q70","v":""},{"$f":"IF(class4_is_active,(class4_seas1_vol_rev_drought+class4_seas2_vol_rev_drought)/1000,\"\")","v":""},{"$f":"IF(class4_is_active,Q74/P74-1,\"\")","v":""}]
[null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!G71","v":0},{"$f":"'Step 4 Design Water Rates'!H71","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M71","v":0},{"$f":"'Step 4 Design Water Rates'!N71","v":0},null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q71","v":""},{"$f":"IF(class4_is_active,Q73+Q74,\"\")","v":""},{"$f":"IF(class4_is_active,Q75/P75-1,\"\")","v":""}]
[]
[null,{"$f":"class5","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q75","v":""},{"$f":"IF(class5_is_active,class5_seas1_vol_drought+class5_seas2_vol_drought,\"\")","v":""},{"$f":"IF(class5_is_active,Q79/P79-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!G77","v":0},{"$f":"'Step 4 Design Water Rates'!H77","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M77","v":0},{"$f":"'Step 4 Design Water Rates'!N77","v":0},null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!G78","v":0},{"$f":"'Step 4 Design Water Rates'!H78","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M78","v":0},{"$f":"'Step 4 Design Water Rates'!N78","v":0},null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!G79","v":0},{"$f":"'Step 4 Design Water Rates'!H79","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M79","v":0},{"$f":"'Step 4 Design Water Rates'!N79","v":0},null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q79","v":""},{"$f":"P83","v":""},{"$f":"IF(class5_is_active,Q83/P83-1,\"\")","v":""}]
[null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!G80","v":0},{"$f":"'Step 4 Design Water Rates'!H80","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M80","v":0},{"$f":"'Step 4 Design Water Rates'!N80","v":0},null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q80","v":""},{"$f":"IF(class5_is_active,(class5_seas1_vol_rev_drought+class5_seas2_vol_rev_drought)/1000,\"\")","v":""},{"$f":"IF(class5_is_active,Q84/P84-1,\"\")","v":""}]
[null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!G81","v":0},{"$f":"'Step 4 Design Water Rates'!H81","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M81","v":0},{"$f":"'Step 4 Design Water Rates'!N81","v":0},null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q81","v":""},{"$f":"IF(class5_is_active,Q83+Q84,\"\")","v":""},{"$f":"IF(class5_is_active,Q85/P85-1,\"\")","v":""}]
[]
[null,{"$f":"class6","v":"Not in use"},null,{"$f":"season1 & \" Season\"","v":"Off Peak Season"},null,null,null,null,null,{"$f":"season2 & \" Season\"","v":"Peak Season"},null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed Rates",null,null,{"$f":"\"Stage \" & drought_stage_selected-1 & \" Rates\"","v":"Stage 0 Rates"},null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",null,"Block","Rate",{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q85","v":""},{"$f":"IF(class6_is_active,class6_seas1_vol_drought+class6_seas2_vol_drought,\"\")","v":""},{"$f":"IF(class6_is_active,Q89/P89-1,\"\")","v":""}]
[null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"}]
[null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!G87","v":0},{"$f":"'Step 4 Design Water Rates'!H87","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M87","v":0},{"$f":"'Step 4 Design Water Rates'!N87","v":0},null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!G88","v":0},{"$f":"'Step 4 Design Water Rates'!H88","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M88","v":0},{"$f":"'Step 4 Design Water Rates'!N88","v":0},null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!G89","v":0},{"$f":"'Step 4 Design Water Rates'!H89","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M89","v":0},{"$f":"'Step 4 Design Water Rates'!N89","v":0},null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q89","v":""},{"$f":"P93","v":""},{"$f":"IF(class6_is_active,Q93/P93-1,\"\")","v":""}]
[null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!G90","v":0},{"$f":"'Step 4 Design Water Rates'!H90","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M90","v":0},{"$f":"'Step 4 Design Water Rates'!N90","v":0},null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q90","v":""},{"$f":"IF(class6_is_active,(class6_seas1_vol_rev_drought+class6_seas2_vol_rev_drought)/1000,\"\")","v":""},{"$f":"IF(class6_is_active,Q94/P94-1,\"\")","v":""}]
[null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!G91","v":0},{"$f":"'Step 4 Design Water Rates'!H91","v":0},null,null,null,null,{"$f":"'Step 4 Design Water Rates'!M91","v":0},{"$f":"'Step 4 Design Water Rates'!N91","v":0},null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q91","v":""},{"$f":"IF(class6_is_active,Q93+Q94,\"\")","v":""},{"$f":"IF(class6_is_active,Q95/P95-1,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total All Classes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Volume"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"units_vol","v":0},{"$f":"'Step 4 Design Water Rates'!Q96","v":0},{"$f":"SUM(Q39,Q49,Q59,Q69,Q79,Q89)","v":0},{"$f":"Q100/P100-1","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Sales Revenue (Thou. $)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",{"$f":"\"Stage \" & drought_stage_selected-1","v":"Stage 0"},"% Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service",{"$f":"'Step 4 Design Water Rates'!Q100","v":0},{"$f":"P104","v":0},{"$f":"Q104/P104-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume",{"$f":"'Step 4 Design Water Rates'!Q101","v":0},{"$f":"SUM(Q44,Q54,Q64,Q74,Q84,Q94)","v":0},{"$f":"Q105/P105-1","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"'Step 4 Design Water Rates'!Q102","v":0},{"$f":"SUM(Q45,Q55,Q65,Q75,Q85,Q95)","v":0},{"$f":"Q106/P106-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"3. Calculate Revenue Neutral Rates by Drought Stage"]
[null,"The revenue neutral rates calculator will quickly find a set of rates for a given drought/shortage stage that will generate the same revenue as your Proposed rates under a no shortage"]
[null,"condition.  There are four steps to using the calculator:"]
[null,1,"Choose the drought/shortage stage you want to calculate rates for."]
[null,2,"Choose the method for calculating the rates.  There are two choices.  The first choice is to adjust your Proposed rates so that each customer class generates the same revenue"]
[null,null,"it would have generated under your Proposed rates assuming no use curtailment.  This may result in significant differences across classes in the amount by which rates are"]
[null,null,"adjusted. The second choice is to adjust your Proposed rates so that all classes when grouped together are revenue neutral.  Rates across classes will be adjusted by the same"]
[null,null,"proportionate amount. Revenue neutrality may not hold for individual classes, but overall revenue will be neutral to the Proposed rates assuming no use curtailment."]
[null,3,"Complete the Leave or Adjust Rate in Block table below.  Choose Leave if you want the rate in the block to be the same as it is for your Proposed rates.  Choose Adjust if you"]
[null,null,"want the calculator to adjust this rate.  For example, if you only want to adjust the upper block rates, choose Leave for lower blocks and Adjust for upper blocks. If you have"]
[null,null,"fewer than 5 blocks, set the unused blocks to the same setting used for your last block."]
[null,4,"Make desired adjustments to the block widths for the Stage Rates in the Stage Rates tables above."]
[null,5,"Click the Find Revenue Neutral Rates button."]
[]
[null,"Note: The calculator will overwrite the rates that are in the Stage Rates tables above.  If you want to preserve these rates, save them as a rate scenario by clicking the Save/Load Rates"]
[null,"button before using the calculator."]
[]
[null,"Choose Drought Stage to Evaluate:"]
[]
[null,"Choose Method for Calculating Revenue Neutral Rates:"]
[]
[null,null,"Leave or Adjust Rate in Block?"]
[]
[null,"Class","Block 1","Block 2","Block 3","Block 4","Block 5"]
[null,{"$f":"class1","v":"Not in use"},"Leave","Adjust","Adjust","Adjust","Adjust"]
[null,{"$f":"class2","v":"Not in use"},"Adjust","Adjust","Adjust","Adjust","Adjust"]
[null,{"$f":"class3","v":"Not in use"},"Adjust","Adjust","Adjust","Adjust","Adjust"]
[null,{"$f":"class4","v":"Not in use"},"Adjust","Adjust","Adjust","Adjust","Adjust"]
[null,{"$f":"class5","v":"Not in use"},"Leave","Leave","Leave","Leave","Leave"]
[null,{"$f":"class6","v":"Not in use"},"Leave","Leave","Leave","Leave","Leave"]
[]
[]
[]
[null,"Go back to Bill Impacts Charts",null,null,null,null,null,null,null,null,null,"Go forward to Revenue Simulation Module"]
[]
[null,"Model Calculations Below.  Do Not Modify"]
[null,"DO NOT MODIFY"]
[null,"Leave or Adjust Rate Table"]
[]
[null,null,"Class1","Class2","Class3","Class4","Class5","Class6"]
[null,"Block 1",{"$f":"TRANSPOSE(IF(C132:G137=\"Adjust\",1,0))","v":0},1,1,1,0,0]
[null,"Block 2",1,1,1,1,0,0]
[null,"Block 3",1,1,1,1,0,0]
[null,"Block 4",1,1,1,1,0,0]
[null,"Block 5",1,1,1,1,0,0]
[]
[null,"Goal Seek Target Table"]
[null,"Class","Goal Cell"]
[null,{"$f":"class1","v":"Not in use"},{"$f":"R44","v":""}]
[null,{"$f":"class2","v":"Not in use"},{"$f":"R54","v":""}]
[null,{"$f":"class3","v":"Not in use"},{"$f":"R64","v":""}]
[null,{"$f":"class4","v":"Not in use"},{"$f":"R74","v":""}]
[null,{"$f":"class5","v":"Not in use"},{"$f":"R84","v":""}]
[null,{"$f":"class6","v":"Not in use"},{"$f":"R94","v":""}]
[null,"Total",{"$f":"R105","v":{"$error":"#DIV/0!"}}]

{"sheet":"Revenue Simulation Module","index":8,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[101,17,101,21],[101,1,101,5]]}
[null,"Revenue Simulation Module"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Go back to Step 5: Drought Rate Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 5: Enter Weather Data Worksheet"]

{"sheet":"Step 6 Enter Weather Data","index":9,"n_rows":322,"n_cols":49,"rows_kept":322,"cut":false,"hidden":false,"merged":[[5,1,5,5],[5,23,5,27],[114,1,114,5],[114,23,114,27],[117,5,117,7],[117,22,117,24]]}
[null,"Step 6: Enter Weather Data to be Used by Revenue Simulation Module"]
[null,"On this worksheet you enter historical monthly precipitation and temperature data for your service area. The model will use this data to simulate how your demands may vary in response to deviations from normal weather patterns."]
[null,{"$f":"\"You can enter up to a maximum of 90 years of historical data -- \" & YEAR(NOW())-90 & \"-\" &  YEAR(NOW())-1 & \". Your historical data must be contiguous -- there cannot be gaps between years. It also must be complete across months.  The model will ignore years where these conditions are not met.\"","v":"You can enter up to a maximum of 90 years of historical data -- 1924-2013. Your historical data must be contiguous -- there cannot be gaps between years. It also must be complete across months.  The model will ignore years where these conditions are not met."}]
[null,{"$f":"\"It is not required that you provide data for all 90 years.  For example, if you only have data for the period \"&YEAR(NOW())-32&\"-\"&YEAR(NOW())-2&\" you can enter that in the appropriate rows of the tables. To get reliable results, however, it is strongly recommended you enter at least 15 years of data.\"","v":"It is not required that you provide data for all 90 years.  For example, if you only have data for the period 1982-2012 you can enter that in the appropriate rows of the tables. To get reliable results, however, it is strongly recommended you enter at least 15 years of data."}]
[null,"Consult the user guide for information on weather data sources."]
[null,"Go back to Revenue Simulation Module Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 7: Setup Simulation Worksheet"]
[]
[null,"1. Set most recent year in your weather data"]
[null,"Enter the most recent year for which you are providing weather data."]
[]
[null,"Most recent year:"]
[]
[null,{"$f":"\"2. Enter Monthly Precipitation Totals (\" & units_precip & \")\"","v":"2. Enter Monthly Precipitation Totals ()"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"3. Enter Monthly Average Maximum Air Temperature (degrees \" & units_temp & \")\"","v":"3. Enter Monthly Average Maximum Air Temperature (degrees )"},null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Enter Drought Shortage Stage"]
[null,{"$f":"\"Enter total monthly precipitation in \"& IF(units_precip=\"in\",\"inches\",\"centimeters\") & \" for each year of weather data you have for your service area.\"","v":"Enter total monthly precipitation in centimeters for each year of weather data you have for your service area."},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Enter the monthly average daily maximum air temperature in degrees \"& IF(units_temp=\"F\",\"Fahrenheit\",\"Celsius\") & \" for each year of weather data you have for your\"","v":"Enter the monthly average daily maximum air temperature in degrees Celsius for each year of weather data you have for your"},null,null,null,null,null,null,null,null,null,null,null,null,null,"(Optional) For each hydrologic year you can select what drought/shortage stage "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"service area.  Be sure you are entering average daily maximum air temperature and not average daily air temperature.",null,null,null,null,null,null,null,null,null,null,null,null,null,"would have applied given your current system supplies and customer demands."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"You can then have the model use this information when it simulates water sales.",null,null,null,null,null,null,null,null,"Complete"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is explained further in Step 5 Setup Simulation.",null,null,null,null,null,null,null,null,"Data For"]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Stage","Index",null,null,null,null,null,null,null,"Year"]
[null,{"$f":"D11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",{"$f":"VALUE(RIGHT(AD19,1))","v":0},null,null,null,null,null,null,null,{"$f":"COUNTBLANK(C19:N19)+COUNTBLANK(Q19:AB19)=0","v":false}]
[null,{"$f":"B19-1","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B20","v":-1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",{"$f":"VALUE(RIGHT(AD20,1))","v":0},null,null,null,null,null,null,null,false]
[null,{"$f":"B20-1","v":-2},null,null,null,null,null,null,null,null,null,null,null,null,null,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 2",2,null,null,null,null,null,null,null,false]
[null,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-6,null,null,null,null,null,null,null,null,null,null,null,null,null,-6,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-7,null,null,null,null,null,null,null,null,null,null,null,null,null,-7,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-8,null,null,null,null,null,null,null,null,null,null,null,null,null,-8,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-9,null,null,null,null,null,null,null,null,null,null,null,null,null,-9,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 1",1,null,null,null,null,null,null,null,false]
[null,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 4",4,null,null,null,null,null,null,null,false]
[null,-22,null,null,null,null,null,null,null,null,null,null,null,null,null,-22,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 3",3,null,null,null,null,null,null,null,false]
[null,-23,null,null,null,null,null,null,null,null,null,null,null,null,null,-23,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 2",2,null,null,null,null,null,null,null,false]
[null,-24,null,null,null,null,null,null,null,null,null,null,null,null,null,-24,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 1",1,null,null,null,null,null,null,null,false]
[null,-25,null,null,null,null,null,null,null,null,null,null,null,null,null,-25,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-26,null,null,null,null,null,null,null,null,null,null,null,null,null,-26,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-27,null,null,null,null,null,null,null,null,null,null,null,null,null,-27,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-28,null,null,null,null,null,null,null,null,null,null,null,null,null,-28,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-29,null,null,null,null,null,null,null,null,null,null,null,null,null,-29,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-30,null,null,null,null,null,null,null,null,null,null,null,null,null,-30,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-31,null,null,null,null,null,null,null,null,null,null,null,null,null,-31,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-32,null,null,null,null,null,null,null,null,null,null,null,null,null,-32,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,{"$f":"COUNTBLANK(C51:N51)+COUNTBLANK(Q51:AB51)=0","v":false}]
[null,-33,null,null,null,null,null,null,null,null,null,null,null,null,null,-33,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-34,null,null,null,null,null,null,null,null,null,null,null,null,null,-34,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-35,null,null,null,null,null,null,null,null,null,null,null,null,null,-35,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-36,null,null,null,null,null,null,null,null,null,null,null,null,null,-36,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-37,null,null,null,null,null,null,null,null,null,null,null,null,null,-37,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-38,null,null,null,null,null,null,null,null,null,null,null,null,null,-38,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-39,null,null,null,null,null,null,null,null,null,null,null,null,null,-39,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-40,null,null,null,null,null,null,null,null,null,null,null,null,null,-40,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-41,null,null,null,null,null,null,null,null,null,null,null,null,null,-41,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-42,null,null,null,null,null,null,null,null,null,null,null,null,null,-42,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-43,null,null,null,null,null,null,null,null,null,null,null,null,null,-43,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-44,null,null,null,null,null,null,null,null,null,null,null,null,null,-44,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-45,null,null,null,null,null,null,null,null,null,null,null,null,null,-45,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-46,null,null,null,null,null,null,null,null,null,null,null,null,null,-46,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-47,null,null,null,null,null,null,null,null,null,null,null,null,null,-47,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-48,null,null,null,null,null,null,null,null,null,null,null,null,null,-48,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-49,null,null,null,null,null,null,null,null,null,null,null,null,null,-49,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-50,null,null,null,null,null,null,null,null,null,null,null,null,null,-50,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-51,null,null,null,null,null,null,null,null,null,null,null,null,null,-51,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-52,null,null,null,null,null,null,null,null,null,null,null,null,null,-52,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-53,null,null,null,null,null,null,null,null,null,null,null,null,null,-53,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-54,null,null,null,null,null,null,null,null,null,null,null,null,null,-54,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-55,null,null,null,null,null,null,null,null,null,null,null,null,null,-55,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-56,null,null,null,null,null,null,null,null,null,null,null,null,null,-56,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-57,null,null,null,null,null,null,null,null,null,null,null,null,null,-57,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-58,null,null,null,null,null,null,null,null,null,null,null,null,null,-58,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-59,null,null,null,null,null,null,null,null,null,null,null,null,null,-59,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-60,null,null,null,null,null,null,null,null,null,null,null,null,null,-60,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-61,null,null,null,null,null,null,null,null,null,null,null,null,null,-61,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-62,null,null,null,null,null,null,null,null,null,null,null,null,null,-62,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-63,null,null,null,null,null,null,null,null,null,null,null,null,null,-63,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-64,null,null,null,null,null,null,null,null,null,null,null,null,null,-64,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,{"$f":"COUNTBLANK(C83:N83)+COUNTBLANK(Q83:AB83)=0","v":false}]
[null,-65,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B84","v":-65},null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",{"$f":"VALUE(RIGHT(AD84,1))","v":0},null,null,null,null,null,null,null,false]
[null,{"$f":"B84-1","v":-66},null,null,null,null,null,null,null,null,null,null,null,null,null,-66,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-67,null,null,null,null,null,null,null,null,null,null,null,null,null,-67,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-68,null,null,null,null,null,null,null,null,null,null,null,null,null,-68,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-69,null,null,null,null,null,null,null,null,null,null,null,null,null,-69,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-70,null,null,null,null,null,null,null,null,null,null,null,null,null,-70,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-71,null,null,null,null,null,null,null,null,null,null,null,null,null,-71,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-72,null,null,null,null,null,null,null,null,null,null,null,null,null,-72,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-73,null,null,null,null,null,null,null,null,null,null,null,null,null,-73,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-74,null,null,null,null,null,null,null,null,null,null,null,null,null,-74,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-75,null,null,null,null,null,null,null,null,null,null,null,null,null,-75,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-76,null,null,null,null,null,null,null,null,null,null,null,null,null,-76,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-77,null,null,null,null,null,null,null,null,null,null,null,null,null,-77,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-78,null,null,null,null,null,null,null,null,null,null,null,null,null,-78,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-79,null,null,null,null,null,null,null,null,null,null,null,null,null,-79,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-80,null,null,null,null,null,null,null,null,null,null,null,null,null,-80,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-81,null,null,null,null,null,null,null,null,null,null,null,null,null,-81,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-82,null,null,null,null,null,null,null,null,null,null,null,null,null,-82,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-83,null,null,null,null,null,null,null,null,null,null,null,null,null,-83,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-84,null,null,null,null,null,null,null,null,null,null,null,null,null,-84,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-85,null,null,null,null,null,null,null,null,null,null,null,null,null,-85,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-86,null,null,null,null,null,null,null,null,null,null,null,null,null,-86,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-87,null,null,null,null,null,null,null,null,null,null,null,null,null,-87,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-88,null,null,null,null,null,null,null,null,null,null,null,null,null,-88,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,-89,null,null,null,null,null,null,null,null,null,null,null,null,null,-89,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0",0,null,null,null,null,null,null,null,false]
[null,"Average",{"$f":"AVERAGE(C19:C108)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(D19:D108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Average",{"$f":"AVERAGE(Q19:Q108)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(R19:R108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"No. Obs.",{"$f":"COUNT(C19:C108)","v":0},{"$f":"COUNT(D19:D108)","v":0},0,0,0,0,0,0,0,0,0,0,null,"No. Obs.",{"$f":"COUNT(Q19:Q108)","v":0},{"$f":"COUNT(R19:R108)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(sim_yr_yn,TRUE)","v":0}]
[]
[]
[null,"If you have entered all your weather data, go to Step 5"]
[]
[null,"Go back to Revenue Simulation Module Worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Go forward to Step 7: Setup Simulation Worksheet"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Model Calculations Below.  Do Not Modify"]
[null,"Monthly Precipitation Deviations (inches)",null,null,null,"DO NOT MODIFY",null,null,null,null,null,null,null,null,null,"Monthly Average Maximum Daily Air Temperature Deviations (degrees F)",null,null,null,null,null,null,"DO NOT MODIFY"]
[]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,{"$f":"B19","v":0},{"$f":"IF($AM19,(C19-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"B121","v":0},{"$f":"IF($AM19,(Q19-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,{"$f":"B20","v":-1},{"$f":"IF($AM20,(C20-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"B122","v":-1},{"$f":"IF($AM20,(Q20-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-2,{"$f":"IF($AM21,(C21-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-2,{"$f":"IF($AM21,(Q21-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-3,{"$f":"IF($AM22,(C22-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-3,{"$f":"IF($AM22,(Q22-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-4,{"$f":"IF($AM23,(C23-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-4,{"$f":"IF($AM23,(Q23-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-5,{"$f":"IF($AM24,(C24-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-5,{"$f":"IF($AM24,(Q24-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-6,{"$f":"IF($AM25,(C25-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-6,{"$f":"IF($AM25,(Q25-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-7,{"$f":"IF($AM26,(C26-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-7,{"$f":"IF($AM26,(Q26-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-8,{"$f":"IF($AM27,(C27-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-8,{"$f":"IF($AM27,(Q27-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-9,{"$f":"IF($AM28,(C28-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-9,{"$f":"IF($AM28,(Q28-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-10,{"$f":"IF($AM29,(C29-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-10,{"$f":"IF($AM29,(Q29-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-11,{"$f":"IF($AM30,(C30-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-11,{"$f":"IF($AM30,(Q30-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-12,{"$f":"IF($AM31,(C31-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-12,{"$f":"IF($AM31,(Q31-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-13,{"$f":"IF($AM32,(C32-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-13,{"$f":"IF($AM32,(Q32-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-14,{"$f":"IF($AM33,(C33-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-14,{"$f":"IF($AM33,(Q33-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-15,{"$f":"IF($AM34,(C34-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-15,{"$f":"IF($AM34,(Q34-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-16,{"$f":"IF($AM35,(C35-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-16,{"$f":"IF($AM35,(Q35-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-17,{"$f":"IF($AM36,(C36-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-17,{"$f":"IF($AM36,(Q36-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-18,{"$f":"IF($AM37,(C37-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-18,{"$f":"IF($AM37,(Q37-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-19,{"$f":"IF($AM38,(C38-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-19,{"$f":"IF($AM38,(Q38-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-20,{"$f":"IF($AM39,(C39-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-20,{"$f":"IF($AM39,(Q39-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-21,{"$f":"IF($AM40,(C40-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-21,{"$f":"IF($AM40,(Q40-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-22,{"$f":"IF($AM41,(C41-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-22,{"$f":"IF($AM41,(Q41-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-23,{"$f":"IF($AM42,(C42-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-23,{"$f":"IF($AM42,(Q42-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-24,{"$f":"IF($AM43,(C43-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-24,{"$f":"IF($AM43,(Q43-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-25,{"$f":"IF($AM44,(C44-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-25,{"$f":"IF($AM44,(Q44-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-26,{"$f":"IF($AM45,(C45-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-26,{"$f":"IF($AM45,(Q45-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-27,{"$f":"IF($AM46,(C46-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-27,{"$f":"IF($AM46,(Q46-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-28,{"$f":"IF($AM47,(C47-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-28,{"$f":"IF($AM47,(Q47-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-29,{"$f":"IF($AM48,(C48-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-29,{"$f":"IF($AM48,(Q48-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-30,{"$f":"IF($AM49,(C49-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-30,{"$f":"IF($AM49,(Q49-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-31,{"$f":"IF($AM50,(C50-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-31,{"$f":"IF($AM50,(Q50-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-32,{"$f":"IF($AM51,(C51-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-32,{"$f":"IF($AM51,(Q51-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-33,{"$f":"IF($AM52,(C52-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-33,{"$f":"IF($AM52,(Q52-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-34,{"$f":"IF($AM53,(C53-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-34,{"$f":"IF($AM53,(Q53-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-35,{"$f":"IF($AM54,(C54-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-35,{"$f":"IF($AM54,(Q54-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-36,{"$f":"IF($AM55,(C55-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-36,{"$f":"IF($AM55,(Q55-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-37,{"$f":"IF($AM56,(C56-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-37,{"$f":"IF($AM56,(Q56-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-38,{"$f":"IF($AM57,(C57-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-38,{"$f":"IF($AM57,(Q57-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-39,{"$f":"IF($AM58,(C58-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-39,{"$f":"IF($AM58,(Q58-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-40,{"$f":"IF($AM59,(C59-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-40,{"$f":"IF($AM59,(Q59-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-41,{"$f":"IF($AM60,(C60-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-41,{"$f":"IF($AM60,(Q60-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-42,{"$f":"IF($AM61,(C61-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-42,{"$f":"IF($AM61,(Q61-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-43,{"$f":"IF($AM62,(C62-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-43,{"$f":"IF($AM62,(Q62-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-44,{"$f":"IF($AM63,(C63-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-44,{"$f":"IF($AM63,(Q63-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-45,{"$f":"IF($AM64,(C64-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-45,{"$f":"IF($AM64,(Q64-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-46,{"$f":"IF($AM65,(C65-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-46,{"$f":"IF($AM65,(Q65-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-47,{"$f":"IF($AM66,(C66-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-47,{"$f":"IF($AM66,(Q66-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-48,{"$f":"IF($AM67,(C67-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-48,{"$f":"IF($AM67,(Q67-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-49,{"$f":"IF($AM68,(C68-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-49,{"$f":"IF($AM68,(Q68-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-50,{"$f":"IF($AM69,(C69-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-50,{"$f":"IF($AM69,(Q69-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-51,{"$f":"IF($AM70,(C70-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-51,{"$f":"IF($AM70,(Q70-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-52,{"$f":"IF($AM71,(C71-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-52,{"$f":"IF($AM71,(Q71-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-53,{"$f":"IF($AM72,(C72-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-53,{"$f":"IF($AM72,(Q72-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-54,{"$f":"IF($AM73,(C73-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-54,{"$f":"IF($AM73,(Q73-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-55,{"$f":"IF($AM74,(C74-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-55,{"$f":"IF($AM74,(Q74-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-56,{"$f":"IF($AM75,(C75-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-56,{"$f":"IF($AM75,(Q75-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-57,{"$f":"IF($AM76,(C76-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-57,{"$f":"IF($AM76,(Q76-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-58,{"$f":"IF($AM77,(C77-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-58,{"$f":"IF($AM77,(Q77-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-59,{"$f":"IF($AM78,(C78-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-59,{"$f":"IF($AM78,(Q78-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-60,{"$f":"IF($AM79,(C79-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-60,{"$f":"IF($AM79,(Q79-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-61,{"$f":"IF($AM80,(C80-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-61,{"$f":"IF($AM80,(Q80-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-62,{"$f":"IF($AM81,(C81-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-62,{"$f":"IF($AM81,(Q81-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-63,{"$f":"IF($AM82,(C82-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-63,{"$f":"IF($AM82,(Q82-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-64,{"$f":"IF($AM83,(C83-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-64,{"$f":"IF($AM83,(Q83-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,{"$f":"B84","v":-65},{"$f":"IF($AM84,(C84-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"B186","v":-65},{"$f":"IF($AM84,(Q84-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-66,{"$f":"IF($AM85,(C85-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-66,{"$f":"IF($AM85,(Q85-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-67,{"$f":"IF($AM86,(C86-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-67,{"$f":"IF($AM86,(Q86-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-68,{"$f":"IF($AM87,(C87-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-68,{"$f":"IF($AM87,(Q87-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-69,{"$f":"IF($AM88,(C88-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-69,{"$f":"IF($AM88,(Q88-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-70,{"$f":"IF($AM89,(C89-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-70,{"$f":"IF($AM89,(Q89-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-71,{"$f":"IF($AM90,(C90-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-71,{"$f":"IF($AM90,(Q90-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-72,{"$f":"IF($AM91,(C91-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-72,{"$f":"IF($AM91,(Q91-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-73,{"$f":"IF($AM92,(C92-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-73,{"$f":"IF($AM92,(Q92-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-74,{"$f":"IF($AM93,(C93-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-74,{"$f":"IF($AM93,(Q93-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-75,{"$f":"IF($AM94,(C94-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-75,{"$f":"IF($AM94,(Q94-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-76,{"$f":"IF($AM95,(C95-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-76,{"$f":"IF($AM95,(Q95-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-77,{"$f":"IF($AM96,(C96-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-77,{"$f":"IF($AM96,(Q96-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-78,{"$f":"IF($AM97,(C97-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-78,{"$f":"IF($AM97,(Q97-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-79,{"$f":"IF($AM98,(C98-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-79,{"$f":"IF($AM98,(Q98-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-80,{"$f":"IF($AM99,(C99-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-80,{"$f":"IF($AM99,(Q99-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-81,{"$f":"IF($AM100,(C100-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-81,{"$f":"IF($AM100,(Q100-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-82,{"$f":"IF($AM101,(C101-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-82,{"$f":"IF($AM101,(Q101-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-83,{"$f":"IF($AM102,(C102-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-83,{"$f":"IF($AM102,(Q102-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-84,{"$f":"IF($AM103,(C103-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-84,{"$f":"IF($AM103,(Q103-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-85,{"$f":"IF($AM104,(C104-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-85,{"$f":"IF($AM104,(Q104-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-86,{"$f":"IF($AM105,(C105-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-86,{"$f":"IF($AM105,(Q105-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-87,{"$f":"IF($AM106,(C106-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-87,{"$f":"IF($AM106,(Q106-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-88,{"$f":"IF($AM107,(C107-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-88,{"$f":"IF($AM107,(Q107-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,-89,{"$f":"IF($AM108,(C108-C$109)*IF(units_precip=\"cm\",0.393701,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-89,{"$f":"IF($AM108,(Q108-Q$109)*IF(units_temp=\"C\",1.8,1),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[]
[null,"Monthly Demand Adjustment for Precipitation",null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Demand Adjustment for Temperature",null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Demand Adjustment for Combined Effect of Precipitation and Temperature",null,null,null,null,null,null,null,null,null,null,null,null,null,"Seasonal Weighted Average Combined Effect"]
[]
[null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Year",{"$f":"season1","v":"Off Peak"},{"$f":"season2","v":"Peak"},null,"Weather Data"]
[null,{"$f":"B19","v":0},{"$f":"IF($AM19,C121*precip_adj_nov_mar,\"NA\")","v":"NA"},{"$f":"IF($AM19,D121*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA",{"$f":"IF($AM19,F121*precip_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM19,I121*precip_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM19,M121*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,{"$f":"B215","v":0},{"$f":"IF($AM19,Q121*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM19,T121*temp_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM19,W121*temp_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM19,AA121*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,{"$f":"P215","v":0},{"$f":"IF($AM19,C215+Q215,\"NA\")","v":"NA"},{"$f":"IF($AM19,D215+R215,\"NA\")","v":"NA"},{"$f":"IF($AM19,E215+S215,\"NA\")","v":"NA"},{"$f":"IF($AM19,F215+T215,\"NA\")","v":"NA"},{"$f":"IF($AM19,G215+U215,\"NA\")","v":"NA"},{"$f":"IF($AM19,H215+V215,\"NA\")","v":"NA"},{"$f":"IF($AM19,I215+W215,\"NA\")","v":"NA"},{"$f":"IF($AM19,J215+X215,\"NA\")","v":"NA"},{"$f":"IF($AM19,K215+Y215,\"NA\")","v":"NA"},{"$f":"IF($AM19,L215+Z215,\"NA\")","v":"NA"},{"$f":"IF($AM19,M215+AA215,\"NA\")","v":"NA"},{"$f":"IF($AM19,N215+AB215,\"NA\")","v":"NA"},null,{"$f":"AD215","v":0},{"$f":"IF($AM19,SUMPRODUCT(AE215:AP215,$AE$310:$AP$310,$AE$313:$AP$313)/SUMPRODUCT($AE$310:$AP$310,$AE$313:$AP$313),\"NA\")","v":"NA"},{"$f":"IF($AM19,SUMPRODUCT(AE215:AP215,$AE$311:$AP$311,$AE$313:$AP$313)/SUMPRODUCT($AE$311:$AP$311,$AE$313:$AP$313),\"NA\")","v":"NA"},null,"First Yr",{"$f":"weather_data_last_yr-AM110+1","v":{"$error":"#N/A"}}]
[null,{"$f":"B215-1","v":-1},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"B216","v":-1},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"P216","v":-1},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"AD216","v":-1},{"$f":"IF($AM20,SUMPRODUCT(AE216:AP216,$AE$310:$AP$310,$AE$313:$AP$313)/SUMPRODUCT($AE$310:$AP$310,$AE$313:$AP$313),\"NA\")","v":"NA"},"NA",null,"Last Yr",{"$f":"INDEX($B$19:$B$108,MATCH(TRUE,sim_yr_yn,0))","v":{"$error":"#N/A"}}]
[null,{"$f":"B216-1","v":-2},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-2,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-2,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-2,"NA","NA"]
[null,-3,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-3,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-3,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-3,"NA","NA"]
[null,-4,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-4,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-4,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-4,"NA","NA"]
[null,-5,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-5,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-5,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-5,"NA","NA"]
[null,-6,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-6,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-6,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-6,"NA","NA"]
[null,-7,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-7,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-7,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-7,"NA","NA"]
[null,-8,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-8,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-8,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-8,"NA","NA"]
[null,-9,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-9,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-9,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-9,"NA","NA"]
[null,-10,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-10,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-10,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-10,"NA","NA"]
[null,-11,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-11,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-11,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-11,"NA","NA"]
[null,-12,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-12,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-12,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-12,"NA","NA"]
[null,-13,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-13,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-13,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-13,"NA","NA"]
[null,-14,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-14,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-14,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-14,"NA","NA"]
[null,-15,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-15,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-15,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-15,"NA","NA"]
[null,-16,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-16,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-16,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-16,"NA","NA"]
[null,-17,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-17,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-17,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-17,"NA","NA"]
[null,-18,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-18,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-18,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-18,"NA","NA"]
[null,-19,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-19,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-19,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-19,"NA","NA"]
[null,-20,{"$f":"IF($AM39,C141*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM39,F141*precip_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM39,I141*precip_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM39,M141*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-20,{"$f":"IF($AM39,Q141*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM39,T141*temp_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM39,W141*temp_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM39,AA141*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-20,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-20,"NA","NA"]
[null,-21,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-21,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-21,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-21,"NA","NA"]
[null,-22,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-22,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-22,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-22,"NA","NA"]
[null,-23,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-23,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-23,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-23,"NA","NA"]
[null,-24,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-24,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-24,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-24,"NA","NA"]
[null,-25,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-25,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-25,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-25,"NA","NA"]
[null,-26,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-26,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-26,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-26,"NA","NA"]
[null,-27,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-27,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-27,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-27,"NA","NA"]
[null,-28,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-28,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-28,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-28,"NA","NA"]
[null,-29,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-29,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-29,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-29,"NA","NA"]
[null,-30,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-30,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-30,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-30,"NA","NA"]
[null,-31,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-31,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-31,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-31,"NA","NA"]
[null,-32,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-32,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-32,{"$f":"IF($AM51,C247+Q247,\"NA\")","v":"NA"},{"$f":"IF($AM51,D247+R247,\"NA\")","v":"NA"},{"$f":"IF($AM51,E247+S247,\"NA\")","v":"NA"},{"$f":"IF($AM51,F247+T247,\"NA\")","v":"NA"},{"$f":"IF($AM51,G247+U247,\"NA\")","v":"NA"},{"$f":"IF($AM51,H247+V247,\"NA\")","v":"NA"},{"$f":"IF($AM51,I247+W247,\"NA\")","v":"NA"},{"$f":"IF($AM51,J247+X247,\"NA\")","v":"NA"},{"$f":"IF($AM51,K247+Y247,\"NA\")","v":"NA"},{"$f":"IF($AM51,L247+Z247,\"NA\")","v":"NA"},{"$f":"IF($AM51,M247+AA247,\"NA\")","v":"NA"},{"$f":"IF($AM51,N247+AB247,\"NA\")","v":"NA"},null,-32,{"$f":"IF($AM51,SUMPRODUCT(AE247:AP247,$AE$310:$AP$310,$AE$313:$AP$313)/SUMPRODUCT($AE$310:$AP$310,$AE$313:$AP$313),\"NA\")","v":"NA"},{"$f":"IF($AM51,SUMPRODUCT(AE247:AP247,$AE$311:$AP$311,$AE$313:$AP$313)/SUMPRODUCT($AE$311:$AP$311,$AE$313:$AP$313),\"NA\")","v":"NA"}]
[null,-33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-33,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-33,"NA","NA"]
[null,-34,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-34,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-34,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-34,"NA","NA"]
[null,-35,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-35,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-35,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-35,"NA","NA"]
[null,-36,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-36,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-36,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-36,"NA","NA"]
[null,-37,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-37,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-37,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-37,"NA","NA"]
[null,-38,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-38,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-38,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-38,"NA","NA"]
[null,-39,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-39,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-39,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-39,"NA","NA"]
[null,-40,{"$f":"IF($AM59,C161*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM59,F161*precip_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM59,I161*precip_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM59,M161*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-40,{"$f":"IF($AM59,Q161*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM59,T161*temp_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM59,W161*temp_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM59,AA161*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-40,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-40,"NA","NA"]
[null,-41,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-41,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-41,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-41,"NA","NA"]
[null,-42,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-42,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-42,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-42,"NA","NA"]
[null,-43,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-43,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-43,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-43,"NA","NA"]
[null,-44,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-44,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-44,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-44,"NA","NA"]
[null,-45,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-45,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-45,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-45,"NA","NA"]
[null,-46,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-46,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-46,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-46,"NA","NA"]
[null,-47,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-47,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-47,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-47,"NA","NA"]
[null,-48,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-48,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-48,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-48,"NA","NA"]
[null,-49,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-49,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-49,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-49,"NA","NA"]
[null,-50,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-50,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-50,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-50,"NA","NA"]
[null,-51,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-51,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-51,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-51,"NA","NA"]
[null,-52,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-52,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-52,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-52,"NA","NA"]
[null,-53,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-53,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-53,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-53,"NA","NA"]
[null,-54,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-54,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-54,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-54,"NA","NA"]
[null,-55,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-55,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-55,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-55,"NA","NA"]
[null,-56,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-56,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-56,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-56,"NA","NA"]
[null,-57,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-57,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-57,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-57,"NA","NA"]
[null,-58,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-58,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-58,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-58,"NA","NA"]
[null,-59,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-59,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-59,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-59,"NA","NA"]
[null,-60,{"$f":"IF($AM79,C181*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM79,F181*precip_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM79,I181*precip_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM79,M181*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-60,{"$f":"IF($AM79,Q181*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM79,T181*temp_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM79,W181*temp_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM79,AA181*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-60,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-60,"NA","NA"]
[null,-61,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-61,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-61,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-61,"NA","NA"]
[null,-62,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-62,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-62,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-62,"NA","NA"]
[null,-63,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-63,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-63,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-63,"NA","NA"]
[null,-64,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-64,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-64,{"$f":"IF($AM83,C279+Q279,\"NA\")","v":"NA"},{"$f":"IF($AM83,D279+R279,\"NA\")","v":"NA"},{"$f":"IF($AM83,E279+S279,\"NA\")","v":"NA"},{"$f":"IF($AM83,F279+T279,\"NA\")","v":"NA"},{"$f":"IF($AM83,G279+U279,\"NA\")","v":"NA"},{"$f":"IF($AM83,H279+V279,\"NA\")","v":"NA"},{"$f":"IF($AM83,I279+W279,\"NA\")","v":"NA"},{"$f":"IF($AM83,J279+X279,\"NA\")","v":"NA"},{"$f":"IF($AM83,K279+Y279,\"NA\")","v":"NA"},{"$f":"IF($AM83,L279+Z279,\"NA\")","v":"NA"},{"$f":"IF($AM83,M279+AA279,\"NA\")","v":"NA"},{"$f":"IF($AM83,N279+AB279,\"NA\")","v":"NA"},null,-64,{"$f":"IF($AM83,SUMPRODUCT(AE279:AP279,$AE$310:$AP$310,$AE$313:$AP$313)/SUMPRODUCT($AE$310:$AP$310,$AE$313:$AP$313),\"NA\")","v":"NA"},{"$f":"IF($AM83,SUMPRODUCT(AE279:AP279,$AE$311:$AP$311,$AE$313:$AP$313)/SUMPRODUCT($AE$311:$AP$311,$AE$313:$AP$313),\"NA\")","v":"NA"}]
[null,-65,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"B280","v":-65},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"P280","v":-65},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,{"$f":"AD280","v":-65},"NA","NA"]
[null,{"$f":"B280-1","v":-66},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-66,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-66,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-66,"NA","NA"]
[null,-67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-67,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-67,"NA","NA"]
[null,-68,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-68,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-68,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-68,"NA","NA"]
[null,-69,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-69,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-69,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-69,"NA","NA"]
[null,-70,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-70,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-70,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-70,"NA","NA"]
[null,-71,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-71,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-71,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-71,"NA","NA"]
[null,-72,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-72,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-72,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-72,"NA","NA"]
[null,-73,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-73,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-73,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-73,"NA","NA"]
[null,-74,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-74,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-74,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-74,"NA","NA"]
[null,-75,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-75,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-75,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-75,"NA","NA"]
[null,-76,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-76,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-76,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-76,"NA","NA"]
[null,-77,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-77,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-77,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-77,"NA","NA"]
[null,-78,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-78,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-78,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-78,"NA","NA"]
[null,-79,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-79,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-79,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-79,"NA","NA"]
[null,-80,{"$f":"IF($AM99,C201*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM99,F201*precip_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM99,I201*precip_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM99,M201*precip_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-80,{"$f":"IF($AM99,Q201*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM99,T201*temp_adj_apr_jun,\"NA\")","v":"NA"},"NA","NA",{"$f":"IF($AM99,W201*temp_adj_jul_oct,\"NA\")","v":"NA"},"NA","NA","NA",{"$f":"IF($AM99,AA201*temp_adj_nov_mar,\"NA\")","v":"NA"},"NA",null,-80,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-80,"NA","NA"]
[null,-81,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-81,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-81,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-81,"NA","NA"]
[null,-82,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-82,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-82,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-82,"NA","NA"]
[null,-83,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-83,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-83,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-83,"NA","NA"]
[null,-84,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-84,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-84,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-84,"NA","NA"]
[null,-85,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-85,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-85,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-85,"NA","NA"]
[null,-86,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-86,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-86,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-86,"NA","NA"]
[null,-87,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-87,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-87,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-87,"NA","NA"]
[null,-88,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-88,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-88,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-88,"NA","NA"]
[null,-89,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-89,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-89,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,-89,{"$f":"IF($AM108,SUMPRODUCT(AE304:AP304,$AE$310:$AP$310,$AE$313:$AP$313)/SUMPRODUCT($AE$310:$AP$310,$AE$313:$AP$313),\"NA\")","v":"NA"},"NA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min",{"$f":"MIN(AS215:AS304)","v":0},{"$f":"MIN(AT215:AT304)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Weights for Calculation of Seasonal Average Weather Effect",null,null,null,null,null,null,null,null,null,null,null,null,null,"max",{"$f":"MAX(AS215:AS304)","v":0},{"$f":"MAX(AT215:AT304)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"season1 & \" (1 = Yes)\"","v":"Off Peak (1 = Yes)"},{"$f":"1-AE311","v":{"$error":"#N/A"}},{"$f":"1-AF311","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"season2 & \" (1 = Yes)\"","v":"Peak (1 = Yes)"},{"$f":"CHOOSE(12/bills_per_yr,AE319,AE320,AE321)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CUWCC Model Coef.",0,-0.107,8.2000000000000003E-2,0.23,0.434,0.55400000000000005,0.67100000000000004,0.66500000000000004,0.55900000000000005,0.437,0.156,4.7E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coefficient Weight",{"$f":"EXP(AE312)","v":1},{"$f":"EXP(AF312)","v":0.8985256729903055},1.085455809829549,1.2586000099294778,1.5434188681164871,1.7401999144695428,1.9561925354010234,1.9444905213368311,1.7489227028403493,1.5480560770563401,1.1688262030898691,1.0481220090796557]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"season2 &\" Season Weights by Billing Frequency\"","v":"Peak Season Weights by Billing Frequency"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billing Frequency",null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"monthly",{"$f":"IF(AE322=season2_month1_index,0.5,IF(AE322=season2_month2_index+1,0.5,IF(AND(AE322>=season2_month1_index+1,AE322<=season2_month2_index),1,0)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AE319:AP319)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bi monthly",{"$f":"IF(AE322=season2_month1_index,0.25,IF(AE322=season2_month1_index+1,0.75,IF(AE322=season2_month2_index+1,0.75,IF(AE322=season2_month2_index+2,0.25,IF(AND(AE322>season2_month1_index+1,AE322<=season2_month2_index),1,0)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AE320:AP320)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"quarterly",{"$f":"IF(AE322=season2_month1_index,0.16,IF(AE322=season2_month1_index+1,0.5,IF(AE322=season2_month1_index+2,0.84,IF(AE322=season2_month2_index+1,0.84,IF(AE322=season2_month2_index+2,0.5,IF(AE322=season2_month2_index+3,0.16,IF(AND(AE322>season2_month1_index+2,AE322<=season2_month2_index),1,0)))))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"month index",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"Step 7 Setup Simulation","index":10,"n_rows":79,"n_cols":9,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,1,78,4],[78,8,78,10]]}
[null,"Step 7: Setup Sales Volume and Revenue Simulation"]
[null,"On this worksheet you specify the assumptions for the sales volume and revenue simulation and set the number of simulation trials the model"]
[null,"will calculate. For each simulation trial, the model will calculate sales volume and revenue under your Current and Proposed rate designs  for a"]
[null,"new 5-year sequence of account growth, weather, and drought stage occurrence. This will generate sample distributions of possible sales"]
[null,"volumes and revenues for each rate design.  These distributions are summarized in Step 6 Review Sim Results. The raw output from the"]
[null,"simulation is stored in the Simulation Output worksheet."]
[]
[null,"1. Choose rates to simulate"]
[null,"The model will simulate the rates that are in the Step 3: Design Water Rates worksheet.  If you would like to run the simulation for rates you"]
[null,"have previously saved but are not currently loaded on the Step 3 worksheet, click the Save/Load Rates button and load the rates you want to run"]
[null,"the simulation for."]
[]
[]
[]
[]
[]
[null,"2. Set the account growth rates"]
[null,"The rate your customer base is growing will impact your future sales volumes and revenues. If growth is lower or higher than expected you"]
[null,"may find your revenues are significantly diverging from your projections. Usually there is some degree of uncertainty about future account"]
[null,"growth. The simulation model will capture this uncertainty based on the values you enter in the table below. Enter your best estimate of future"]
[null,"growth rates in the Expected column.  Bracket these estimates with lower and upper values in the Lower and Upper columns. The model will"]
[null,"use these values to generate a stochastic 5-year forecast of account growth for each simulation trial based on the probability distribution you"]
[null,"select from the drop-down list to the right of the table. "]
[]
[null,"Note: to simulate sales volume and revenues with fixed account growth rates, set the Lower and Upper values equal to the"]
[null,"Expected value. To simulate assuming no account growth, set all values in the table to zero."]
[]
[null,null,null,"Forecasted Account Growth Rates",null,null,null,"Distribution:"]
[null,null,null,"For Next 5 Years"]
[null,"Customer Class",null,"Lower","Expected","Upper"]
[null,{"$f":"class1","v":"Not in use"}]
[null,{"$f":"class2","v":"Not in use"}]
[null,{"$f":"class3","v":"Not in use"}]
[null,{"$f":"class4","v":"Not in use"}]
[null,{"$f":"class5","v":"Not in use"}]
[null,{"$f":"class6","v":"Not in use"}]
[]
[null,"3. Specify Likelihood of Water Use Restrictions"]
[null,"Calling on customers to reduce their water use is often required during droughts. As discussed in Step 3, many utilities have in place Drought"]
[null,"Response Plans that specify voluntary and/or mandatory rationing levels by shortage stage.  In Step 3 you used the model to estimate how your"]
[null,"sales volumes and revenues would be impacted if these plans were implemented. Now you can use the model to see how the chance of"]
[null,"drought (and need to call on customers to curb their water use) can be expected to impact your sales revenue over the 5-year forecast period."]
[null,"You have three options:"]
[null,"1. If you associated your Drought/Shortage Plan stages with your Step 6 weather data , then select \"Use Step 6 Data\" from the drop-down list."]
[null,"2. If you did not associate your Drought/Shortage Plan stages with your weather data in Step 6, then select \"Use Stage Probabilities Table.\""]
[null,"3. If you want to exclude impacts of rationing from the simulation, then select \"None.\""]
[]
[null,"Choose Method for Simulating Impact of Droughts/Shortages on Sales Volumes and Revenues:"]
[]
[]
[null,"Drought Stage Probabilities Table",null,null,null,null,"Table Instructions: For each stage, enter the likelihood of occurrence."]
[null,null,null,"Likelihood of","Cumulative",null,"For example, if historically your system has had no water use"]
[null,"Drought Stage",null,"Occurrence","Probability",null,"curtailments in 90% of years, you would enter 90% for Stage 0. The"]
[null,{"$f":"drought_stage_labels","v":"Stage 0"},null,null,{"$f":"D54","v":0},null,"remaining 10% would then be distributed across the other stages"]
[null,"Stage 1",null,null,{"$f":"D55+E54","v":0},null,"according to the likelihood of each stage's occurrence. The sum of the"]
[null,"Stage 2",null,null,{"$f":"D56+E55","v":0},null,"occurrence likelihoods must sum to 100%."]
[null,"Stage 3",null,null,{"$f":"D57+E56","v":0}]
[null,"Stage 4",null,null,{"$f":"D58+E57","v":0}]
[null,null,null,{"$f":"SUM(D54:D58)","v":0}]
[null,null,null,{"$f":"IF(AND(drought_stage_simulation_selected=3,D59<>1),\"Warning: Occurance likelihoods do not sum to 100%\",\"\")","v":""}]
[]
[]
[null,"4. Choose number of simulation trials to run"]
[null,"Use the drop-down list to select the number of simulation trials.  For each trial, the model will calculate sales volume and revenue under your"]
[null,"Current and Proposed rates for a new 5-year sequence of account growth, weather, and drought stage occurrence. The greater the number of"]
[null,"trials the longer the simulation will take. On most computers a 10 trial simulation will take under a second to run, a 100 trial simulation will take"]
[null,"under 10 seconds, a 500 trial simulation will take about 40 seconds, and a 1000 trial simulation will take about a minute and a half. When setting"]
[null,"up and testing the model, set the number of trials to 10 or 100.  You can view the raw simulation output on the Simulation Output worksheet and"]
[null,"the processed results on the Step 8 Review Sim Results worksheet. When you are satisfied with your model setup, set the number of trials to"]
[null,"500 or 1000 and run the final simulation."]
[]
[null,"Choose Number of Simulation Trials:",null,null,100]
[]
[]
[]
[]
[null,"If you have run your simulation, go to Step 6"]
[]
[null,"Go back to Step 6: Enter Weather Data Worksheet",null,null,null,null,null,null,"Go forward to Step 8: Review Sim Results"]

{"sheet":"Step 8 Review Sim Results","index":11,"n_rows":239,"n_cols":19,"rows_kept":239,"cut":false,"hidden":false,"merged":[[171,3,171,4],[166,1,166,3],[166,11,166,13]]}
[null,"Step 8: Review Simulation Results"]
[null,"This worksheet summarizes the simulation results. There are five sections to the worksheet. Section 1 provides summary statistics for sales volume and revenue under your Current and"]
[null,"Proposed rates. Section 2 shows the distributions of sales volume and revenue by forecast year. Section 3 shows confidence intervals for sales volume and revenue by forecast year for"]
[null,"confidence levels you specify. Section 4 calculates exceedence probabilities for annual and cumulative revenue targets you specify. Section 5 lets you graphically step through each"]
[null,"simulation trial."]
[]
[null,"1. Simulation Summary Statistics"]
[null,"Summary statistics for the simulation are provided in the following tables. The average value shows the central tendency while the standard deviation indicates the degree of variability. "]
[null,"The minimum and maximum values define the range of outcomes."]
[]
[null,null,{"$f":"\"----- Results based on \" & num_trials & \" simulation trials -----\"","v":"----- Results based on 100 simulation trials -----"}]
[]
[null,null,"Under Current Rates",null,null,null,null,null,null,"Under Proposed Rates"]
[]
[null,null,{"$f":"\"Sales Volume (\" & units_vol & \")\"","v":"Sales Volume ()"},null,null,null,null,null,null,{"$f":"\"Sales Volume (\" & units_vol & \")\"","v":"Sales Volume ()"}]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Avg",{"$f":"AVERAGE('Simulation Output'!CT$4:CT$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!CU$4:CU$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!CV$4:CV$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!CW$4:CW$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!CX$4:CX$1003)","v":{"$error":"#DIV/0!"}},null,"Avg",{"$f":"AVERAGE('Simulation Output'!CZ$4:CZ$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DA$4:DA$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DB$4:DB$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DC$4:DC$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DD$4:DD$1003)","v":{"$error":"#DIV/0!"}}]
[null,"St Dev",{"$f":"STDEV('Simulation Output'!CT$4:CT$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!CU$4:CU$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!CV$4:CV$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!CW$4:CW$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!CX$4:CX$1003)","v":{"$error":"#DIV/0!"}},null,"St Dev",{"$f":"STDEV('Simulation Output'!CZ$4:CZ$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DA$4:DA$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DB$4:DB$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DC$4:DC$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DD$4:DD$1003)","v":{"$error":"#DIV/0!"}}]
[null,"Min",{"$f":"MIN('Simulation Output'!CT$4:CT$1003)","v":0},{"$f":"MIN('Simulation Output'!CU$4:CU$1003)","v":0},{"$f":"MIN('Simulation Output'!CV$4:CV$1003)","v":0},{"$f":"MIN('Simulation Output'!CW$4:CW$1003)","v":0},{"$f":"MIN('Simulation Output'!CX$4:CX$1003)","v":0},null,"Min",{"$f":"MIN('Simulation Output'!CZ$4:CZ$1003)","v":0},{"$f":"MIN('Simulation Output'!DA$4:DA$1003)","v":0},{"$f":"MIN('Simulation Output'!DB$4:DB$1003)","v":0},{"$f":"MIN('Simulation Output'!DC$4:DC$1003)","v":0},{"$f":"MIN('Simulation Output'!DD$4:DD$1003)","v":0}]
[null,"Max",{"$f":"MAX('Simulation Output'!CT$4:CT$1003)","v":0},{"$f":"MAX('Simulation Output'!CU$4:CU$1003)","v":0},{"$f":"MAX('Simulation Output'!CV$4:CV$1003)","v":0},{"$f":"MAX('Simulation Output'!CW$4:CW$1003)","v":0},{"$f":"MAX('Simulation Output'!CX$4:CX$1003)","v":0},null,"Max",{"$f":"MAX('Simulation Output'!CZ$4:CZ$1003)","v":0},{"$f":"MAX('Simulation Output'!DA$4:DA$1003)","v":0},{"$f":"MAX('Simulation Output'!DB$4:DB$1003)","v":0},{"$f":"MAX('Simulation Output'!DC$4:DC$1003)","v":0},{"$f":"MAX('Simulation Output'!DD$4:DD$1003)","v":0}]
[]
[null,null,"Sales Revenue (Thou. $)",null,null,null,null,null,null,"Sales Revenue (Thou. $)"]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5",null,null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Avg",{"$f":"AVERAGE('Simulation Output'!DF$4:DF$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DG$4:DG$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DH$4:DH$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DI$4:DI$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DJ$4:DJ$1003)","v":{"$error":"#DIV/0!"}},null,"Avg",{"$f":"AVERAGE('Simulation Output'!DL$4:DL$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DM$4:DM$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DN$4:DN$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DO$4:DO$1003)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE('Simulation Output'!DP$4:DP$1003)","v":{"$error":"#DIV/0!"}}]
[null,"St Dev",{"$f":"STDEV('Simulation Output'!DF$4:DF$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DG$4:DG$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DH$4:DH$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DI$4:DI$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DJ$4:DJ$1003)","v":{"$error":"#DIV/0!"}},null,"St Dev",{"$f":"STDEV('Simulation Output'!DL$4:DL$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DM$4:DM$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DN$4:DN$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DO$4:DO$1003)","v":{"$error":"#DIV/0!"}},{"$f":"STDEV('Simulation Output'!DP$4:DP$1003)","v":{"$error":"#DIV/0!"}}]
[null,"Min",{"$f":"MIN('Simulation Output'!DF$4:DF$1003)","v":0},{"$f":"MIN('Simulation Output'!DG$4:DG$1003)","v":0},{"$f":"MIN('Simulation Output'!DH$4:DH$1003)","v":0},{"$f":"MIN('Simulation Output'!DI$4:DI$1003)","v":0},{"$f":"MIN('Simulation Output'!DJ$4:DJ$1003)","v":0},null,"Min",{"$f":"MIN('Simulation Output'!DL$4:DL$1003)","v":0},{"$f":"MIN('Simulation Output'!DM$4:DM$1003)","v":0},{"$f":"MIN('Simulation Output'!DN$4:DN$1003)","v":0},{"$f":"MIN('Simulation Output'!DO$4:DO$1003)","v":0},{"$f":"MIN('Simulation Output'!DP$4:DP$1003)","v":0}]
[null,"Max",{"$f":"MAX('Simulation Output'!DF$4:DF$1003)","v":0},{"$f":"MAX('Simulation Output'!DG$4:DG$1003)","v":0},{"$f":"MAX('Simulation Output'!DH$4:DH$1003)","v":0},{"$f":"MAX('Simulation Output'!DI$4:DI$1003)","v":0},{"$f":"MAX('Simulation Output'!DJ$4:DJ$1003)","v":0},null,"Max",{"$f":"MAX('Simulation Output'!DL$4:DL$1003)","v":0},{"$f":"MAX('Simulation Output'!DM$4:DM$1003)","v":0},{"$f":"MAX('Simulation Output'!DN$4:DN$1003)","v":0},{"$f":"MAX('Simulation Output'!DO$4:DO$1003)","v":0},{"$f":"MAX('Simulation Output'!DP$4:DP$1003)","v":0}]
[]
[null,"2. Sales Volume and Revenue Distributions"]
[null,"The charts below show the frequency and cumulative distributions for simulated sales volume and revenue.  The cumulative distributions (the dashed lines in the charts) show the"]
[null,"likelihood of sales volume or revenue being above or below the corresponding value on the x-axis.  The frequency distributions (the bars) show the likelihood that sales volume or"]
[null,"revenue will fall between the value indicated on the x-axis and the value to its left."]
[]
[null,null,null,null,"Use the drop-down to choose the forecast year to display:",5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3. Sales Volume and Revenue Confidence Intervals"]
[null,"A 95% confidence interval indicates the range of values such that 95% of all simulation outcomes fall within this interval. Similarly, for a 90% confidence interval, 90% of all simulation out-"]
[null,"comes would fall within the interval.  More generally, for an x% interval, x% of all simulation outcomes would fall within the interval. This means the probability that the outcome variable"]
[null,"will take on a value in the indicated range is x%. The charts below show confidence intervals (by year) for sales volume and revenue under your Current and Proposed rates.  You can use"]
[null,"the drop-down list to select the desired confidence level for the intervals.  As you select higher levels of confidence you will note the intervals widen to accommodate the broader range"]
[null,"of potential outcomes."]
[]
[null,null,null,null,null,null,null,"Use drop-down to select confidence level for sales volume and revenue confidence intervals:",0.9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"4. Determine Sales Revenue Exceedence Probability"]
[null,"The sales revenue exceedence probability gives the probability that sales revenue will equal or exceed a target revenue. Use the Target Cells below to see the likelihood of meeting a sales"]
[null,"revenue target under your Current and Proposed rates. "]
[]
[null,null,null,null,null,null,null,"Under Current Rates",null,null,"Under Proposed Rates"]
[]
[]
[null,null,null,null,"Target Amount"]
[null,null,null,null,"(Thou. $)"]
[]
[null,"First Year Revenue"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3-Year Cumulative Revenue"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"5-Year Cumulative Revenue",null,null,360000]
[]
[]
[]
[]
[]
[]
[null,"5. Step Through the Simulation Trials"]
[null,"You can use the slider bar below the charts to step through each trial of the simulation. The charts display the simulated sales volume and revenue for each forecast year along with the"]
[null,"averages across all the trials.  The x-axis labels will show the weather year sequence used in the trial.  Click the Animate Simulation button to cycle through all the simulations dynamically."]
[null,"If you want to see even more detail, you can access all the simulation output on the Simulation Output worksheet."]
[]
[null,{"$f":"\"Simulation Trial #: \" & cht_trial_num","v":"Simulation Trial #: 1"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Click the Animate Simulation Button to cycle",null,null,null,null,null,null,null,null,null,"You can type a trial # in the box below"]
[null,"through all the simulation trials dynamically",null,null,null,null,null,null,null,null,null,"to see the results for a specific trial"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation Trial Number:",1]
[]
[]
[]
[null,"Go back to Step 7: Setup Simulation Worksheet",null,null,null,null,null,null,null,null,null,"Go forward to Simulation Output Worksheet"]
[]
[null,"Model Data Below. Do No Modify"]
[]
[]
[null,"Chart Parameters",null,"DO NOT MODIFY"]
[]
[null,"Y-Axis Scale Values",null,"Minimum","Maximum"]
[null,"Volume",null,{"$f":"ROUNDDOWN(MIN(sim_out_salesvol_current,sim_out_salesvol_proposed),-6)","v":0},{"$f":"ROUNDUP(MAX(sim_out_salesvol_current,sim_out_salesvol_proposed),-6)","v":0}]
[null,"Revenue",null,{"$f":"ROUNDDOWN(MIN(sim_out_salesrev_current,sim_out_salesrev_proposed),-3)","v":0},{"$f":"ROUNDUP(MAX(sim_out_salesrev_current,sim_out_salesrev_proposed),-3)","v":0}]
[]
[null,"Y-Axis Labels"]
[null,"Volume",null,{"$f":"\"Thou. \" & units_vol","v":"Thou. "}]
[null,"Revenue",null,"Thou. Dollars"]
[]
[null,"Exceedence Probability Chart data"]
[null,null,null,"First Year",null,"3yr Cumulative",null,"5yr Cumulative"]
[null,"Pie Chart Series",null,"Current","Proposed","Current","Proposed","Current","Proposed"]
[null,"Value 1",null,{"$f":"MIN(D188,100%)/2","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0]
[null,"Value 2",null,{"$f":"50%-D185","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.5,0.5]
[null,"Value 3",null,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Exceedence Prob.",null,{"$f":"IF($E106<MIN(sim_out_cumrev_1yr_current),1,IF($E106>MAX(sim_out_cumrev_1yr_current),0,1-PERCENTRANK(sim_out_cumrev_1yr_current,$E106)))","v":{"$error":"#N/A"}},{"$f":"IF($E106<MIN(sim_out_cumrev_1yr_proposed),1,IF($E106>MAX(sim_out_cumrev_1yr_proposed),0,1-PERCENTRANK(sim_out_cumrev_1yr_proposed,$E106)))","v":{"$error":"#N/A"}},{"$f":"IF($E115<MIN(sim_out_cumrev_3yr_current),1,IF($E115>MAX(sim_out_cumrev_3yr_current),0,1-PERCENTRANK(sim_out_cumrev_3yr_current,$E115)))","v":{"$error":"#N/A"}},{"$f":"IF($E115<MIN(sim_out_cumrev_3yr_proposed),1,IF($E115>MAX(sim_out_cumrev_3yr_proposed),0,1-PERCENTRANK(sim_out_cumrev_3yr_proposed,$E115)))","v":{"$error":"#N/A"}},{"$f":"IF($E124<MIN(sim_out_cumrev_5yr_current),1,IF($E124>MAX(sim_out_cumrev_5yr_current),0,1-PERCENTRANK(sim_out_cumrev_5yr_current,$E124)))","v":0},{"$f":"IF($E124<MIN(sim_out_cumrev_5yr_proposed),1,IF($E124>MAX(sim_out_cumrev_5yr_proposed),0,1-PERCENTRANK(sim_out_cumrev_5yr_proposed,$E124)))","v":0}]
[]
[null,"Pie Chart Labels",null,"Current",null,null,"Proposed"]
[null,"First Year",null,{"$f":"\"Target Exceedence Probability: \" & TEXT(D188,\"0%\")","v":{"$error":"#N/A"}},null,null,{"$f":"\"Target Exceedence Probability: \" & TEXT(E188,\"0%\")","v":{"$error":"#N/A"}}]
[null,"3yr Cumulative",null,{"$f":"\"Target Exceedence Probability: \" & TEXT(F188,\"0%\")","v":{"$error":"#N/A"}},null,null,{"$f":"\"Target Exceedence Probability: \" & TEXT(G188,\"0%\")","v":{"$error":"#N/A"}}]
[null,"5yr Cumulative",null,{"$f":"\"Target Exceedence Probability: \" & TEXT(H188,\"0%\")","v":"Target Exceedence Probability: 0%"},null,null,{"$f":"\"Target Exceedence Probability: \" & TEXT(I188,\"0%\")","v":"Target Exceedence Probability: 0%"}]
[]
[null,"Data for Frequency and Cumulative Distribution Charts"]
[]
[null,"Sales Volume Distribution Chart Data",null,null,null,null,null,null,null,null,null,"Sales Revenue Distribution Chart Data"]
[null,null,null,null,"Current",null,null,"Proposed",null,null,null,null,null,"Current",null,null,"Proposed"]
[null,"Bin #","Bin Value","Cht X Labels","Frequency","Cum. Freq.","Cum. Pct","Frequency","Cum. Freq.","Cum. Pct",null,"Bin #","Bin Value","Frequency","Cum. Freq.","Cum. Pct","Frequency","Cum. Freq.","Cum. Pct"]
[null,1,{"$f":"MIN('Simulation Output'!CT$4:DD$1003)+(ROW(INDIRECT(\"1:20\"))*(MAX('Simulation Output'!CT$4:DD$1003)-MIN('Simulation Output'!CT$4:DD$1003))/20)","v":0},{"$f":"C200/1000","v":0},{"$f":"FREQUENCY(OFFSET('Simulation Output'!CT$4:CT$1003,0,Lists!A64),C200:C219)","v":0},{"$f":"SUM(E200:E$200)","v":0},{"$f":"F200/F$219","v":{"$error":"#DIV/0!"}},{"$f":"FREQUENCY(OFFSET('Simulation Output'!CZ$4:CZ$1003,0,Lists!A64),C200:C219)","v":0},{"$f":"SUM(H200:H$200)","v":0},{"$f":"I200/I$219","v":{"$error":"#DIV/0!"}},null,1,{"$f":"MIN('Simulation Output'!DF4:DP1003)+(ROW(INDIRECT(\"1:20\"))*(MAX('Simulation Output'!DF4:DP1003)-MIN('Simulation Output'!DF4:DP1003))/20)","v":0},{"$f":"FREQUENCY(OFFSET('Simulation Output'!DF4:DF1003,0,Lists!A64),M200:M219)","v":0},{"$f":"SUM(N200:N$200)","v":0},{"$f":"O200/O$219","v":{"$error":"#DIV/0!"}},{"$f":"FREQUENCY(OFFSET('Simulation Output'!DL4:DL1003,0,Lists!A64),M200:M219)","v":0},{"$f":"SUM(Q200:Q$200)","v":0},{"$f":"R200/R$219","v":{"$error":"#DIV/0!"}}]
[null,2,0,0,0,{"$f":"SUM(E$200:E201)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H201)","v":0},{"$error":"#DIV/0!"},null,2,0,0,{"$f":"SUM(N$200:N201)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q201)","v":0},{"$error":"#DIV/0!"}]
[null,3,0,0,0,{"$f":"SUM(E$200:E202)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H202)","v":0},{"$error":"#DIV/0!"},null,3,0,0,{"$f":"SUM(N$200:N202)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q202)","v":0},{"$error":"#DIV/0!"}]
[null,4,0,0,0,{"$f":"SUM(E$200:E203)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H203)","v":0},{"$error":"#DIV/0!"},null,4,0,0,{"$f":"SUM(N$200:N203)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q203)","v":0},{"$error":"#DIV/0!"}]
[null,5,0,0,0,{"$f":"SUM(E$200:E204)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H204)","v":0},{"$error":"#DIV/0!"},null,5,0,0,{"$f":"SUM(N$200:N204)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q204)","v":0},{"$error":"#DIV/0!"}]
[null,6,0,0,0,{"$f":"SUM(E$200:E205)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H205)","v":0},{"$error":"#DIV/0!"},null,6,0,0,{"$f":"SUM(N$200:N205)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q205)","v":0},{"$error":"#DIV/0!"}]
[null,7,0,0,0,{"$f":"SUM(E$200:E206)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H206)","v":0},{"$error":"#DIV/0!"},null,7,0,0,{"$f":"SUM(N$200:N206)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q206)","v":0},{"$error":"#DIV/0!"}]
[null,8,0,0,0,{"$f":"SUM(E$200:E207)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H207)","v":0},{"$error":"#DIV/0!"},null,8,0,0,{"$f":"SUM(N$200:N207)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q207)","v":0},{"$error":"#DIV/0!"}]
[null,9,0,0,0,{"$f":"SUM(E$200:E208)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H208)","v":0},{"$error":"#DIV/0!"},null,9,0,0,{"$f":"SUM(N$200:N208)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q208)","v":0},{"$error":"#DIV/0!"}]
[null,10,0,0,0,{"$f":"SUM(E$200:E209)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H209)","v":0},{"$error":"#DIV/0!"},null,10,0,0,{"$f":"SUM(N$200:N209)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q209)","v":0},{"$error":"#DIV/0!"}]
[null,11,0,0,0,{"$f":"SUM(E$200:E210)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H210)","v":0},{"$error":"#DIV/0!"},null,11,0,0,{"$f":"SUM(N$200:N210)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q210)","v":0},{"$error":"#DIV/0!"}]
[null,12,0,0,0,{"$f":"SUM(E$200:E211)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H211)","v":0},{"$error":"#DIV/0!"},null,12,0,0,{"$f":"SUM(N$200:N211)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q211)","v":0},{"$error":"#DIV/0!"}]
[null,13,0,0,0,{"$f":"SUM(E$200:E212)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H212)","v":0},{"$error":"#DIV/0!"},null,13,0,0,{"$f":"SUM(N$200:N212)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q212)","v":0},{"$error":"#DIV/0!"}]
[null,14,0,0,0,{"$f":"SUM(E$200:E213)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H213)","v":0},{"$error":"#DIV/0!"},null,14,0,0,{"$f":"SUM(N$200:N213)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q213)","v":0},{"$error":"#DIV/0!"}]
[null,15,0,0,0,{"$f":"SUM(E$200:E214)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H214)","v":0},{"$error":"#DIV/0!"},null,15,0,0,{"$f":"SUM(N$200:N214)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q214)","v":0},{"$error":"#DIV/0!"}]
[null,16,0,0,0,{"$f":"SUM(E$200:E215)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H215)","v":0},{"$error":"#DIV/0!"},null,16,0,0,{"$f":"SUM(N$200:N215)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q215)","v":0},{"$error":"#DIV/0!"}]
[null,17,0,0,0,{"$f":"SUM(E$200:E216)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H216)","v":0},{"$error":"#DIV/0!"},null,17,0,0,{"$f":"SUM(N$200:N216)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q216)","v":0},{"$error":"#DIV/0!"}]
[null,18,0,0,0,{"$f":"SUM(E$200:E217)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H217)","v":0},{"$error":"#DIV/0!"},null,18,0,0,{"$f":"SUM(N$200:N217)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q217)","v":0},{"$error":"#DIV/0!"}]
[null,19,0,0,0,{"$f":"SUM(E$200:E218)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H218)","v":0},{"$error":"#DIV/0!"},null,19,0,0,{"$f":"SUM(N$200:N218)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q218)","v":0},{"$error":"#DIV/0!"}]
[null,20,0,0,0,{"$f":"SUM(E$200:E219)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(H$200:H219)","v":0},{"$error":"#DIV/0!"},null,20,0,0,{"$f":"SUM(N$200:N219)","v":0},{"$error":"#DIV/0!"},0,{"$f":"SUM(Q$200:Q219)","v":0},{"$error":"#DIV/0!"}]
[]
[null,null,"cht x-axis title:",null,{"$f":"\"Water Sales (Thou. \" & units_vol & \")\"","v":"Water Sales (Thou. )"}]
[]
[]
[null,"Data for confidence interval charts"]
[]
[null,"Volume","Current",null,null,null,null,"Volume","Proposed"]
[null,"Lower",{"$f":"PERCENTILE('Simulation Output'!CT$4:CT$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CU$4:CU$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CV$4:CV$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CW$4:CW$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CX$4:CX$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},"Lower",{"$f":"PERCENTILE('Simulation Output'!CZ$4:CZ$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DA$4:DA$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DB$4:DB$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DC$4:DC$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DD$4:DD$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}}]
[null,"Upper",{"$f":"PERCENTILE('Simulation Output'!CT$4:CT$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CU$4:CU$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CV$4:CV$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CW$4:CW$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!CX$4:CX$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},"Upper",{"$f":"PERCENTILE('Simulation Output'!CZ$4:CZ$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DA$4:DA$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DB$4:DB$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DC$4:DC$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DD$4:DD$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}}]
[null,"Diff",{"$f":"C228-C227","v":{"$error":"#NUM!"}},{"$f":"D228-D227","v":{"$error":"#NUM!"}},{"$f":"E228-E227","v":{"$error":"#NUM!"}},{"$f":"F228-F227","v":{"$error":"#NUM!"}},{"$f":"G228-G227","v":{"$error":"#NUM!"}},"Diff",{"$f":"I228-I227","v":{"$error":"#NUM!"}},{"$f":"J228-J227","v":{"$error":"#NUM!"}},{"$f":"K228-K227","v":{"$error":"#NUM!"}},{"$f":"L228-L227","v":{"$error":"#NUM!"}},{"$f":"M228-M227","v":{"$error":"#NUM!"}}]
[null,"Revenue","Current",null,null,null,null,"Revenue","Proposed"]
[null,"Lower",{"$f":"PERCENTILE('Simulation Output'!DF$4:DF$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DG$4:DG$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DH$4:DH$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DI$4:DI$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DJ$4:DJ$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},"Lower",{"$f":"PERCENTILE('Simulation Output'!DL$4:DL$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DM$4:DM$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DN$4:DN$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DO$4:DO$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DP$4:DP$1003,confidence_percentile_lower)","v":{"$error":"#NUM!"}}]
[null,"Upper",{"$f":"PERCENTILE('Simulation Output'!DF$4:DF$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DG$4:DG$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DH$4:DH$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DI$4:DI$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DJ$4:DJ$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},"Upper",{"$f":"PERCENTILE('Simulation Output'!DL$4:DL$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DM$4:DM$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DN$4:DN$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DO$4:DO$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}},{"$f":"PERCENTILE('Simulation Output'!DP$4:DP$1003,confidence_percentile_upper)","v":{"$error":"#NUM!"}}]
[null,"Diff",{"$f":"C232-C231","v":{"$error":"#NUM!"}},{"$f":"D232-D231","v":{"$error":"#NUM!"}},{"$f":"E232-E231","v":{"$error":"#NUM!"}},{"$f":"F232-F231","v":{"$error":"#NUM!"}},{"$f":"G232-G231","v":{"$error":"#NUM!"}},"Diff",{"$f":"I232-I231","v":{"$error":"#NUM!"}},{"$f":"J232-J231","v":{"$error":"#NUM!"}},{"$f":"K232-K231","v":{"$error":"#NUM!"}},{"$f":"L232-L231","v":{"$error":"#NUM!"}},{"$f":"M232-M231","v":{"$error":"#NUM!"}}]
[]
[null,"Cht title",{"$f":"\"Current Rates\"&CHAR(10)&\"Water Sales Volume: \" & TEXT(confidence_level,\"0%\") & \" Confidence Interval\"","v":"Current Rates\nWater Sales Volume: 90% Confidence Interval"}]
[null,"Cht title",{"$f":"\"Proposed Rates\"&CHAR(10)&\"Water Sales Volume: \" & TEXT(confidence_level,\"0%\") & \" Confidence Interval\"","v":"Proposed Rates\nWater Sales Volume: 90% Confidence Interval"}]
[null,"Cht title",{"$f":"\"Current Rates\"&CHAR(10)&\"Annual Revenue: \" & TEXT(confidence_level,\"0%\") & \" Confidence Interval\"","v":"Current Rates\nAnnual Revenue: 90% Confidence Interval"}]
[null,"Cht title",{"$f":"\"Proposed Rates\"&CHAR(10)&\"Annual Revenue: \" & TEXT(confidence_level,\"0%\") & \" Confidence Interval\"","v":"Proposed Rates\nAnnual Revenue: 90% Confidence Interval"}]
[null,"Vol y-axis title",{"$f":"\"Water Sales Volume (Thou. \" & units_vol & \")\"","v":"Water Sales Volume (Thou. )"}]

{"sheet":"Simulation Output","index":12,"n_rows":1003,"n_cols":126,"rows_kept":1003,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Weather Year Sequence",null,null,null,null,null,"Seas1 Demand Adjustment",null,null,null,null,null,"Seas2 Demand Adjustment",null,null,null,null,null,"Drought Stage",null,null,null,null,null,"Class1 Shortage Pct",null,null,null,null,null,"Class2 Shortage Pct",null,null,null,null,null,"Class3 Shortage Pct",null,null,null,null,null,"Class4 Shortage Pct",null,null,null,null,null,"Class5 Shortage Pct",null,null,null,null,null,"Class6 Shortage Pct",null,null,null,null,null,"Class1 Bill Growth Factors",null,null,null,null,null,"Class2 Bill Growth Factors",null,null,null,null,null,"Class3 Bill Growth Factors",null,null,null,null,null,"Class4 Bill Growth Factors",null,null,null,null,null,"Class5 Bill Growth Factors",null,null,null,null,null,"Class6 Bill Growth Factors",null,null,null,null,null,"Sales Volume Under Current Rates",null,null,null,null,null,"Sales Volume Under Proposed Rates",null,null,null,null,null,"Sales Revenue Under Current Rates (thou. $)",null,null,null,null,null,"Sales Revenue Under Proposed Rates (thou. $)",null,null,null,null,null,"3-Yr Cumulative Rev (thou. $)",null,null,"5-Yr Cumulative Rev (thou. $)"]
["Trial #","Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Year1","Year2","Year3","Year4","Year5",null,"Current","Proposed",null,"Current","Proposed"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[501]
[502]
[503]
[504]
[505]
[506]
[507]
[508]
[509]
[510]
[511]
[512]
[513]
[514]
[515]
[516]
[517]
[518]
[519]
[520]
[521]
[522]
[523]
[524]
[525]
[526]
[527]
[528]
[529]
[530]
[531]
[532]
[533]
[534]
[535]
[536]
[537]
[538]
[539]
[540]
[541]
[542]
[543]
[544]
[545]
[546]
[547]
[548]
[549]
[550]
[551]
[552]
[553]
[554]
[555]
[556]
[557]
[558]
[559]
[560]
[561]
[562]
[563]
[564]
[565]
[566]
[567]
[568]
[569]
[570]
[571]
[572]
[573]
[574]
[575]
[576]
[577]
[578]
[579]
[580]
[581]
[582]
[583]
[584]
[585]
[586]
[587]
[588]
[589]
[590]
[591]
[592]
[593]
[594]
[595]
[596]
[597]
[598]
[599]
[600]
[601]
[602]
[603]
[604]
[605]
[606]
[607]
[608]
[609]
[610]
[611]
[612]
[613]
[614]
[615]
[616]
[617]
[618]
[619]
[620]
[621]
[622]
[623]
[624]
[625]
[626]
[627]
[628]
[629]
[630]
[631]
[632]
[633]
[634]
[635]
[636]
[637]
[638]
[639]
[640]
[641]
[642]
[643]
[644]
[645]
[646]
[647]
[648]
[649]
[650]
[651]
[652]
[653]
[654]
[655]
[656]
[657]
[658]
[659]
[660]
[661]
[662]
[663]
[664]
[665]
[666]
[667]
[668]
[669]
[670]
[671]
[672]
[673]
[674]
[675]
[676]
[677]
[678]
[679]
[680]
[681]
[682]
[683]
[684]
[685]
[686]
[687]
[688]
[689]
[690]
[691]
[692]
[693]
[694]
[695]
[696]
[697]
[698]
[699]
[700]
[701]
[702]
[703]
[704]
[705]
[706]
[707]
[708]
[709]
[710]
[711]
[712]
[713]
[714]
[715]
[716]
[717]
[718]
[719]
[720]
[721]
[722]
[723]
[724]
[725]
[726]
[727]
[728]
[729]
[730]
[731]
[732]
[733]
[734]
[735]
[736]
[737]
[738]
[739]
[740]
[741]
[742]
[743]
[744]
[745]
[746]
[747]
[748]
[749]
[750]
[751]
[752]
[753]
[754]
[755]
[756]
[757]
[758]
[759]
[760]
[761]
[762]
[763]
[764]
[765]
[766]
[767]
[768]
[769]
[770]
[771]
[772]
[773]
[774]
[775]
[776]
[777]
[778]
[779]
[780]
[781]
[782]
[783]
[784]
[785]
[786]
[787]
[788]
[789]
[790]
[791]
[792]
[793]
[794]
[795]
[796]
[797]
[798]
[799]
[800]
[801]
[802]
[803]
[804]
[805]
[806]
[807]
[808]
[809]
[810]
[811]
[812]
[813]
[814]
[815]
[816]
[817]
[818]
[819]
[820]
[821]
[822]
[823]
[824]
[825]
[826]
[827]
[828]
[829]
[830]
[831]
[832]
[833]
[834]
[835]
[836]
[837]
[838]
[839]
[840]
[841]
[842]
[843]
[844]
[845]
[846]
[847]
[848]
[849]
[850]
[851]
[852]
[853]
[854]
[855]
[856]
[857]
[858]
[859]
[860]
[861]
[862]
[863]
[864]
[865]
[866]
[867]
[868]
[869]
[870]
[871]
[872]
[873]
[874]
[875]
[876]
[877]
[878]
[879]
[880]
[881]
[882]
[883]
[884]
[885]
[886]
[887]
[888]
[889]
[890]
[891]
[892]
[893]
[894]
[895]
[896]
[897]
[898]
[899]
[900]
[901]
[902]
[903]
[904]
[905]
[906]
[907]
[908]
[909]
[910]
[911]
[912]
[913]
[914]
[915]
[916]
[917]
[918]
[919]
[920]
[921]
[922]
[923]
[924]
[925]
[926]
[927]
[928]
[929]
[930]
[931]
[932]
[933]
[934]
[935]
[936]
[937]
[938]
[939]
[940]
[941]
[942]
[943]
[944]
[945]
[946]
[947]
[948]
[949]
[950]
[951]
[952]
[953]
[954]
[955]
[956]
[957]
[958]
[959]
[960]
[961]
[962]
[963]
[964]
[965]
[966]
[967]
[968]
[969]
[970]
[971]
[972]
[973]
[974]
[975]
[976]
[977]
[978]
[979]
[980]
[981]
[982]
[983]
[984]
[985]
[986]
[987]
[988]
[989]
[990]
[991]
[992]
[993]
[994]
[995]
[996]
[997]
[998]
[999]
[1000]

{"sheet":"Simulation Sequence","index":13,"n_rows":33,"n_cols":21,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Year1","Year2","Year3","Year4","Year5"]
[null,"Weather Simulation Year",{"$f":"RANDBETWEEN(weather_data_first_yr,weather_data_last_yr)","v":{"$error":"#N/A"}},{"$f":"IF(C3+1<=weather_data_last_yr,C3+1,weather_data_first_yr)","v":{"$error":"#N/A"}},{"$f":"IF(D3+1<=weather_data_last_yr,D3+1,weather_data_first_yr)","v":{"$error":"#N/A"}},{"$f":"IF(E3+1<=weather_data_last_yr,E3+1,weather_data_first_yr)","v":{"$error":"#N/A"}},{"$f":"IF(F3+1<=weather_data_last_yr,F3+1,weather_data_first_yr)","v":{"$error":"#N/A"}}]
[null,{"$f":"season1 & \" % Use Adjustment\"","v":"Off Peak % Use Adjustment"},{"$f":"INDEX(seq_season1_adj_factor,MATCH(C$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season1_adj_factor,MATCH(D$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season1_adj_factor,MATCH(E$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season1_adj_factor,MATCH(F$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season1_adj_factor,MATCH(G$3,seq_yrs,0))","v":{"$error":"#N/A"}}]
[null,{"$f":"season2 & \" % Use Adjustment\"","v":"Peak % Use Adjustment"},{"$f":"INDEX(seq_season2_adj_factor,MATCH(C$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season2_adj_factor,MATCH(D$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season2_adj_factor,MATCH(E$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season2_adj_factor,MATCH(F$3,seq_yrs,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(seq_season2_adj_factor,MATCH(G$3,seq_yrs,0))","v":{"$error":"#N/A"}}]
[null,"Curtailment %",null,null,null,null,null,"Lookup Row"]
[null,{"$f":"class1","v":"Not in use"},{"$f":"INDEX(expected_curtailment_pct,$H7,C$16)","v":{"$error":"#N/A"}},{"$f":"INDEX(expected_curtailment_pct,$H7,D$16)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1]
[null,{"$f":"class2","v":"Not in use"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2]
[null,{"$f":"class3","v":"Not in use"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3]
[null,{"$f":"class4","v":"Not in use"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4]
[null,{"$f":"class5","v":"Not in use"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5]
[null,{"$f":"class6","v":"Not in use"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6]
[]
[null,"Randon Draw",{"$f":"RAND()","v":0.47465046816271794},{"$f":"RAND()","v":0.23846106305831305},0.72290862985267068,0.42175660610744248,0.32231865237041191]
[null,"Drought Stage",{"$f":"CHOOSE(drought_stage_simulation_selected,0,INDEX(stage_index,MATCH(C3,seq_yrs,0)),IF(C14<drought_stage0_prob,0,IF(C14<drought_stage1_prob,1,IF(C14<drought_stage2_prob,2,IF(C14<drought_stage3_prob,3,4)))))","v":{"$error":"#N/A"}},{"$f":"CHOOSE(drought_stage_simulation_selected,0,INDEX(stage_index,MATCH(D3,seq_yrs,0)),IF(D14<drought_stage0_prob,0,IF(D14<drought_stage1_prob,1,IF(D14<drought_stage2_prob,2,IF(D14<drought_stage3_prob,3,4)))))","v":{"$error":"#N/A"}},{"$f":"CHOOSE(drought_stage_simulation_selected,0,INDEX(stage_index,MATCH(E3,seq_yrs,0)),IF(E14<drought_stage0_prob,0,IF(E14<drought_stage1_prob,1,IF(E14<drought_stage2_prob,2,IF(E14<drought_stage3_prob,3,4)))))","v":{"$error":"#N/A"}},{"$f":"CHOOSE(drought_stage_simulation_selected,0,INDEX(stage_index,MATCH(F3,seq_yrs,0)),IF(F14<drought_stage0_prob,0,IF(F14<drought_stage1_prob,1,IF(F14<drought_stage2_prob,2,IF(F14<drought_stage3_prob,3,4)))))","v":{"$error":"#N/A"}},{"$f":"CHOOSE(drought_stage_simulation_selected,0,INDEX(stage_index,MATCH(G3,seq_yrs,0)),IF(G14<drought_stage0_prob,0,IF(G14<drought_stage1_prob,1,IF(G14<drought_stage2_prob,2,IF(G14<drought_stage3_prob,3,4)))))","v":{"$error":"#N/A"}}]
[null,"Lookup Column",{"$f":"C15+1","v":{"$error":"#N/A"}},{"$f":"D15+1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,"From Forecasted Account",null,null,null,"Normal Distribution",null,null,null,null,null,"Triangle Distribution",null,"Uniform Distribution"]
[null,null,null,null,null,null,null,null,"Growth Rates Table",null,null,null,"Extended Pearson-Tukey Approximation Method"]
[null,"Acct Growth Rates",null,null,null,null,null,null,"Low","Medium","High",null,"ˆμ","ˆσ2","ˆσ","Draw",null,null,"Draw",null,"Draw"]
[null,{"$f":"class1","v":"Not in use"},{"$f":"CHOOSE(account_growth_distributions_selected,P19,S19,U19)","v":{"$error":"#NUM!"}},null,null,null,null,null,{"$f":"'Step 7 Setup Simulation'!D31","v":0},{"$f":"'Step 7 Setup Simulation'!E31","v":0},{"$f":"'Step 7 Setup Simulation'!F31","v":0},null,{"$f":"0.63*J19+0.185*(I19+K19)","v":0},{"$f":"0.63*(J19-M19)^2+0.185*((I19-M19)^2+(K19-M19)^2)","v":0},{"$f":"SQRT(N19)","v":0},{"$f":"NORMINV($C$25,M19,O19)","v":{"$error":"#NUM!"}},null,null,{"$f":"IF(C$25<=(J19-I19)/(K19-I19),I19+SQRT(C$25*(J19-I19)*(K19-I19)),K19-SQRT((1-C$25)*(K19-J19)*(K19-I19)))","v":{"$error":"#DIV/0!"}},null,{"$f":"I19+(K19-I19)*$C$25","v":0}]
[null,{"$f":"class2","v":"Not in use"},{"$error":"#NUM!"},null,null,null,null,null,{"$f":"'Step 7 Setup Simulation'!D32","v":0},{"$f":"'Step 7 Setup Simulation'!E32","v":0},{"$f":"'Step 7 Setup Simulation'!F32","v":0},null,{"$f":"0.63*J20+0.185*(I20+K20)","v":0},{"$f":"0.63*(J20-M20)^2+0.185*((I20-M20)^2+(K20-M20)^2)","v":0},{"$f":"SQRT(N20)","v":0},{"$error":"#NUM!"},null,null,{"$error":"#DIV/0!"},null,0]
[null,{"$f":"class3","v":"Not in use"},{"$error":"#NUM!"},null,null,null,null,null,{"$f":"'Step 7 Setup Simulation'!D33","v":0},{"$f":"'Step 7 Setup Simulation'!E33","v":0},{"$f":"'Step 7 Setup Simulation'!F33","v":0},null,0,0,0,{"$error":"#NUM!"},null,null,{"$error":"#DIV/0!"},null,0]
[null,{"$f":"class4","v":"Not in use"},{"$error":"#NUM!"},null,null,null,null,null,{"$f":"'Step 7 Setup Simulation'!D34","v":0},{"$f":"'Step 7 Setup Simulation'!E34","v":0},{"$f":"'Step 7 Setup Simulation'!F34","v":0},null,0,0,0,{"$error":"#NUM!"},null,null,{"$error":"#DIV/0!"},null,0]
[null,{"$f":"class5","v":"Not in use"},{"$error":"#NUM!"},null,null,null,null,null,{"$f":"'Step 7 Setup Simulation'!D35","v":0},{"$f":"'Step 7 Setup Simulation'!E35","v":0},{"$f":"'Step 7 Setup Simulation'!F35","v":0},null,0,0,0,{"$error":"#NUM!"},null,null,{"$error":"#DIV/0!"},null,0]
[null,{"$f":"class6","v":"Not in use"},{"$error":"#NUM!"},null,null,null,null,null,{"$f":"'Step 7 Setup Simulation'!D36","v":0},{"$f":"'Step 7 Setup Simulation'!E36","v":0},{"$f":"'Step 7 Setup Simulation'!F36","v":0},null,0,0,0,{"$error":"#NUM!"},null,null,{"$error":"#DIV/0!"},null,0]
[null,"Rand()",{"$f":"RAND()","v":0.57263133432629143},null,null,null,null,null,null,null,null,null,"ˆμ = 0.630p0.5 + 0.185(p0.05 + p0.95)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ˆσ2 = 0.630(p0.5 − ˆμ)^2 + 0.185[(p0.05 − ˆμ)^2 + (p0.95 − ˆμ)^2]"]
[null,"Acct Growth Factors"]
[null,{"$f":"class1","v":"Not in use"},1,{"$f":"IFERROR(C28*(1+$C19),1)","v":1},{"$f":"IFERROR(D28*(1+$C19),1)","v":1},1,1]
[null,{"$f":"class2","v":"Not in use"},1,{"$f":"IFERROR(C29*(1+$C20),1)","v":1},1,1,1]
[null,{"$f":"class3","v":"Not in use"},1,{"$f":"IFERROR(C30*(1+$C21),1)","v":1},1,1,1]
[null,{"$f":"class4","v":"Not in use"},1,{"$f":"IFERROR(C31*(1+$C22),1)","v":1},1,1,1]
[null,{"$f":"class5","v":"Not in use"},1,{"$f":"IFERROR(C32*(1+$C23),1)","v":1},1,1,1]
[null,{"$f":"class6","v":"Not in use"},1,{"$f":"IFERROR(C33*(1+$C24),1)","v":1},1,1,{"$f":"IFERROR(F33*(1+$C24),1)","v":1}]

{"sheet":"Class1_Model","index":14,"n_rows":524,"n_cols":39,"rows_kept":524,"cut":false,"hidden":false,"merged":[]}
[null,"Step 3 and 4 Design Water Rates Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!D37","v":0},{"$f":"'Step 4 Design Water Rates'!E37","v":0},{"$f":"'Step 4 Design Water Rates'!G37","v":0},{"$f":"'Step 4 Design Water Rates'!H37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!J37","v":0},{"$f":"'Step 4 Design Water Rates'!K37","v":0},{"$f":"'Step 4 Design Water Rates'!M37","v":0},{"$f":"'Step 4 Design Water Rates'!N37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!D38","v":0},{"$f":"'Step 4 Design Water Rates'!E38","v":0},{"$f":"'Step 4 Design Water Rates'!G38","v":0},{"$f":"'Step 4 Design Water Rates'!H38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!J38","v":0},{"$f":"'Step 4 Design Water Rates'!K38","v":0},{"$f":"'Step 4 Design Water Rates'!M38","v":0},{"$f":"'Step 4 Design Water Rates'!N38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!D39","v":0},{"$f":"'Step 4 Design Water Rates'!E39","v":0},{"$f":"'Step 4 Design Water Rates'!G39","v":0},{"$f":"'Step 4 Design Water Rates'!H39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!J39","v":0},{"$f":"'Step 4 Design Water Rates'!K39","v":0},{"$f":"'Step 4 Design Water Rates'!M39","v":0},{"$f":"'Step 4 Design Water Rates'!N39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!D40","v":0},{"$f":"'Step 4 Design Water Rates'!E40","v":0},{"$f":"'Step 4 Design Water Rates'!G40","v":0},{"$f":"'Step 4 Design Water Rates'!H40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!J40","v":0},{"$f":"'Step 4 Design Water Rates'!K40","v":0},{"$f":"'Step 4 Design Water Rates'!M40","v":0},{"$f":"'Step 4 Design Water Rates'!N40","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!D41","v":0},{"$f":"'Step 4 Design Water Rates'!E41","v":0},{"$f":"'Step 4 Design Water Rates'!G41","v":0},{"$f":"'Step 4 Design Water Rates'!H41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!J41","v":0},{"$f":"'Step 4 Design Water Rates'!K41","v":0},{"$f":"'Step 4 Design Water Rates'!M41","v":0},{"$f":"'Step 4 Design Water Rates'!N41","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Current Rates",null,null,null,null,null,"Proposed Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Current Rates",null,null,null,null,null,"Proposed Rates"]
["Bill Tabulation",null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales",null,null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales"]
["Usage Bin",null,null,"Bills in","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill",null,"Bills in","Cumulative","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact",null,"Bin","Bills","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($/Bill)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)"]
[0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!E17","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F17","v":0},null,{"$f":"IF(D17>0,E17/D17,0)","v":0},{"$f":"IFERROR(IF($G17<=Q$6,R$6*$G17,IF($G17<=Q$7,($G17-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$8,($G17-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$9,($G17-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G17-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G17,0)","v":0},{"$f":"G17*H17","v":0},{"$f":"class1_medfixedcharge_current/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*G17*H17","v":0},null,{"$f":"IFERROR(IF($G17<=$S$6,$T$6*$G17,IF($G17<=$S$7,($G17-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$8,($G17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$9,($G17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G17/H17-1,0)","v":0},{"$f":"G17*$B$5*(1+M17*elast_season1_class1)","v":0},{"$f":"N17*D17","v":0},{"$f":"IFERROR(IF($N17<=$S$6,$T$6*$N17,IF($N17<=$S$7,($N17-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$8,($N17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$9,($N17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N17,0)","v":0},{"$f":"N17*P17","v":0},{"$f":"class1_medfixedcharge_proposed/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*N17*P17","v":0},{"$f":"IFERROR((Q17+R17)/(I17+J17)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!G17","v":0},{"$f":"SUM(V17:V$17)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H17","v":0},null,{"$f":"IF(V17>0,X17/V17,0)","v":0},{"$f":"IFERROR(IF($Z17<=AJ$6,AK$6*$Z17,IF($Z17<=AJ$7,($Z17-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$8,($Z17-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$9,($Z17-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z17-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z17,0)","v":0},{"$f":"Z17*AA17","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$V17*Z17*AA17","v":0},null,{"$f":"IFERROR(IF($Z17<=$AL$6,$AM$6*$Z17,IF($Z17<=$AL$7,($Z17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$8,($Z17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$9,($Z17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z17/AA17-1,0)","v":0},{"$f":"Z17*$B$5*(1+AF17*elast_season2_class1)","v":0},{"$f":"AG17*V17","v":0},{"$f":"IFERROR(IF($AG17<=$AL$6,$AM$6*$AG17,IF($AG17<=$AL$7,($AG17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$8,($AG17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$9,($AG17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG17,0)","v":0},{"$f":"AG17*AI17","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$V17*AG17*AI17","v":0},{"$f":"IFERROR((AJ17+AK17)/(AB17+AC17)-1,0)","v":0}]
[1,1,null,{"$f":"'Step 2 Enter Bill Tabulations'!E18","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F18","v":0},null,{"$f":"IF(D18>0,E18/D18,0)","v":0},{"$f":"IFERROR(IF($G18<=Q$6,R$6*$G18,IF($G18<=Q$7,($G18-Q$6)*R$7+Q$6*R$6,IF($G18<=Q$8,($G18-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G18<=Q$9,($G18-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G18-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G18,0)","v":0},{"$f":"G18*H18","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$D18*G18*H18","v":0},null,0,0,{"$f":"N18*D18","v":0},0,{"$f":"N18*P18","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$D18*N18*P18","v":0},{"$f":"IFERROR((Q18+R18)/(I18+J18)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!G18","v":0},{"$f":"SUM(V$17:V18)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H18","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,{"$f":"IFERROR(IF($AG18<=$AL$6,$AM$6*$AG18,IF($AG18<=$AL$7,($AG18-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG18<=$AL$8,($AG18-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG18<=$AL$9,($AG18-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG18-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG18,0)","v":0},{"$f":"AG18*AI18","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((AJ18+AK18)/(AB18+AC18)-1,0)","v":0}]
[2,2,null,{"$f":"'Step 2 Enter Bill Tabulations'!E19","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F19","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"N19*P19","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},{"$f":"$D19*N19*P19","v":0},{"$f":"IFERROR((Q19+R19)/(I19+J19)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!G19","v":0},{"$f":"SUM(V$17:V19)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H19","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ19+AK19)/(AB19+AC19)-1,0)","v":0}]
[3,3,null,{"$f":"'Step 2 Enter Bill Tabulations'!E20","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G20","v":0},{"$f":"SUM(V$17:V20)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[4,4,null,{"$f":"'Step 2 Enter Bill Tabulations'!E21","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F21","v":0},null,0,{"$f":"IFERROR(IF($G21<=Q$6,R$6*$G21,IF($G21<=Q$7,($G21-Q$6)*R$7+Q$6*R$6,IF($G21<=Q$8,($G21-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G21<=Q$9,($G21-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G21-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G21,0)","v":0},0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G21","v":0},{"$f":"SUM(V$17:V21)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[5,5,null,{"$f":"'Step 2 Enter Bill Tabulations'!E22","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G22","v":0},{"$f":"SUM(V$17:V22)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[6,6,null,{"$f":"'Step 2 Enter Bill Tabulations'!E23","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G23","v":0},{"$f":"SUM(V$17:V23)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[7,7,null,{"$f":"'Step 2 Enter Bill Tabulations'!E24","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G24","v":0},{"$f":"SUM(V$17:V24)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[8,8,null,{"$f":"'Step 2 Enter Bill Tabulations'!E25","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G25","v":0},{"$f":"SUM(V$17:V25)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[9,9,null,{"$f":"'Step 2 Enter Bill Tabulations'!E26","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G26","v":0},{"$f":"SUM(V$17:V26)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[10,10,null,{"$f":"'Step 2 Enter Bill Tabulations'!E27","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G27","v":0},{"$f":"SUM(V$17:V27)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[11,11,null,{"$f":"'Step 2 Enter Bill Tabulations'!E28","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G28","v":0},{"$f":"SUM(V$17:V28)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[12,12,null,{"$f":"'Step 2 Enter Bill Tabulations'!E29","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G29","v":0},{"$f":"SUM(V$17:V29)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[13,13,null,{"$f":"'Step 2 Enter Bill Tabulations'!E30","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G30","v":0},{"$f":"SUM(V$17:V30)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[14,14,null,{"$f":"'Step 2 Enter Bill Tabulations'!E31","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G31","v":0},{"$f":"SUM(V$17:V31)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[15,15,null,{"$f":"'Step 2 Enter Bill Tabulations'!E32","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G32","v":0},{"$f":"SUM(V$17:V32)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[16,16,null,{"$f":"'Step 2 Enter Bill Tabulations'!E33","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G33","v":0},{"$f":"SUM(V$17:V33)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[17,17,null,{"$f":"'Step 2 Enter Bill Tabulations'!E34","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G34","v":0},{"$f":"SUM(V$17:V34)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[18,18,null,{"$f":"'Step 2 Enter Bill Tabulations'!E35","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G35","v":0},{"$f":"SUM(V$17:V35)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[19,19,null,{"$f":"'Step 2 Enter Bill Tabulations'!E36","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G36","v":0},{"$f":"SUM(V$17:V36)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[20,20,null,{"$f":"'Step 2 Enter Bill Tabulations'!E37","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G37","v":0},{"$f":"SUM(V$17:V37)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[21,21,null,{"$f":"'Step 2 Enter Bill Tabulations'!E38","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G38","v":0},{"$f":"SUM(V$17:V38)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[22,22,null,{"$f":"'Step 2 Enter Bill Tabulations'!E39","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G39","v":0},{"$f":"SUM(V$17:V39)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[23,23,null,{"$f":"'Step 2 Enter Bill Tabulations'!E40","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G40","v":0},{"$f":"SUM(V$17:V40)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[24,24,null,{"$f":"'Step 2 Enter Bill Tabulations'!E41","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G41","v":0},{"$f":"SUM(V$17:V41)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[25,25,null,{"$f":"'Step 2 Enter Bill Tabulations'!E42","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G42","v":0},{"$f":"SUM(V$17:V42)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[26,26,null,{"$f":"'Step 2 Enter Bill Tabulations'!E43","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G43","v":0},{"$f":"SUM(V$17:V43)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[27,27,null,{"$f":"'Step 2 Enter Bill Tabulations'!E44","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G44","v":0},{"$f":"SUM(V$17:V44)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[28,28,null,{"$f":"'Step 2 Enter Bill Tabulations'!E45","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G45","v":0},{"$f":"SUM(V$17:V45)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[29,29,null,{"$f":"'Step 2 Enter Bill Tabulations'!E46","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G46","v":0},{"$f":"SUM(V$17:V46)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[30,30,null,{"$f":"'Step 2 Enter Bill Tabulations'!E47","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G47","v":0},{"$f":"SUM(V$17:V47)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[31,31,null,{"$f":"'Step 2 Enter Bill Tabulations'!E48","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G48","v":0},{"$f":"SUM(V$17:V48)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[32,32,null,{"$f":"'Step 2 Enter Bill Tabulations'!E49","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G49","v":0},{"$f":"SUM(V$17:V49)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"$V49*AG49*AI49","v":0},0]
[33,33,null,{"$f":"'Step 2 Enter Bill Tabulations'!E50","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G50","v":0},{"$f":"SUM(V$17:V50)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[34,34,null,{"$f":"'Step 2 Enter Bill Tabulations'!E51","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G51","v":0},{"$f":"SUM(V$17:V51)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[35,35,null,{"$f":"'Step 2 Enter Bill Tabulations'!E52","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G52","v":0},{"$f":"SUM(V$17:V52)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[36,36,null,{"$f":"'Step 2 Enter Bill Tabulations'!E53","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G53","v":0},{"$f":"SUM(V$17:V53)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[37,37,null,{"$f":"'Step 2 Enter Bill Tabulations'!E54","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G54","v":0},{"$f":"SUM(V$17:V54)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[38,38,null,{"$f":"'Step 2 Enter Bill Tabulations'!E55","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G55","v":0},{"$f":"SUM(V$17:V55)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[39,39,null,{"$f":"'Step 2 Enter Bill Tabulations'!E56","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G56","v":0},{"$f":"SUM(V$17:V56)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[40,40,null,{"$f":"'Step 2 Enter Bill Tabulations'!E57","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G57","v":0},{"$f":"SUM(V$17:V57)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[41,41,null,{"$f":"'Step 2 Enter Bill Tabulations'!E58","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G58","v":0},{"$f":"SUM(V$17:V58)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[42,42,null,{"$f":"'Step 2 Enter Bill Tabulations'!E59","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G59","v":0},{"$f":"SUM(V$17:V59)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[43,43,null,{"$f":"'Step 2 Enter Bill Tabulations'!E60","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G60","v":0},{"$f":"SUM(V$17:V60)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[44,44,null,{"$f":"'Step 2 Enter Bill Tabulations'!E61","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G61","v":0},{"$f":"SUM(V$17:V61)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[45,45,null,{"$f":"'Step 2 Enter Bill Tabulations'!E62","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G62","v":0},{"$f":"SUM(V$17:V62)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[46,46,null,{"$f":"'Step 2 Enter Bill Tabulations'!E63","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G63","v":0},{"$f":"SUM(V$17:V63)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[47,47,null,{"$f":"'Step 2 Enter Bill Tabulations'!E64","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G64","v":0},{"$f":"SUM(V$17:V64)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[48,48,null,{"$f":"'Step 2 Enter Bill Tabulations'!E65","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G65","v":0},{"$f":"SUM(V$17:V65)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[49,49,null,{"$f":"'Step 2 Enter Bill Tabulations'!E66","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G66","v":0},{"$f":"SUM(V$17:V66)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[50,50,null,{"$f":"'Step 2 Enter Bill Tabulations'!E67","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G67","v":0},{"$f":"SUM(V$17:V67)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[51,51,null,{"$f":"'Step 2 Enter Bill Tabulations'!E68","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G68","v":0},{"$f":"SUM(V$17:V68)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[52,52,null,{"$f":"'Step 2 Enter Bill Tabulations'!E69","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G69","v":0},{"$f":"SUM(V$17:V69)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[53,53,null,{"$f":"'Step 2 Enter Bill Tabulations'!E70","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G70","v":0},{"$f":"SUM(V$17:V70)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[54,54,null,{"$f":"'Step 2 Enter Bill Tabulations'!E71","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G71","v":0},{"$f":"SUM(V$17:V71)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[55,55,null,{"$f":"'Step 2 Enter Bill Tabulations'!E72","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G72","v":0},{"$f":"SUM(V$17:V72)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[56,56,null,{"$f":"'Step 2 Enter Bill Tabulations'!E73","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G73","v":0},{"$f":"SUM(V$17:V73)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[57,57,null,{"$f":"'Step 2 Enter Bill Tabulations'!E74","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G74","v":0},{"$f":"SUM(V$17:V74)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[58,58,null,{"$f":"'Step 2 Enter Bill Tabulations'!E75","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G75","v":0},{"$f":"SUM(V$17:V75)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[59,59,null,{"$f":"'Step 2 Enter Bill Tabulations'!E76","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G76","v":0},{"$f":"SUM(V$17:V76)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[60,60,null,{"$f":"'Step 2 Enter Bill Tabulations'!E77","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G77","v":0},{"$f":"SUM(V$17:V77)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[61,61,null,{"$f":"'Step 2 Enter Bill Tabulations'!E78","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G78","v":0},{"$f":"SUM(V$17:V78)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[62,62,null,{"$f":"'Step 2 Enter Bill Tabulations'!E79","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G79","v":0},{"$f":"SUM(V$17:V79)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[63,63,null,{"$f":"'Step 2 Enter Bill Tabulations'!E80","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G80","v":0},{"$f":"SUM(V$17:V80)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[64,64,null,{"$f":"'Step 2 Enter Bill Tabulations'!E81","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F81","v":0},null,{"$f":"IF(D81>0,E81/D81,0)","v":0},{"$f":"IFERROR(IF($G81<=Q$6,R$6*$G81,IF($G81<=Q$7,($G81-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$8,($G81-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$9,($G81-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G81-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D81*G81*H81","v":0},null,{"$f":"IFERROR(IF($G81<=$S$6,$T$6*$G81,IF($G81<=$S$7,($G81-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$8,($G81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$9,($G81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G81/H81-1,0)","v":0},{"$f":"G81*$B$5*(1+M81*elast_season1_class1)","v":0},{"$f":"N81*D81","v":0},{"$f":"IFERROR(IF($N81<=$S$6,$T$6*$N81,IF($N81<=$S$7,($N81-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$8,($N81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$9,($N81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N81,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G81","v":0},{"$f":"SUM(V$17:V81)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H81","v":0},null,{"$f":"IF(V81>0,X81/V81,0)","v":0},{"$f":"IFERROR(IF($Z81<=AJ$6,AK$6*$Z81,IF($Z81<=AJ$7,($Z81-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$8,($Z81-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$9,($Z81-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z81-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z81,0)","v":0},{"$f":"Z81*AA81","v":0},{"$error":"#VALUE!"},{"$f":"$V81*Z81*AA81","v":0},null,{"$f":"IFERROR(IF($Z81<=$AL$6,$AM$6*$Z81,IF($Z81<=$AL$7,($Z81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$8,($Z81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$9,($Z81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z81/AA81-1,0)","v":0},{"$f":"Z81*$B$5*(1+AF81*elast_season2_class1)","v":0},{"$f":"AG81*V81","v":0},{"$f":"IFERROR(IF($AG81<=$AL$6,$AM$6*$AG81,IF($AG81<=$AL$7,($AG81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$8,($AG81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$9,($AG81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V81*AG81*AI81","v":0},0]
[65,65,null,{"$f":"'Step 2 Enter Bill Tabulations'!E82","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F82","v":0},null,0,0,{"$f":"G82*H82","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N82*P82","v":0},{"$error":"#VALUE!"},{"$f":"$D82*N82*P82","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G82","v":0},{"$f":"SUM(V$17:V82)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H82","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG82*AI82","v":0},{"$f":"R82","v":{"$error":"#VALUE!"}},{"$f":"$V82*AG82*AI82","v":0},0]
[66,66,null,{"$f":"'Step 2 Enter Bill Tabulations'!E83","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F83","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R82","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q83+R83)/(I83+J83)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!G83","v":0},{"$f":"SUM(V$17:V83)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H83","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ83+AK83)/(AB83+AC83)-1,0)","v":0}]
[67,67,null,{"$f":"'Step 2 Enter Bill Tabulations'!E84","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G84","v":0},{"$f":"SUM(V$17:V84)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[68,68,null,{"$f":"'Step 2 Enter Bill Tabulations'!E85","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G85","v":0},{"$f":"SUM(V$17:V85)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[69,69,null,{"$f":"'Step 2 Enter Bill Tabulations'!E86","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G86","v":0},{"$f":"SUM(V$17:V86)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[70,70,null,{"$f":"'Step 2 Enter Bill Tabulations'!E87","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G87","v":0},{"$f":"SUM(V$17:V87)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[71,71,null,{"$f":"'Step 2 Enter Bill Tabulations'!E88","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G88","v":0},{"$f":"SUM(V$17:V88)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[72,72,null,{"$f":"'Step 2 Enter Bill Tabulations'!E89","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G89","v":0},{"$f":"SUM(V$17:V89)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[73,73,null,{"$f":"'Step 2 Enter Bill Tabulations'!E90","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G90","v":0},{"$f":"SUM(V$17:V90)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[74,74,null,{"$f":"'Step 2 Enter Bill Tabulations'!E91","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G91","v":0},{"$f":"SUM(V$17:V91)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[75,75,null,{"$f":"'Step 2 Enter Bill Tabulations'!E92","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G92","v":0},{"$f":"SUM(V$17:V92)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[76,76,null,{"$f":"'Step 2 Enter Bill Tabulations'!E93","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G93","v":0},{"$f":"SUM(V$17:V93)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[77,77,null,{"$f":"'Step 2 Enter Bill Tabulations'!E94","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G94","v":0},{"$f":"SUM(V$17:V94)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[78,78,null,{"$f":"'Step 2 Enter Bill Tabulations'!E95","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G95","v":0},{"$f":"SUM(V$17:V95)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[79,79,null,{"$f":"'Step 2 Enter Bill Tabulations'!E96","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G96","v":0},{"$f":"SUM(V$17:V96)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[80,80,null,{"$f":"'Step 2 Enter Bill Tabulations'!E97","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G97","v":0},{"$f":"SUM(V$17:V97)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[81,81,null,{"$f":"'Step 2 Enter Bill Tabulations'!E98","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G98","v":0},{"$f":"SUM(V$17:V98)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[82,82,null,{"$f":"'Step 2 Enter Bill Tabulations'!E99","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G99","v":0},{"$f":"SUM(V$17:V99)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[83,83,null,{"$f":"'Step 2 Enter Bill Tabulations'!E100","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G100","v":0},{"$f":"SUM(V$17:V100)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[84,84,null,{"$f":"'Step 2 Enter Bill Tabulations'!E101","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G101","v":0},{"$f":"SUM(V$17:V101)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[85,85,null,{"$f":"'Step 2 Enter Bill Tabulations'!E102","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G102","v":0},{"$f":"SUM(V$17:V102)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[86,86,null,{"$f":"'Step 2 Enter Bill Tabulations'!E103","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G103","v":0},{"$f":"SUM(V$17:V103)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[87,87,null,{"$f":"'Step 2 Enter Bill Tabulations'!E104","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G104","v":0},{"$f":"SUM(V$17:V104)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[88,88,null,{"$f":"'Step 2 Enter Bill Tabulations'!E105","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G105","v":0},{"$f":"SUM(V$17:V105)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[89,89,null,{"$f":"'Step 2 Enter Bill Tabulations'!E106","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G106","v":0},{"$f":"SUM(V$17:V106)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[90,90,null,{"$f":"'Step 2 Enter Bill Tabulations'!E107","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G107","v":0},{"$f":"SUM(V$17:V107)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[91,91,null,{"$f":"'Step 2 Enter Bill Tabulations'!E108","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G108","v":0},{"$f":"SUM(V$17:V108)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[92,92,null,{"$f":"'Step 2 Enter Bill Tabulations'!E109","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G109","v":0},{"$f":"SUM(V$17:V109)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[93,93,null,{"$f":"'Step 2 Enter Bill Tabulations'!E110","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G110","v":0},{"$f":"SUM(V$17:V110)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[94,94,null,{"$f":"'Step 2 Enter Bill Tabulations'!E111","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G111","v":0},{"$f":"SUM(V$17:V111)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[95,95,null,{"$f":"'Step 2 Enter Bill Tabulations'!E112","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G112","v":0},{"$f":"SUM(V$17:V112)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[96,96,null,{"$f":"'Step 2 Enter Bill Tabulations'!E113","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G113","v":0},{"$f":"SUM(V$17:V113)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[97,97,null,{"$f":"'Step 2 Enter Bill Tabulations'!E114","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G114","v":0},{"$f":"SUM(V$17:V114)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[98,98,null,{"$f":"'Step 2 Enter Bill Tabulations'!E115","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G115","v":0},{"$f":"SUM(V$17:V115)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[99,99,null,{"$f":"'Step 2 Enter Bill Tabulations'!E116","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G116","v":0},{"$f":"SUM(V$17:V116)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[100,100,null,{"$f":"'Step 2 Enter Bill Tabulations'!E117","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G117","v":0},{"$f":"SUM(V$17:V117)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[101,101,null,{"$f":"'Step 2 Enter Bill Tabulations'!E118","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G118","v":0},{"$f":"SUM(V$17:V118)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[102,102,null,{"$f":"'Step 2 Enter Bill Tabulations'!E119","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G119","v":0},{"$f":"SUM(V$17:V119)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[103,103,null,{"$f":"'Step 2 Enter Bill Tabulations'!E120","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G120","v":0},{"$f":"SUM(V$17:V120)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[104,104,null,{"$f":"'Step 2 Enter Bill Tabulations'!E121","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G121","v":0},{"$f":"SUM(V$17:V121)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[105,105,null,{"$f":"'Step 2 Enter Bill Tabulations'!E122","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G122","v":0},{"$f":"SUM(V$17:V122)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[106,106,null,{"$f":"'Step 2 Enter Bill Tabulations'!E123","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G123","v":0},{"$f":"SUM(V$17:V123)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[107,107,null,{"$f":"'Step 2 Enter Bill Tabulations'!E124","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G124","v":0},{"$f":"SUM(V$17:V124)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[108,108,null,{"$f":"'Step 2 Enter Bill Tabulations'!E125","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G125","v":0},{"$f":"SUM(V$17:V125)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[109,109,null,{"$f":"'Step 2 Enter Bill Tabulations'!E126","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G126","v":0},{"$f":"SUM(V$17:V126)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[110,110,null,{"$f":"'Step 2 Enter Bill Tabulations'!E127","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G127","v":0},{"$f":"SUM(V$17:V127)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[111,111,null,{"$f":"'Step 2 Enter Bill Tabulations'!E128","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G128","v":0},{"$f":"SUM(V$17:V128)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[112,112,null,{"$f":"'Step 2 Enter Bill Tabulations'!E129","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G129","v":0},{"$f":"SUM(V$17:V129)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[113,113,null,{"$f":"'Step 2 Enter Bill Tabulations'!E130","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G130","v":0},{"$f":"SUM(V$17:V130)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[114,114,null,{"$f":"'Step 2 Enter Bill Tabulations'!E131","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G131","v":0},{"$f":"SUM(V$17:V131)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[115,115,null,{"$f":"'Step 2 Enter Bill Tabulations'!E132","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G132","v":0},{"$f":"SUM(V$17:V132)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[116,116,null,{"$f":"'Step 2 Enter Bill Tabulations'!E133","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G133","v":0},{"$f":"SUM(V$17:V133)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[117,117,null,{"$f":"'Step 2 Enter Bill Tabulations'!E134","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G134","v":0},{"$f":"SUM(V$17:V134)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[118,118,null,{"$f":"'Step 2 Enter Bill Tabulations'!E135","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G135","v":0},{"$f":"SUM(V$17:V135)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[119,119,null,{"$f":"'Step 2 Enter Bill Tabulations'!E136","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G136","v":0},{"$f":"SUM(V$17:V136)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[120,120,null,{"$f":"'Step 2 Enter Bill Tabulations'!E137","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G137","v":0},{"$f":"SUM(V$17:V137)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[121,121,null,{"$f":"'Step 2 Enter Bill Tabulations'!E138","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G138","v":0},{"$f":"SUM(V$17:V138)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[122,122,null,{"$f":"'Step 2 Enter Bill Tabulations'!E139","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G139","v":0},{"$f":"SUM(V$17:V139)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[123,123,null,{"$f":"'Step 2 Enter Bill Tabulations'!E140","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G140","v":0},{"$f":"SUM(V$17:V140)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[124,124,null,{"$f":"'Step 2 Enter Bill Tabulations'!E141","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G141","v":0},{"$f":"SUM(V$17:V141)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[125,125,null,{"$f":"'Step 2 Enter Bill Tabulations'!E142","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G142","v":0},{"$f":"SUM(V$17:V142)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[126,126,null,{"$f":"'Step 2 Enter Bill Tabulations'!E143","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G143","v":0},{"$f":"SUM(V$17:V143)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[127,127,null,{"$f":"'Step 2 Enter Bill Tabulations'!E144","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G144","v":0},{"$f":"SUM(V$17:V144)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[128,128,null,{"$f":"'Step 2 Enter Bill Tabulations'!E145","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F145","v":0},null,{"$f":"IF(D145>0,E145/D145,0)","v":0},{"$f":"IFERROR(IF($G145<=Q$6,R$6*$G145,IF($G145<=Q$7,($G145-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$8,($G145-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$9,($G145-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G145-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D145*G145*H145","v":0},null,{"$f":"IFERROR(IF($G145<=$S$6,$T$6*$G145,IF($G145<=$S$7,($G145-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$8,($G145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$9,($G145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G145/H145-1,0)","v":0},{"$f":"G145*$B$5*(1+M145*elast_season1_class1)","v":0},{"$f":"N145*D145","v":0},{"$f":"IFERROR(IF($N145<=$S$6,$T$6*$N145,IF($N145<=$S$7,($N145-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$8,($N145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$9,($N145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N145,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G145","v":0},{"$f":"SUM(V$17:V145)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H145","v":0},null,{"$f":"IF(V145>0,X145/V145,0)","v":0},{"$f":"IFERROR(IF($Z145<=AJ$6,AK$6*$Z145,IF($Z145<=AJ$7,($Z145-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$8,($Z145-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$9,($Z145-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z145-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z145,0)","v":0},{"$f":"Z145*AA145","v":0},{"$error":"#VALUE!"},{"$f":"$V145*Z145*AA145","v":0},null,{"$f":"IFERROR(IF($Z145<=$AL$6,$AM$6*$Z145,IF($Z145<=$AL$7,($Z145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$8,($Z145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$9,($Z145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z145/AA145-1,0)","v":0},{"$f":"Z145*$B$5*(1+AF145*elast_season2_class1)","v":0},{"$f":"AG145*V145","v":0},{"$f":"IFERROR(IF($AG145<=$AL$6,$AM$6*$AG145,IF($AG145<=$AL$7,($AG145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$8,($AG145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$9,($AG145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG145,0)","v":0},0,{"$error":"#VALUE!"},0,0]
[129,129,null,{"$f":"'Step 2 Enter Bill Tabulations'!E146","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F146","v":0},null,0,0,{"$f":"G146*H146","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N146*P146","v":0},{"$error":"#VALUE!"},{"$f":"$D146*N146*P146","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G146","v":0},{"$f":"SUM(V$17:V146)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H146","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG146*AI146","v":0},{"$f":"R146","v":{"$error":"#VALUE!"}},{"$f":"$V146*AG146*AI146","v":0},0]
[130,130,null,{"$f":"'Step 2 Enter Bill Tabulations'!E147","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F147","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R146","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q147+R147)/(I147+J147)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!G147","v":0},{"$f":"SUM(V$17:V147)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H147","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ147+AK147)/(AB147+AC147)-1,0)","v":0}]
[131,131,null,{"$f":"'Step 2 Enter Bill Tabulations'!E148","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G148","v":0},{"$f":"SUM(V$17:V148)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[132,132,null,{"$f":"'Step 2 Enter Bill Tabulations'!E149","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G149","v":0},{"$f":"SUM(V$17:V149)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[133,133,null,{"$f":"'Step 2 Enter Bill Tabulations'!E150","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G150","v":0},{"$f":"SUM(V$17:V150)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[134,134,null,{"$f":"'Step 2 Enter Bill Tabulations'!E151","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G151","v":0},{"$f":"SUM(V$17:V151)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[135,135,null,{"$f":"'Step 2 Enter Bill Tabulations'!E152","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G152","v":0},{"$f":"SUM(V$17:V152)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[136,136,null,{"$f":"'Step 2 Enter Bill Tabulations'!E153","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G153","v":0},{"$f":"SUM(V$17:V153)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[137,137,null,{"$f":"'Step 2 Enter Bill Tabulations'!E154","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G154","v":0},{"$f":"SUM(V$17:V154)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[138,138,null,{"$f":"'Step 2 Enter Bill Tabulations'!E155","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G155","v":0},{"$f":"SUM(V$17:V155)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[139,139,null,{"$f":"'Step 2 Enter Bill Tabulations'!E156","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G156","v":0},{"$f":"SUM(V$17:V156)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[140,140,null,{"$f":"'Step 2 Enter Bill Tabulations'!E157","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G157","v":0},{"$f":"SUM(V$17:V157)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[141,141,null,{"$f":"'Step 2 Enter Bill Tabulations'!E158","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G158","v":0},{"$f":"SUM(V$17:V158)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[142,142,null,{"$f":"'Step 2 Enter Bill Tabulations'!E159","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G159","v":0},{"$f":"SUM(V$17:V159)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[143,143,null,{"$f":"'Step 2 Enter Bill Tabulations'!E160","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G160","v":0},{"$f":"SUM(V$17:V160)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[144,144,null,{"$f":"'Step 2 Enter Bill Tabulations'!E161","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G161","v":0},{"$f":"SUM(V$17:V161)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[145,145,null,{"$f":"'Step 2 Enter Bill Tabulations'!E162","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G162","v":0},{"$f":"SUM(V$17:V162)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[146,146,null,{"$f":"'Step 2 Enter Bill Tabulations'!E163","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G163","v":0},{"$f":"SUM(V$17:V163)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[147,147,null,{"$f":"'Step 2 Enter Bill Tabulations'!E164","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G164","v":0},{"$f":"SUM(V$17:V164)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[148,148,null,{"$f":"'Step 2 Enter Bill Tabulations'!E165","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G165","v":0},{"$f":"SUM(V$17:V165)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[149,149,null,{"$f":"'Step 2 Enter Bill Tabulations'!E166","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G166","v":0},{"$f":"SUM(V$17:V166)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[150,150,null,{"$f":"'Step 2 Enter Bill Tabulations'!E167","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G167","v":0},{"$f":"SUM(V$17:V167)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[151,151,null,{"$f":"'Step 2 Enter Bill Tabulations'!E168","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G168","v":0},{"$f":"SUM(V$17:V168)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[152,152,null,{"$f":"'Step 2 Enter Bill Tabulations'!E169","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G169","v":0},{"$f":"SUM(V$17:V169)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[153,153,null,{"$f":"'Step 2 Enter Bill Tabulations'!E170","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G170","v":0},{"$f":"SUM(V$17:V170)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[154,154,null,{"$f":"'Step 2 Enter Bill Tabulations'!E171","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G171","v":0},{"$f":"SUM(V$17:V171)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[155,155,null,{"$f":"'Step 2 Enter Bill Tabulations'!E172","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G172","v":0},{"$f":"SUM(V$17:V172)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[156,156,null,{"$f":"'Step 2 Enter Bill Tabulations'!E173","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G173","v":0},{"$f":"SUM(V$17:V173)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[157,157,null,{"$f":"'Step 2 Enter Bill Tabulations'!E174","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G174","v":0},{"$f":"SUM(V$17:V174)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[158,158,null,{"$f":"'Step 2 Enter Bill Tabulations'!E175","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G175","v":0},{"$f":"SUM(V$17:V175)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[159,159,null,{"$f":"'Step 2 Enter Bill Tabulations'!E176","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G176","v":0},{"$f":"SUM(V$17:V176)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[160,160,null,{"$f":"'Step 2 Enter Bill Tabulations'!E177","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G177","v":0},{"$f":"SUM(V$17:V177)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[161,161,null,{"$f":"'Step 2 Enter Bill Tabulations'!E178","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G178","v":0},{"$f":"SUM(V$17:V178)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[162,162,null,{"$f":"'Step 2 Enter Bill Tabulations'!E179","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G179","v":0},{"$f":"SUM(V$17:V179)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[163,163,null,{"$f":"'Step 2 Enter Bill Tabulations'!E180","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G180","v":0},{"$f":"SUM(V$17:V180)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[164,164,null,{"$f":"'Step 2 Enter Bill Tabulations'!E181","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G181","v":0},{"$f":"SUM(V$17:V181)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[165,165,null,{"$f":"'Step 2 Enter Bill Tabulations'!E182","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G182","v":0},{"$f":"SUM(V$17:V182)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[166,166,null,{"$f":"'Step 2 Enter Bill Tabulations'!E183","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G183","v":0},{"$f":"SUM(V$17:V183)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[167,167,null,{"$f":"'Step 2 Enter Bill Tabulations'!E184","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G184","v":0},{"$f":"SUM(V$17:V184)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[168,168,null,{"$f":"'Step 2 Enter Bill Tabulations'!E185","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G185","v":0},{"$f":"SUM(V$17:V185)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[169,169,null,{"$f":"'Step 2 Enter Bill Tabulations'!E186","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G186","v":0},{"$f":"SUM(V$17:V186)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[170,170,null,{"$f":"'Step 2 Enter Bill Tabulations'!E187","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G187","v":0},{"$f":"SUM(V$17:V187)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[171,171,null,{"$f":"'Step 2 Enter Bill Tabulations'!E188","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G188","v":0},{"$f":"SUM(V$17:V188)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[172,172,null,{"$f":"'Step 2 Enter Bill Tabulations'!E189","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G189","v":0},{"$f":"SUM(V$17:V189)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[173,173,null,{"$f":"'Step 2 Enter Bill Tabulations'!E190","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G190","v":0},{"$f":"SUM(V$17:V190)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[174,174,null,{"$f":"'Step 2 Enter Bill Tabulations'!E191","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G191","v":0},{"$f":"SUM(V$17:V191)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[175,175,null,{"$f":"'Step 2 Enter Bill Tabulations'!E192","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G192","v":0},{"$f":"SUM(V$17:V192)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[176,176,null,{"$f":"'Step 2 Enter Bill Tabulations'!E193","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G193","v":0},{"$f":"SUM(V$17:V193)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[177,177,null,{"$f":"'Step 2 Enter Bill Tabulations'!E194","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G194","v":0},{"$f":"SUM(V$17:V194)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[178,178,null,{"$f":"'Step 2 Enter Bill Tabulations'!E195","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G195","v":0},{"$f":"SUM(V$17:V195)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[179,179,null,{"$f":"'Step 2 Enter Bill Tabulations'!E196","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G196","v":0},{"$f":"SUM(V$17:V196)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[180,180,null,{"$f":"'Step 2 Enter Bill Tabulations'!E197","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G197","v":0},{"$f":"SUM(V$17:V197)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[181,181,null,{"$f":"'Step 2 Enter Bill Tabulations'!E198","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G198","v":0},{"$f":"SUM(V$17:V198)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[182,182,null,{"$f":"'Step 2 Enter Bill Tabulations'!E199","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G199","v":0},{"$f":"SUM(V$17:V199)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[183,183,null,{"$f":"'Step 2 Enter Bill Tabulations'!E200","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G200","v":0},{"$f":"SUM(V$17:V200)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[184,184,null,{"$f":"'Step 2 Enter Bill Tabulations'!E201","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G201","v":0},{"$f":"SUM(V$17:V201)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[185,185,null,{"$f":"'Step 2 Enter Bill Tabulations'!E202","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G202","v":0},{"$f":"SUM(V$17:V202)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[186,186,null,{"$f":"'Step 2 Enter Bill Tabulations'!E203","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G203","v":0},{"$f":"SUM(V$17:V203)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[187,187,null,{"$f":"'Step 2 Enter Bill Tabulations'!E204","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G204","v":0},{"$f":"SUM(V$17:V204)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[188,188,null,{"$f":"'Step 2 Enter Bill Tabulations'!E205","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G205","v":0},{"$f":"SUM(V$17:V205)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[189,189,null,{"$f":"'Step 2 Enter Bill Tabulations'!E206","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G206","v":0},{"$f":"SUM(V$17:V206)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[190,190,null,{"$f":"'Step 2 Enter Bill Tabulations'!E207","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G207","v":0},{"$f":"SUM(V$17:V207)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[191,191,null,{"$f":"'Step 2 Enter Bill Tabulations'!E208","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G208","v":0},{"$f":"SUM(V$17:V208)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[192,192,null,{"$f":"'Step 2 Enter Bill Tabulations'!E209","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F209","v":0},null,{"$f":"IF(D209>0,E209/D209,0)","v":0},{"$f":"IFERROR(IF($G209<=Q$6,R$6*$G209,IF($G209<=Q$7,($G209-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$8,($G209-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$9,($G209-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G209-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D209*G209*H209","v":0},null,{"$f":"IFERROR(IF($G209<=$S$6,$T$6*$G209,IF($G209<=$S$7,($G209-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$8,($G209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$9,($G209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G209/H209-1,0)","v":0},{"$f":"G209*$B$5*(1+M209*elast_season1_class1)","v":0},{"$f":"N209*D209","v":0},{"$f":"IFERROR(IF($N209<=$S$6,$T$6*$N209,IF($N209<=$S$7,($N209-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$8,($N209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$9,($N209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N209,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G209","v":0},{"$f":"SUM(V$17:V209)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H209","v":0},null,{"$f":"IF(V209>0,X209/V209,0)","v":0},{"$f":"IFERROR(IF($Z209<=AJ$6,AK$6*$Z209,IF($Z209<=AJ$7,($Z209-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$8,($Z209-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$9,($Z209-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z209-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z209,0)","v":0},{"$f":"Z209*AA209","v":0},{"$error":"#VALUE!"},{"$f":"$V209*Z209*AA209","v":0},null,{"$f":"IFERROR(IF($Z209<=$AL$6,$AM$6*$Z209,IF($Z209<=$AL$7,($Z209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$8,($Z209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$9,($Z209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z209/AA209-1,0)","v":0},{"$f":"Z209*$B$5*(1+AF209*elast_season2_class1)","v":0},{"$f":"AG209*V209","v":0},{"$f":"IFERROR(IF($AG209<=$AL$6,$AM$6*$AG209,IF($AG209<=$AL$7,($AG209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$8,($AG209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$9,($AG209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG209,0)","v":0},0,{"$error":"#VALUE!"},0,0]
[193,193,null,{"$f":"'Step 2 Enter Bill Tabulations'!E210","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F210","v":0},null,0,0,{"$f":"G210*H210","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N210*P210","v":0},{"$error":"#VALUE!"},{"$f":"$D210*N210*P210","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G210","v":0},{"$f":"SUM(V$17:V210)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H210","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG210*AI210","v":0},{"$f":"R210","v":{"$error":"#VALUE!"}},{"$f":"$V210*AG210*AI210","v":0},0]
[194,194,null,{"$f":"'Step 2 Enter Bill Tabulations'!E211","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F211","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R210","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q211+R211)/(I211+J211)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!G211","v":0},{"$f":"SUM(V$17:V211)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H211","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ211+AK211)/(AB211+AC211)-1,0)","v":0}]
[195,195,null,{"$f":"'Step 2 Enter Bill Tabulations'!E212","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G212","v":0},{"$f":"SUM(V$17:V212)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[196,196,null,{"$f":"'Step 2 Enter Bill Tabulations'!E213","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G213","v":0},{"$f":"SUM(V$17:V213)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[197,197,null,{"$f":"'Step 2 Enter Bill Tabulations'!E214","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G214","v":0},{"$f":"SUM(V$17:V214)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[198,198,null,{"$f":"'Step 2 Enter Bill Tabulations'!E215","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G215","v":0},{"$f":"SUM(V$17:V215)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[199,199,null,{"$f":"'Step 2 Enter Bill Tabulations'!E216","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G216","v":0},{"$f":"SUM(V$17:V216)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[200,200,null,{"$f":"'Step 2 Enter Bill Tabulations'!E217","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G217","v":0},{"$f":"SUM(V$17:V217)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B217+1","v":201},{"$f":"A218+24","v":225},null,{"$f":"'Step 2 Enter Bill Tabulations'!E218","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G218","v":0},{"$f":"SUM(V$17:V218)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B218+1","v":226},{"$f":"A219+24","v":250},null,{"$f":"'Step 2 Enter Bill Tabulations'!E219","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G219","v":0},{"$f":"SUM(V$17:V219)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[251,275,null,{"$f":"'Step 2 Enter Bill Tabulations'!E220","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G220","v":0},{"$f":"SUM(V$17:V220)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[276,300,null,{"$f":"'Step 2 Enter Bill Tabulations'!E221","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G221","v":0},{"$f":"SUM(V$17:V221)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[301,325,null,{"$f":"'Step 2 Enter Bill Tabulations'!E222","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G222","v":0},{"$f":"SUM(V$17:V222)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[326,350,null,{"$f":"'Step 2 Enter Bill Tabulations'!E223","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G223","v":0},{"$f":"SUM(V$17:V223)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[351,375,null,{"$f":"'Step 2 Enter Bill Tabulations'!E224","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G224","v":0},{"$f":"SUM(V$17:V224)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[376,400,null,{"$f":"'Step 2 Enter Bill Tabulations'!E225","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G225","v":0},{"$f":"SUM(V$17:V225)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[401,{"$f":"A226+49","v":450},null,{"$f":"'Step 2 Enter Bill Tabulations'!E226","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G226","v":0},{"$f":"SUM(V$17:V226)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[451,{"$f":"A227+49","v":500},null,{"$f":"'Step 2 Enter Bill Tabulations'!E227","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G227","v":0},{"$f":"SUM(V$17:V227)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[501,550,null,{"$f":"'Step 2 Enter Bill Tabulations'!E228","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G228","v":0},{"$f":"SUM(V$17:V228)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[551,600,null,{"$f":"'Step 2 Enter Bill Tabulations'!E229","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G229","v":0},{"$f":"SUM(V$17:V229)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[601,650,null,{"$f":"'Step 2 Enter Bill Tabulations'!E230","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G230","v":0},{"$f":"SUM(V$17:V230)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[651,700,null,{"$f":"'Step 2 Enter Bill Tabulations'!E231","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G231","v":0},{"$f":"SUM(V$17:V231)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[701,750,null,{"$f":"'Step 2 Enter Bill Tabulations'!E232","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G232","v":0},{"$f":"SUM(V$17:V232)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[751,800,null,{"$f":"'Step 2 Enter Bill Tabulations'!E233","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G233","v":0},{"$f":"SUM(V$17:V233)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[801,850,null,{"$f":"'Step 2 Enter Bill Tabulations'!E234","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G234","v":0},{"$f":"SUM(V$17:V234)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[851,900,null,{"$f":"'Step 2 Enter Bill Tabulations'!E235","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G235","v":0},{"$f":"SUM(V$17:V235)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[901,950,null,{"$f":"'Step 2 Enter Bill Tabulations'!E236","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G236","v":0},{"$f":"SUM(V$17:V236)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[951,1000,null,{"$f":"'Step 2 Enter Bill Tabulations'!E237","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G237","v":0},{"$f":"SUM(V$17:V237)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1001,1050,null,{"$f":"'Step 2 Enter Bill Tabulations'!E238","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G238","v":0},{"$f":"SUM(V$17:V238)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1051,1100,null,{"$f":"'Step 2 Enter Bill Tabulations'!E239","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G239","v":0},{"$f":"SUM(V$17:V239)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1101,1150,null,{"$f":"'Step 2 Enter Bill Tabulations'!E240","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G240","v":0},{"$f":"SUM(V$17:V240)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1151,1200,null,{"$f":"'Step 2 Enter Bill Tabulations'!E241","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G241","v":0},{"$f":"SUM(V$17:V241)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1201,1250,null,{"$f":"'Step 2 Enter Bill Tabulations'!E242","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G242","v":0},{"$f":"SUM(V$17:V242)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},{"$f":"$V242*AG242*AI242","v":0},0]
[1251,1300,null,{"$f":"'Step 2 Enter Bill Tabulations'!E243","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G243","v":0},{"$f":"SUM(V$17:V243)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1301,1350,null,{"$f":"'Step 2 Enter Bill Tabulations'!E244","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G244","v":0},{"$f":"SUM(V$17:V244)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1351,1400,null,{"$f":"'Step 2 Enter Bill Tabulations'!E245","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G245","v":0},{"$f":"SUM(V$17:V245)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1401,1450,null,{"$f":"'Step 2 Enter Bill Tabulations'!E246","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G246","v":0},{"$f":"SUM(V$17:V246)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1451,1500,null,{"$f":"'Step 2 Enter Bill Tabulations'!E247","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G247","v":0},{"$f":"SUM(V$17:V247)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1501,1550,null,{"$f":"'Step 2 Enter Bill Tabulations'!E248","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G248","v":0},{"$f":"SUM(V$17:V248)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1551,1600,null,{"$f":"'Step 2 Enter Bill Tabulations'!E249","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G249","v":0},{"$f":"SUM(V$17:V249)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1601,1650,null,{"$f":"'Step 2 Enter Bill Tabulations'!E250","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G250","v":0},{"$f":"SUM(V$17:V250)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1651,1700,null,{"$f":"'Step 2 Enter Bill Tabulations'!E251","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G251","v":0},{"$f":"SUM(V$17:V251)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1701,1750,null,{"$f":"'Step 2 Enter Bill Tabulations'!E252","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G252","v":0},{"$f":"SUM(V$17:V252)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1751,1800,null,{"$f":"'Step 2 Enter Bill Tabulations'!E253","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G253","v":0},{"$f":"SUM(V$17:V253)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1801,1850,null,{"$f":"'Step 2 Enter Bill Tabulations'!E254","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G254","v":0},{"$f":"SUM(V$17:V254)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1851,1900,null,{"$f":"'Step 2 Enter Bill Tabulations'!E255","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G255","v":0},{"$f":"SUM(V$17:V255)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1901,1950,null,{"$f":"'Step 2 Enter Bill Tabulations'!E256","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G256","v":0},{"$f":"SUM(V$17:V256)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1951,2000,null,{"$f":"'Step 2 Enter Bill Tabulations'!E257","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G257","v":0},{"$f":"SUM(V$17:V257)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[2001,1000000,null,{"$f":"'Step 2 Enter Bill Tabulations'!E258","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!F258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!G258","v":0},{"$f":"SUM(V$17:V258)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!H258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
["Totals",null,null,{"$f":"SUM(D17:D258)","v":0},{"$f":"SUM(E17:E258)","v":0},null,null,null,null,null,{"$f":"SUM(K17:K258)","v":0},null,null,null,{"$f":"SUM(O17:O258)","v":0},null,null,null,{"$f":"SUM(S17:S258)","v":0},null,null,{"$f":"SUM(V17:V258)","v":0},null,{"$f":"SUM(X17:X258)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD258)","v":0},null,null,null,{"$f":"SUM(AH17:AH258)","v":0},null,null,null,{"$f":"SUM(AL17:AL258)","v":0}]
[null,null,null,null,null,null,null,"Avg Bill (m)",null,null,{"$f":"K259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"S259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"AD259/V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"AL259/V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(K264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(S264)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AD264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AL264)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill"]
[null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(I17:I258-K260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(Q17:Q258-S260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AB17:AB258-AD260)^2)/$V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AJ17:AJ258-AL260)^2)/$V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(K260^2/SQRT(K263+K260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(S260^2/SQRT(S263+S260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AD260^2/SQRT(AD263+AD260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AL260^2/SQRT(AL263+AL260^2))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Step 5 Drought Rate Adjustments Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral"]
[null,{"$f":"1-INDEX(expected_curtailment_pct,1,drought_stage_selected)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"S6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G41","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"AL6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M41","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G42","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M42","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N42","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G43","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M43","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G44","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M44","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G45","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M45","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N45","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates"]
["Bill Tabulation",null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales",null,null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales"]
["Usage Bin",null,null,"Bills in","Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill",null,"Bills in",null,"Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact",null,"Bin",null,"Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)"]
[0,0,null,{"$f":"D17","v":0},{"$f":"O17","v":0},null,{"$f":"N17","v":0},{"$f":"P17","v":0},null,null,{"$f":"S17","v":0},null,{"$f":"IFERROR(IF($G282<=$S$271,$T$271*$G282,IF($G282<=$S$272,($G282-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$273,($G282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$274,($G282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G282/H282-1,0)","v":0},{"$f":"G282*$B$270*(1+M282*elast_season1_class1)","v":0},{"$f":"N282*D282","v":0},{"$f":"IFERROR(IF($N282<=$S$271,$T$271*$N282,IF($N282<=$S$272,($N282-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$273,($N282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$274,($N282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N282,0)","v":0},null,null,{"$f":"$D282*N282*P282","v":0},{"$f":"IFERROR(S282/K282-1,0)","v":0},null,{"$f":"V17","v":0},null,{"$f":"AH17","v":0},null,{"$f":"AG17","v":0},{"$f":"AI17","v":0},null,null,{"$f":"AL17","v":0},null,{"$f":"IFERROR(IF($Z282<=$AL$271,$AM$271*$Z282,IF($Z282<=$AL$272,($Z282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$273,($Z282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$274,($Z282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z282/AA282-1,0)","v":0},{"$f":"Z282*$B$270*(1+AF282*elast_season2_class1)","v":0},{"$f":"AG282*V282","v":0},{"$f":"IFERROR(IF($AG282<=$AL$271,$AM$271*$AG282,IF($AG282<=$AL$272,($AG282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$273,($AG282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$274,($AG282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG282,0)","v":0},null,null,{"$f":"$V282*AG282*AI282","v":0},{"$f":"IFERROR(AL282/AD282-1,0)","v":0}]
[1,1,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D283*N283*P283","v":0},{"$f":"IFERROR(S283/K283-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL283/AD283-1,0)","v":0}]
[2,2,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[3,3,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[4,4,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[5,5,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[6,6,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[7,7,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[8,8,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[9,9,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[10,10,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[11,11,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[12,12,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[13,13,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[14,14,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[15,15,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[16,16,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[17,17,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[18,18,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[19,19,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[20,20,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[21,21,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[22,22,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[23,23,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[24,24,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[25,25,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[26,26,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[27,27,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[28,28,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[29,29,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[30,30,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[31,31,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[32,32,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[33,33,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[34,34,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[35,35,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[36,36,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[37,37,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[38,38,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[39,39,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[40,40,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[41,41,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[42,42,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[43,43,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[44,44,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[45,45,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[46,46,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[47,47,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[48,48,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[49,49,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[50,50,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[51,51,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[52,52,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[53,53,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[54,54,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[55,55,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[56,56,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[57,57,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[58,58,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[59,59,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[60,60,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[61,61,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[62,62,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[63,63,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[64,64,null,{"$f":"D81","v":0},{"$f":"O81","v":0},null,{"$f":"N81","v":0},{"$f":"P81","v":0},null,null,{"$f":"S81","v":0},null,{"$f":"IFERROR(IF($G346<=$S$271,$T$271*$G346,IF($G346<=$S$272,($G346-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$273,($G346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$274,($G346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G346/H346-1,0)","v":0},{"$f":"G346*$B$270*(1+M346*elast_season1_class1)","v":0},{"$f":"N346*D346","v":0},{"$f":"IFERROR(IF($N346<=$S$271,$T$271*$N346,IF($N346<=$S$272,($N346-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$273,($N346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$274,($N346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N346,0)","v":0},null,null,0,0,null,{"$f":"V81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AG81","v":0},{"$f":"AI81","v":0},null,null,{"$f":"AL81","v":0},null,{"$f":"IFERROR(IF($Z346<=$AL$271,$AM$271*$Z346,IF($Z346<=$AL$272,($Z346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$273,($Z346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$274,($Z346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z346/AA346-1,0)","v":0},{"$f":"Z346*$B$270*(1+AF346*elast_season2_class1)","v":0},{"$f":"AG346*V346","v":0},{"$f":"IFERROR(IF($AG346<=$AL$271,$AM$271*$AG346,IF($AG346<=$AL$272,($AG346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$273,($AG346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$274,($AG346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG346,0)","v":0},null,null,{"$f":"$V346*AG346*AI346","v":0},0]
[65,65,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D347*N347*P347","v":0},{"$f":"IFERROR(S347/K347-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL347/AD347-1,0)","v":0}]
[66,66,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[67,67,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[68,68,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[69,69,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[70,70,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[71,71,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[72,72,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[73,73,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[74,74,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[75,75,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[76,76,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[77,77,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[78,78,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[79,79,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[80,80,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[81,81,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[82,82,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[83,83,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[84,84,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[85,85,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[86,86,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[87,87,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[88,88,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[89,89,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[90,90,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[91,91,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[92,92,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[93,93,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[94,94,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[95,95,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[96,96,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[97,97,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[98,98,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[99,99,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[100,100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[101,101,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[102,102,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[103,103,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[104,104,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[105,105,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[106,106,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[107,107,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[108,108,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[109,109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[110,110,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[111,111,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[112,112,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[113,113,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[114,114,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[115,115,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[116,116,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[117,117,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[118,118,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[119,119,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[120,120,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[121,121,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[122,122,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[123,123,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[124,124,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[125,125,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[126,126,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[127,127,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[128,128,null,{"$f":"D145","v":0},{"$f":"O145","v":0},null,{"$f":"N145","v":0},{"$f":"P145","v":0},null,null,{"$f":"S145","v":0},null,{"$f":"IFERROR(IF($G410<=$S$271,$T$271*$G410,IF($G410<=$S$272,($G410-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$273,($G410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$274,($G410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G410/H410-1,0)","v":0},{"$f":"G410*$B$270*(1+M410*elast_season1_class1)","v":0},{"$f":"N410*D410","v":0},{"$f":"IFERROR(IF($N410<=$S$271,$T$271*$N410,IF($N410<=$S$272,($N410-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$273,($N410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$274,($N410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N410,0)","v":0},null,null,0,0,null,{"$f":"V145","v":0},null,{"$f":"AH145","v":0},null,{"$f":"AG145","v":0},{"$f":"AI145","v":0},null,null,{"$f":"AL145","v":0},null,{"$f":"IFERROR(IF($Z410<=$AL$271,$AM$271*$Z410,IF($Z410<=$AL$272,($Z410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$273,($Z410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$274,($Z410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z410/AA410-1,0)","v":0},{"$f":"Z410*$B$270*(1+AF410*elast_season2_class1)","v":0},{"$f":"AG410*V410","v":0},{"$f":"IFERROR(IF($AG410<=$AL$271,$AM$271*$AG410,IF($AG410<=$AL$272,($AG410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$273,($AG410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$274,($AG410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG410,0)","v":0},null,null,{"$f":"$V410*AG410*AI410","v":0},0]
[129,129,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D411*N411*P411","v":0},{"$f":"IFERROR(S411/K411-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL411/AD411-1,0)","v":0}]
[130,130,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[131,131,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[132,132,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[133,133,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[134,134,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[135,135,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[136,136,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[137,137,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[138,138,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[139,139,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[140,140,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[141,141,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[142,142,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[143,143,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[144,144,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[145,145,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[146,146,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[147,147,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[148,148,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[149,149,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[150,150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[151,151,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[152,152,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[153,153,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[154,154,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[155,155,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[156,156,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[157,157,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[158,158,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[159,159,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[160,160,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[161,161,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[162,162,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[163,163,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[164,164,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[165,165,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[166,166,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[167,167,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[168,168,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[169,169,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[170,170,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[171,171,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[172,172,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[173,173,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[174,174,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[175,175,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[176,176,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[177,177,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[178,178,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[179,179,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[180,180,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[181,181,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[182,182,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[183,183,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[184,184,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[185,185,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[186,186,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[187,187,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[188,188,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[189,189,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[190,190,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[191,191,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[192,192,null,{"$f":"D209","v":0},{"$f":"O209","v":0},null,{"$f":"N209","v":0},{"$f":"P209","v":0},null,null,{"$f":"S209","v":0},null,{"$f":"IFERROR(IF($G474<=$S$271,$T$271*$G474,IF($G474<=$S$272,($G474-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$273,($G474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$274,($G474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G474/H474-1,0)","v":0},{"$f":"G474*$B$270*(1+M474*elast_season1_class1)","v":0},{"$f":"N474*D474","v":0},{"$f":"IFERROR(IF($N474<=$S$271,$T$271*$N474,IF($N474<=$S$272,($N474-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$273,($N474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$274,($N474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N474,0)","v":0},null,null,0,0,null,{"$f":"V209","v":0},null,{"$f":"AH209","v":0},null,{"$f":"AG209","v":0},{"$f":"AI209","v":0},null,null,{"$f":"AL209","v":0},null,{"$f":"IFERROR(IF($Z474<=$AL$271,$AM$271*$Z474,IF($Z474<=$AL$272,($Z474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$273,($Z474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$274,($Z474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z474/AA474-1,0)","v":0},{"$f":"Z474*$B$270*(1+AF474*elast_season2_class1)","v":0},{"$f":"AG474*V474","v":0},{"$f":"IFERROR(IF($AG474<=$AL$271,$AM$271*$AG474,IF($AG474<=$AL$272,($AG474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$273,($AG474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$274,($AG474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG474,0)","v":0},null,null,{"$f":"$V474*AG474*AI474","v":0},0]
[193,193,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D475*N475*P475","v":0},{"$f":"IFERROR(S475/K475-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL475/AD475-1,0)","v":0}]
[194,194,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[195,195,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[196,196,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[197,197,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[198,198,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[199,199,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[200,200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B482+1","v":201},{"$f":"A483+24","v":225},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B483+1","v":226},{"$f":"A484+24","v":250},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[251,275,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[276,300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[301,325,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[326,350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[351,375,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[376,400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[401,{"$f":"A491+49","v":450},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[451,{"$f":"A492+49","v":500},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[501,550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[551,600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[601,650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[651,700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[701,750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[751,800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[801,850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[851,900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[901,950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[951,1000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1001,1050,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1051,1100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1101,1150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1151,1200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,{"$f":"AH241","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1201,1250,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1251,1300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1301,1350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1351,1400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1401,1450,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1451,1500,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1501,1550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1551,1600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1601,1650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1651,1700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1701,1750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1751,1800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1801,1850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1851,1900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1901,1950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1951,2000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[2001,1000000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
["Totals",null,null,{"$f":"SUM(D282:D523)","v":0},{"$f":"SUM(E282:E523)","v":0},null,null,null,null,null,{"$f":"SUM(K282:K523)","v":0},null,null,null,{"$f":"SUM(O282:O523)","v":0},null,null,null,{"$f":"SUM(S282:S523)","v":0},null,null,{"$f":"SUM(V282:V523)","v":0},null,{"$f":"SUM(X282:X523)","v":0},null,null,null,null,null,{"$f":"SUM(AD282:AD523)","v":0},null,null,null,{"$f":"SUM(AH282:AH523)","v":0},null,null,null,{"$f":"SUM(AL282:AL523)","v":0}]

{"sheet":"Class2_Model","index":15,"n_rows":524,"n_cols":39,"rows_kept":524,"cut":false,"hidden":false,"merged":[]}
[null,"Step 3 and 4 Design Water Rates Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!D47","v":0},{"$f":"'Step 4 Design Water Rates'!E47","v":0},{"$f":"'Step 4 Design Water Rates'!G47","v":0},{"$f":"'Step 4 Design Water Rates'!H47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!J47","v":0},{"$f":"'Step 4 Design Water Rates'!K47","v":0},{"$f":"'Step 4 Design Water Rates'!M47","v":0},{"$f":"'Step 4 Design Water Rates'!N47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!D48","v":0},{"$f":"'Step 4 Design Water Rates'!E48","v":0},{"$f":"'Step 4 Design Water Rates'!G48","v":0},{"$f":"'Step 4 Design Water Rates'!H48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!J48","v":0},{"$f":"'Step 4 Design Water Rates'!K48","v":0},{"$f":"'Step 4 Design Water Rates'!M48","v":0},{"$f":"'Step 4 Design Water Rates'!N48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!D49","v":0},{"$f":"'Step 4 Design Water Rates'!E49","v":0},{"$f":"'Step 4 Design Water Rates'!G49","v":0},{"$f":"'Step 4 Design Water Rates'!H49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!J49","v":0},{"$f":"'Step 4 Design Water Rates'!K49","v":0},{"$f":"'Step 4 Design Water Rates'!M49","v":0},{"$f":"'Step 4 Design Water Rates'!N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!D50","v":0},{"$f":"'Step 4 Design Water Rates'!E50","v":0},{"$f":"'Step 4 Design Water Rates'!G50","v":0},{"$f":"'Step 4 Design Water Rates'!H50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!J50","v":0},{"$f":"'Step 4 Design Water Rates'!K50","v":0},{"$f":"'Step 4 Design Water Rates'!M50","v":0},{"$f":"'Step 4 Design Water Rates'!N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!D51","v":0},{"$f":"'Step 4 Design Water Rates'!E51","v":0},{"$f":"'Step 4 Design Water Rates'!G51","v":0},{"$f":"'Step 4 Design Water Rates'!H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!J51","v":0},{"$f":"'Step 4 Design Water Rates'!K51","v":0},{"$f":"'Step 4 Design Water Rates'!M51","v":0},{"$f":"'Step 4 Design Water Rates'!N51","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Current Rates",null,null,null,null,null,"Proposed Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Current Rates",null,null,null,null,null,"Proposed Rates"]
["Bill Tabulation",null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales",null,null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales"]
["Usage Bin",null,null,"Bills in","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill",null,"Bills in","Cumulative","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact",null,"Bin","Bills","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($/Bill)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)"]
[0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!J17","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K17","v":0},null,{"$f":"IF(D17>0,E17/D17,0)","v":0},{"$f":"IFERROR(IF($G17<=Q$6,R$6*$G17,IF($G17<=Q$7,($G17-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$8,($G17-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$9,($G17-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G17-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G17,0)","v":0},{"$f":"G17*H17","v":0},{"$f":"class2_medfixedcharge_current/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*G17*H17","v":0},null,{"$f":"IFERROR(IF($G17<=$S$6,$T$6*$G17,IF($G17<=$S$7,($G17-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$8,($G17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$9,($G17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G17/H17-1,0)","v":0},{"$f":"G17*$B$5*(1+M17*elast_season1_class1)","v":0},{"$f":"N17*D17","v":0},{"$f":"IFERROR(IF($N17<=$S$6,$T$6*$N17,IF($N17<=$S$7,($N17-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$8,($N17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$9,($N17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N17,0)","v":0},{"$f":"N17*P17","v":0},{"$f":"class2_medfixedcharge_proposed/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*N17*P17","v":0},{"$f":"IFERROR((Q17+R17)/(I17+J17)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!L17","v":0},{"$f":"SUM(V17:V$17)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M17","v":0},null,{"$f":"IF(V17>0,X17/V17,0)","v":0},{"$f":"IFERROR(IF($Z17<=AJ$6,AK$6*$Z17,IF($Z17<=AJ$7,($Z17-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$8,($Z17-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$9,($Z17-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z17-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z17,0)","v":0},{"$f":"Z17*AA17","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$V17*Z17*AA17","v":0},null,{"$f":"IFERROR(IF($Z17<=$AL$6,$AM$6*$Z17,IF($Z17<=$AL$7,($Z17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$8,($Z17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$9,($Z17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z17/AA17-1,0)","v":0},{"$f":"Z17*$B$5*(1+AF17*elast_season2_class1)","v":0},{"$f":"AG17*V17","v":0},{"$f":"IFERROR(IF($AG17<=$AL$6,$AM$6*$AG17,IF($AG17<=$AL$7,($AG17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$8,($AG17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$9,($AG17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG17,0)","v":0},{"$f":"AG17*AI17","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$V17*AG17*AI17","v":0},{"$f":"IFERROR((AJ17+AK17)/(AB17+AC17)-1,0)","v":0}]
[1,1,null,{"$f":"'Step 2 Enter Bill Tabulations'!J18","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K18","v":0},null,0,0,{"$f":"G18*H18","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"N18*P18","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$D18*N18*P18","v":0},{"$f":"IFERROR((Q18+R18)/(I18+J18)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!L18","v":0},{"$f":"SUM(V$17:V18)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M18","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG18*AI18","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((AJ18+AK18)/(AB18+AC18)-1,0)","v":0}]
[2,2,null,{"$f":"'Step 2 Enter Bill Tabulations'!J19","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K19","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q19+R19)/(I19+J19)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!L19","v":0},{"$f":"SUM(V$17:V19)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M19","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ19+AK19)/(AB19+AC19)-1,0)","v":0}]
[3,3,null,{"$f":"'Step 2 Enter Bill Tabulations'!J20","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L20","v":0},{"$f":"SUM(V$17:V20)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[4,4,null,{"$f":"'Step 2 Enter Bill Tabulations'!J21","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L21","v":0},{"$f":"SUM(V$17:V21)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[5,5,null,{"$f":"'Step 2 Enter Bill Tabulations'!J22","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L22","v":0},{"$f":"SUM(V$17:V22)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[6,6,null,{"$f":"'Step 2 Enter Bill Tabulations'!J23","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L23","v":0},{"$f":"SUM(V$17:V23)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[7,7,null,{"$f":"'Step 2 Enter Bill Tabulations'!J24","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L24","v":0},{"$f":"SUM(V$17:V24)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[8,8,null,{"$f":"'Step 2 Enter Bill Tabulations'!J25","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L25","v":0},{"$f":"SUM(V$17:V25)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[9,9,null,{"$f":"'Step 2 Enter Bill Tabulations'!J26","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L26","v":0},{"$f":"SUM(V$17:V26)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[10,10,null,{"$f":"'Step 2 Enter Bill Tabulations'!J27","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L27","v":0},{"$f":"SUM(V$17:V27)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[11,11,null,{"$f":"'Step 2 Enter Bill Tabulations'!J28","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L28","v":0},{"$f":"SUM(V$17:V28)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[12,12,null,{"$f":"'Step 2 Enter Bill Tabulations'!J29","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L29","v":0},{"$f":"SUM(V$17:V29)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[13,13,null,{"$f":"'Step 2 Enter Bill Tabulations'!J30","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L30","v":0},{"$f":"SUM(V$17:V30)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[14,14,null,{"$f":"'Step 2 Enter Bill Tabulations'!J31","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L31","v":0},{"$f":"SUM(V$17:V31)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[15,15,null,{"$f":"'Step 2 Enter Bill Tabulations'!J32","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L32","v":0},{"$f":"SUM(V$17:V32)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[16,16,null,{"$f":"'Step 2 Enter Bill Tabulations'!J33","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L33","v":0},{"$f":"SUM(V$17:V33)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[17,17,null,{"$f":"'Step 2 Enter Bill Tabulations'!J34","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L34","v":0},{"$f":"SUM(V$17:V34)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[18,18,null,{"$f":"'Step 2 Enter Bill Tabulations'!J35","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L35","v":0},{"$f":"SUM(V$17:V35)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[19,19,null,{"$f":"'Step 2 Enter Bill Tabulations'!J36","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L36","v":0},{"$f":"SUM(V$17:V36)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[20,20,null,{"$f":"'Step 2 Enter Bill Tabulations'!J37","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L37","v":0},{"$f":"SUM(V$17:V37)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[21,21,null,{"$f":"'Step 2 Enter Bill Tabulations'!J38","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L38","v":0},{"$f":"SUM(V$17:V38)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[22,22,null,{"$f":"'Step 2 Enter Bill Tabulations'!J39","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L39","v":0},{"$f":"SUM(V$17:V39)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[23,23,null,{"$f":"'Step 2 Enter Bill Tabulations'!J40","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L40","v":0},{"$f":"SUM(V$17:V40)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[24,24,null,{"$f":"'Step 2 Enter Bill Tabulations'!J41","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L41","v":0},{"$f":"SUM(V$17:V41)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[25,25,null,{"$f":"'Step 2 Enter Bill Tabulations'!J42","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L42","v":0},{"$f":"SUM(V$17:V42)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[26,26,null,{"$f":"'Step 2 Enter Bill Tabulations'!J43","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L43","v":0},{"$f":"SUM(V$17:V43)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[27,27,null,{"$f":"'Step 2 Enter Bill Tabulations'!J44","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L44","v":0},{"$f":"SUM(V$17:V44)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[28,28,null,{"$f":"'Step 2 Enter Bill Tabulations'!J45","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L45","v":0},{"$f":"SUM(V$17:V45)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[29,29,null,{"$f":"'Step 2 Enter Bill Tabulations'!J46","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L46","v":0},{"$f":"SUM(V$17:V46)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[30,30,null,{"$f":"'Step 2 Enter Bill Tabulations'!J47","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L47","v":0},{"$f":"SUM(V$17:V47)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[31,31,null,{"$f":"'Step 2 Enter Bill Tabulations'!J48","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L48","v":0},{"$f":"SUM(V$17:V48)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[32,32,null,{"$f":"'Step 2 Enter Bill Tabulations'!J49","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L49","v":0},{"$f":"SUM(V$17:V49)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[33,33,null,{"$f":"'Step 2 Enter Bill Tabulations'!J50","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L50","v":0},{"$f":"SUM(V$17:V50)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[34,34,null,{"$f":"'Step 2 Enter Bill Tabulations'!J51","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L51","v":0},{"$f":"SUM(V$17:V51)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[35,35,null,{"$f":"'Step 2 Enter Bill Tabulations'!J52","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L52","v":0},{"$f":"SUM(V$17:V52)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[36,36,null,{"$f":"'Step 2 Enter Bill Tabulations'!J53","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L53","v":0},{"$f":"SUM(V$17:V53)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[37,37,null,{"$f":"'Step 2 Enter Bill Tabulations'!J54","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L54","v":0},{"$f":"SUM(V$17:V54)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[38,38,null,{"$f":"'Step 2 Enter Bill Tabulations'!J55","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L55","v":0},{"$f":"SUM(V$17:V55)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[39,39,null,{"$f":"'Step 2 Enter Bill Tabulations'!J56","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L56","v":0},{"$f":"SUM(V$17:V56)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[40,40,null,{"$f":"'Step 2 Enter Bill Tabulations'!J57","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L57","v":0},{"$f":"SUM(V$17:V57)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[41,41,null,{"$f":"'Step 2 Enter Bill Tabulations'!J58","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L58","v":0},{"$f":"SUM(V$17:V58)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[42,42,null,{"$f":"'Step 2 Enter Bill Tabulations'!J59","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L59","v":0},{"$f":"SUM(V$17:V59)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[43,43,null,{"$f":"'Step 2 Enter Bill Tabulations'!J60","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L60","v":0},{"$f":"SUM(V$17:V60)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[44,44,null,{"$f":"'Step 2 Enter Bill Tabulations'!J61","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L61","v":0},{"$f":"SUM(V$17:V61)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[45,45,null,{"$f":"'Step 2 Enter Bill Tabulations'!J62","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L62","v":0},{"$f":"SUM(V$17:V62)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[46,46,null,{"$f":"'Step 2 Enter Bill Tabulations'!J63","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L63","v":0},{"$f":"SUM(V$17:V63)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[47,47,null,{"$f":"'Step 2 Enter Bill Tabulations'!J64","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L64","v":0},{"$f":"SUM(V$17:V64)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[48,48,null,{"$f":"'Step 2 Enter Bill Tabulations'!J65","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L65","v":0},{"$f":"SUM(V$17:V65)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[49,49,null,{"$f":"'Step 2 Enter Bill Tabulations'!J66","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L66","v":0},{"$f":"SUM(V$17:V66)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[50,50,null,{"$f":"'Step 2 Enter Bill Tabulations'!J67","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L67","v":0},{"$f":"SUM(V$17:V67)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[51,51,null,{"$f":"'Step 2 Enter Bill Tabulations'!J68","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L68","v":0},{"$f":"SUM(V$17:V68)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[52,52,null,{"$f":"'Step 2 Enter Bill Tabulations'!J69","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L69","v":0},{"$f":"SUM(V$17:V69)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[53,53,null,{"$f":"'Step 2 Enter Bill Tabulations'!J70","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L70","v":0},{"$f":"SUM(V$17:V70)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[54,54,null,{"$f":"'Step 2 Enter Bill Tabulations'!J71","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L71","v":0},{"$f":"SUM(V$17:V71)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[55,55,null,{"$f":"'Step 2 Enter Bill Tabulations'!J72","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L72","v":0},{"$f":"SUM(V$17:V72)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[56,56,null,{"$f":"'Step 2 Enter Bill Tabulations'!J73","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L73","v":0},{"$f":"SUM(V$17:V73)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[57,57,null,{"$f":"'Step 2 Enter Bill Tabulations'!J74","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L74","v":0},{"$f":"SUM(V$17:V74)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[58,58,null,{"$f":"'Step 2 Enter Bill Tabulations'!J75","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L75","v":0},{"$f":"SUM(V$17:V75)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[59,59,null,{"$f":"'Step 2 Enter Bill Tabulations'!J76","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L76","v":0},{"$f":"SUM(V$17:V76)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[60,60,null,{"$f":"'Step 2 Enter Bill Tabulations'!J77","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L77","v":0},{"$f":"SUM(V$17:V77)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[61,61,null,{"$f":"'Step 2 Enter Bill Tabulations'!J78","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L78","v":0},{"$f":"SUM(V$17:V78)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[62,62,null,{"$f":"'Step 2 Enter Bill Tabulations'!J79","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L79","v":0},{"$f":"SUM(V$17:V79)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[63,63,null,{"$f":"'Step 2 Enter Bill Tabulations'!J80","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L80","v":0},{"$f":"SUM(V$17:V80)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[64,64,null,{"$f":"'Step 2 Enter Bill Tabulations'!J81","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K81","v":0},null,{"$f":"IF(D81>0,E81/D81,0)","v":0},{"$f":"IFERROR(IF($G81<=Q$6,R$6*$G81,IF($G81<=Q$7,($G81-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$8,($G81-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$9,($G81-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G81-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D81*G81*H81","v":0},null,{"$f":"IFERROR(IF($G81<=$S$6,$T$6*$G81,IF($G81<=$S$7,($G81-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$8,($G81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$9,($G81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G81/H81-1,0)","v":0},{"$f":"G81*$B$5*(1+M81*elast_season1_class1)","v":0},{"$f":"N81*D81","v":0},{"$f":"IFERROR(IF($N81<=$S$6,$T$6*$N81,IF($N81<=$S$7,($N81-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$8,($N81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$9,($N81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N81,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L81","v":0},{"$f":"SUM(V$17:V81)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M81","v":0},null,{"$f":"IF(V81>0,X81/V81,0)","v":0},{"$f":"IFERROR(IF($Z81<=AJ$6,AK$6*$Z81,IF($Z81<=AJ$7,($Z81-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$8,($Z81-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$9,($Z81-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z81-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z81,0)","v":0},{"$f":"Z81*AA81","v":0},{"$error":"#VALUE!"},{"$f":"$V81*Z81*AA81","v":0},null,{"$f":"IFERROR(IF($Z81<=$AL$6,$AM$6*$Z81,IF($Z81<=$AL$7,($Z81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$8,($Z81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$9,($Z81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z81/AA81-1,0)","v":0},{"$f":"Z81*$B$5*(1+AF81*elast_season2_class1)","v":0},{"$f":"AG81*V81","v":0},{"$f":"IFERROR(IF($AG81<=$AL$6,$AM$6*$AG81,IF($AG81<=$AL$7,($AG81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$8,($AG81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$9,($AG81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V81*AG81*AI81","v":0},0]
[65,65,null,{"$f":"'Step 2 Enter Bill Tabulations'!J82","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K82","v":0},null,0,0,{"$f":"G82*H82","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N82*P82","v":0},{"$error":"#VALUE!"},{"$f":"$D82*N82*P82","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L82","v":0},{"$f":"SUM(V$17:V82)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M82","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG82*AI82","v":0},{"$f":"R82","v":{"$error":"#VALUE!"}},0,0]
[66,66,null,{"$f":"'Step 2 Enter Bill Tabulations'!J83","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K83","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R82","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q83+R83)/(I83+J83)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!L83","v":0},{"$f":"SUM(V$17:V83)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M83","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ83+AK83)/(AB83+AC83)-1,0)","v":0}]
[67,67,null,{"$f":"'Step 2 Enter Bill Tabulations'!J84","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L84","v":0},{"$f":"SUM(V$17:V84)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[68,68,null,{"$f":"'Step 2 Enter Bill Tabulations'!J85","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L85","v":0},{"$f":"SUM(V$17:V85)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[69,69,null,{"$f":"'Step 2 Enter Bill Tabulations'!J86","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L86","v":0},{"$f":"SUM(V$17:V86)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[70,70,null,{"$f":"'Step 2 Enter Bill Tabulations'!J87","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L87","v":0},{"$f":"SUM(V$17:V87)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[71,71,null,{"$f":"'Step 2 Enter Bill Tabulations'!J88","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L88","v":0},{"$f":"SUM(V$17:V88)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[72,72,null,{"$f":"'Step 2 Enter Bill Tabulations'!J89","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L89","v":0},{"$f":"SUM(V$17:V89)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[73,73,null,{"$f":"'Step 2 Enter Bill Tabulations'!J90","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L90","v":0},{"$f":"SUM(V$17:V90)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[74,74,null,{"$f":"'Step 2 Enter Bill Tabulations'!J91","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L91","v":0},{"$f":"SUM(V$17:V91)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[75,75,null,{"$f":"'Step 2 Enter Bill Tabulations'!J92","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L92","v":0},{"$f":"SUM(V$17:V92)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[76,76,null,{"$f":"'Step 2 Enter Bill Tabulations'!J93","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L93","v":0},{"$f":"SUM(V$17:V93)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[77,77,null,{"$f":"'Step 2 Enter Bill Tabulations'!J94","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L94","v":0},{"$f":"SUM(V$17:V94)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[78,78,null,{"$f":"'Step 2 Enter Bill Tabulations'!J95","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L95","v":0},{"$f":"SUM(V$17:V95)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[79,79,null,{"$f":"'Step 2 Enter Bill Tabulations'!J96","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L96","v":0},{"$f":"SUM(V$17:V96)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[80,80,null,{"$f":"'Step 2 Enter Bill Tabulations'!J97","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L97","v":0},{"$f":"SUM(V$17:V97)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[81,81,null,{"$f":"'Step 2 Enter Bill Tabulations'!J98","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L98","v":0},{"$f":"SUM(V$17:V98)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[82,82,null,{"$f":"'Step 2 Enter Bill Tabulations'!J99","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L99","v":0},{"$f":"SUM(V$17:V99)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[83,83,null,{"$f":"'Step 2 Enter Bill Tabulations'!J100","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L100","v":0},{"$f":"SUM(V$17:V100)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[84,84,null,{"$f":"'Step 2 Enter Bill Tabulations'!J101","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L101","v":0},{"$f":"SUM(V$17:V101)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[85,85,null,{"$f":"'Step 2 Enter Bill Tabulations'!J102","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L102","v":0},{"$f":"SUM(V$17:V102)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[86,86,null,{"$f":"'Step 2 Enter Bill Tabulations'!J103","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L103","v":0},{"$f":"SUM(V$17:V103)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[87,87,null,{"$f":"'Step 2 Enter Bill Tabulations'!J104","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L104","v":0},{"$f":"SUM(V$17:V104)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[88,88,null,{"$f":"'Step 2 Enter Bill Tabulations'!J105","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L105","v":0},{"$f":"SUM(V$17:V105)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[89,89,null,{"$f":"'Step 2 Enter Bill Tabulations'!J106","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L106","v":0},{"$f":"SUM(V$17:V106)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[90,90,null,{"$f":"'Step 2 Enter Bill Tabulations'!J107","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L107","v":0},{"$f":"SUM(V$17:V107)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[91,91,null,{"$f":"'Step 2 Enter Bill Tabulations'!J108","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L108","v":0},{"$f":"SUM(V$17:V108)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[92,92,null,{"$f":"'Step 2 Enter Bill Tabulations'!J109","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L109","v":0},{"$f":"SUM(V$17:V109)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[93,93,null,{"$f":"'Step 2 Enter Bill Tabulations'!J110","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L110","v":0},{"$f":"SUM(V$17:V110)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[94,94,null,{"$f":"'Step 2 Enter Bill Tabulations'!J111","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L111","v":0},{"$f":"SUM(V$17:V111)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[95,95,null,{"$f":"'Step 2 Enter Bill Tabulations'!J112","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L112","v":0},{"$f":"SUM(V$17:V112)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[96,96,null,{"$f":"'Step 2 Enter Bill Tabulations'!J113","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L113","v":0},{"$f":"SUM(V$17:V113)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[97,97,null,{"$f":"'Step 2 Enter Bill Tabulations'!J114","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L114","v":0},{"$f":"SUM(V$17:V114)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[98,98,null,{"$f":"'Step 2 Enter Bill Tabulations'!J115","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L115","v":0},{"$f":"SUM(V$17:V115)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[99,99,null,{"$f":"'Step 2 Enter Bill Tabulations'!J116","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L116","v":0},{"$f":"SUM(V$17:V116)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[100,100,null,{"$f":"'Step 2 Enter Bill Tabulations'!J117","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L117","v":0},{"$f":"SUM(V$17:V117)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[101,101,null,{"$f":"'Step 2 Enter Bill Tabulations'!J118","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L118","v":0},{"$f":"SUM(V$17:V118)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[102,102,null,{"$f":"'Step 2 Enter Bill Tabulations'!J119","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L119","v":0},{"$f":"SUM(V$17:V119)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[103,103,null,{"$f":"'Step 2 Enter Bill Tabulations'!J120","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L120","v":0},{"$f":"SUM(V$17:V120)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[104,104,null,{"$f":"'Step 2 Enter Bill Tabulations'!J121","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L121","v":0},{"$f":"SUM(V$17:V121)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[105,105,null,{"$f":"'Step 2 Enter Bill Tabulations'!J122","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L122","v":0},{"$f":"SUM(V$17:V122)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[106,106,null,{"$f":"'Step 2 Enter Bill Tabulations'!J123","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L123","v":0},{"$f":"SUM(V$17:V123)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[107,107,null,{"$f":"'Step 2 Enter Bill Tabulations'!J124","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L124","v":0},{"$f":"SUM(V$17:V124)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[108,108,null,{"$f":"'Step 2 Enter Bill Tabulations'!J125","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L125","v":0},{"$f":"SUM(V$17:V125)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[109,109,null,{"$f":"'Step 2 Enter Bill Tabulations'!J126","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L126","v":0},{"$f":"SUM(V$17:V126)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[110,110,null,{"$f":"'Step 2 Enter Bill Tabulations'!J127","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L127","v":0},{"$f":"SUM(V$17:V127)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[111,111,null,{"$f":"'Step 2 Enter Bill Tabulations'!J128","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L128","v":0},{"$f":"SUM(V$17:V128)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[112,112,null,{"$f":"'Step 2 Enter Bill Tabulations'!J129","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L129","v":0},{"$f":"SUM(V$17:V129)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[113,113,null,{"$f":"'Step 2 Enter Bill Tabulations'!J130","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L130","v":0},{"$f":"SUM(V$17:V130)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[114,114,null,{"$f":"'Step 2 Enter Bill Tabulations'!J131","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L131","v":0},{"$f":"SUM(V$17:V131)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[115,115,null,{"$f":"'Step 2 Enter Bill Tabulations'!J132","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L132","v":0},{"$f":"SUM(V$17:V132)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[116,116,null,{"$f":"'Step 2 Enter Bill Tabulations'!J133","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L133","v":0},{"$f":"SUM(V$17:V133)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[117,117,null,{"$f":"'Step 2 Enter Bill Tabulations'!J134","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L134","v":0},{"$f":"SUM(V$17:V134)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[118,118,null,{"$f":"'Step 2 Enter Bill Tabulations'!J135","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L135","v":0},{"$f":"SUM(V$17:V135)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[119,119,null,{"$f":"'Step 2 Enter Bill Tabulations'!J136","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L136","v":0},{"$f":"SUM(V$17:V136)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[120,120,null,{"$f":"'Step 2 Enter Bill Tabulations'!J137","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L137","v":0},{"$f":"SUM(V$17:V137)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[121,121,null,{"$f":"'Step 2 Enter Bill Tabulations'!J138","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L138","v":0},{"$f":"SUM(V$17:V138)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[122,122,null,{"$f":"'Step 2 Enter Bill Tabulations'!J139","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L139","v":0},{"$f":"SUM(V$17:V139)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[123,123,null,{"$f":"'Step 2 Enter Bill Tabulations'!J140","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L140","v":0},{"$f":"SUM(V$17:V140)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[124,124,null,{"$f":"'Step 2 Enter Bill Tabulations'!J141","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L141","v":0},{"$f":"SUM(V$17:V141)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[125,125,null,{"$f":"'Step 2 Enter Bill Tabulations'!J142","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L142","v":0},{"$f":"SUM(V$17:V142)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[126,126,null,{"$f":"'Step 2 Enter Bill Tabulations'!J143","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L143","v":0},{"$f":"SUM(V$17:V143)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[127,127,null,{"$f":"'Step 2 Enter Bill Tabulations'!J144","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L144","v":0},{"$f":"SUM(V$17:V144)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[128,128,null,{"$f":"'Step 2 Enter Bill Tabulations'!J145","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K145","v":0},null,{"$f":"IF(D145>0,E145/D145,0)","v":0},{"$f":"IFERROR(IF($G145<=Q$6,R$6*$G145,IF($G145<=Q$7,($G145-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$8,($G145-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$9,($G145-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G145-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D145*G145*H145","v":0},null,{"$f":"IFERROR(IF($G145<=$S$6,$T$6*$G145,IF($G145<=$S$7,($G145-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$8,($G145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$9,($G145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G145/H145-1,0)","v":0},{"$f":"G145*$B$5*(1+M145*elast_season1_class1)","v":0},{"$f":"N145*D145","v":0},{"$f":"IFERROR(IF($N145<=$S$6,$T$6*$N145,IF($N145<=$S$7,($N145-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$8,($N145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$9,($N145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N145,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L145","v":0},{"$f":"SUM(V$17:V145)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M145","v":0},null,{"$f":"IF(V145>0,X145/V145,0)","v":0},{"$f":"IFERROR(IF($Z145<=AJ$6,AK$6*$Z145,IF($Z145<=AJ$7,($Z145-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$8,($Z145-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$9,($Z145-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z145-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z145,0)","v":0},{"$f":"Z145*AA145","v":0},{"$error":"#VALUE!"},{"$f":"$V145*Z145*AA145","v":0},null,{"$f":"IFERROR(IF($Z145<=$AL$6,$AM$6*$Z145,IF($Z145<=$AL$7,($Z145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$8,($Z145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$9,($Z145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z145/AA145-1,0)","v":0},{"$f":"Z145*$B$5*(1+AF145*elast_season2_class1)","v":0},{"$f":"AG145*V145","v":0},{"$f":"IFERROR(IF($AG145<=$AL$6,$AM$6*$AG145,IF($AG145<=$AL$7,($AG145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$8,($AG145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$9,($AG145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V145*AG145*AI145","v":0},0]
[129,129,null,{"$f":"'Step 2 Enter Bill Tabulations'!J146","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K146","v":0},null,0,0,{"$f":"G146*H146","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N146*P146","v":0},{"$error":"#VALUE!"},{"$f":"$D146*N146*P146","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L146","v":0},{"$f":"SUM(V$17:V146)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M146","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG146*AI146","v":0},{"$f":"R146","v":{"$error":"#VALUE!"}},0,0]
[130,130,null,{"$f":"'Step 2 Enter Bill Tabulations'!J147","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K147","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R146","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q147+R147)/(I147+J147)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!L147","v":0},{"$f":"SUM(V$17:V147)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M147","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ147+AK147)/(AB147+AC147)-1,0)","v":0}]
[131,131,null,{"$f":"'Step 2 Enter Bill Tabulations'!J148","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L148","v":0},{"$f":"SUM(V$17:V148)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[132,132,null,{"$f":"'Step 2 Enter Bill Tabulations'!J149","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L149","v":0},{"$f":"SUM(V$17:V149)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[133,133,null,{"$f":"'Step 2 Enter Bill Tabulations'!J150","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L150","v":0},{"$f":"SUM(V$17:V150)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[134,134,null,{"$f":"'Step 2 Enter Bill Tabulations'!J151","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L151","v":0},{"$f":"SUM(V$17:V151)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[135,135,null,{"$f":"'Step 2 Enter Bill Tabulations'!J152","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L152","v":0},{"$f":"SUM(V$17:V152)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[136,136,null,{"$f":"'Step 2 Enter Bill Tabulations'!J153","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L153","v":0},{"$f":"SUM(V$17:V153)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[137,137,null,{"$f":"'Step 2 Enter Bill Tabulations'!J154","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L154","v":0},{"$f":"SUM(V$17:V154)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[138,138,null,{"$f":"'Step 2 Enter Bill Tabulations'!J155","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L155","v":0},{"$f":"SUM(V$17:V155)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[139,139,null,{"$f":"'Step 2 Enter Bill Tabulations'!J156","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L156","v":0},{"$f":"SUM(V$17:V156)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[140,140,null,{"$f":"'Step 2 Enter Bill Tabulations'!J157","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L157","v":0},{"$f":"SUM(V$17:V157)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[141,141,null,{"$f":"'Step 2 Enter Bill Tabulations'!J158","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L158","v":0},{"$f":"SUM(V$17:V158)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[142,142,null,{"$f":"'Step 2 Enter Bill Tabulations'!J159","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L159","v":0},{"$f":"SUM(V$17:V159)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[143,143,null,{"$f":"'Step 2 Enter Bill Tabulations'!J160","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L160","v":0},{"$f":"SUM(V$17:V160)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[144,144,null,{"$f":"'Step 2 Enter Bill Tabulations'!J161","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L161","v":0},{"$f":"SUM(V$17:V161)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[145,145,null,{"$f":"'Step 2 Enter Bill Tabulations'!J162","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L162","v":0},{"$f":"SUM(V$17:V162)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[146,146,null,{"$f":"'Step 2 Enter Bill Tabulations'!J163","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L163","v":0},{"$f":"SUM(V$17:V163)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[147,147,null,{"$f":"'Step 2 Enter Bill Tabulations'!J164","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L164","v":0},{"$f":"SUM(V$17:V164)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[148,148,null,{"$f":"'Step 2 Enter Bill Tabulations'!J165","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L165","v":0},{"$f":"SUM(V$17:V165)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[149,149,null,{"$f":"'Step 2 Enter Bill Tabulations'!J166","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L166","v":0},{"$f":"SUM(V$17:V166)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[150,150,null,{"$f":"'Step 2 Enter Bill Tabulations'!J167","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L167","v":0},{"$f":"SUM(V$17:V167)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[151,151,null,{"$f":"'Step 2 Enter Bill Tabulations'!J168","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L168","v":0},{"$f":"SUM(V$17:V168)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[152,152,null,{"$f":"'Step 2 Enter Bill Tabulations'!J169","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L169","v":0},{"$f":"SUM(V$17:V169)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[153,153,null,{"$f":"'Step 2 Enter Bill Tabulations'!J170","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L170","v":0},{"$f":"SUM(V$17:V170)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[154,154,null,{"$f":"'Step 2 Enter Bill Tabulations'!J171","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L171","v":0},{"$f":"SUM(V$17:V171)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[155,155,null,{"$f":"'Step 2 Enter Bill Tabulations'!J172","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L172","v":0},{"$f":"SUM(V$17:V172)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[156,156,null,{"$f":"'Step 2 Enter Bill Tabulations'!J173","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L173","v":0},{"$f":"SUM(V$17:V173)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[157,157,null,{"$f":"'Step 2 Enter Bill Tabulations'!J174","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L174","v":0},{"$f":"SUM(V$17:V174)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[158,158,null,{"$f":"'Step 2 Enter Bill Tabulations'!J175","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L175","v":0},{"$f":"SUM(V$17:V175)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[159,159,null,{"$f":"'Step 2 Enter Bill Tabulations'!J176","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L176","v":0},{"$f":"SUM(V$17:V176)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[160,160,null,{"$f":"'Step 2 Enter Bill Tabulations'!J177","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L177","v":0},{"$f":"SUM(V$17:V177)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[161,161,null,{"$f":"'Step 2 Enter Bill Tabulations'!J178","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L178","v":0},{"$f":"SUM(V$17:V178)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[162,162,null,{"$f":"'Step 2 Enter Bill Tabulations'!J179","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L179","v":0},{"$f":"SUM(V$17:V179)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[163,163,null,{"$f":"'Step 2 Enter Bill Tabulations'!J180","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L180","v":0},{"$f":"SUM(V$17:V180)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[164,164,null,{"$f":"'Step 2 Enter Bill Tabulations'!J181","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L181","v":0},{"$f":"SUM(V$17:V181)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[165,165,null,{"$f":"'Step 2 Enter Bill Tabulations'!J182","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L182","v":0},{"$f":"SUM(V$17:V182)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[166,166,null,{"$f":"'Step 2 Enter Bill Tabulations'!J183","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L183","v":0},{"$f":"SUM(V$17:V183)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[167,167,null,{"$f":"'Step 2 Enter Bill Tabulations'!J184","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L184","v":0},{"$f":"SUM(V$17:V184)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[168,168,null,{"$f":"'Step 2 Enter Bill Tabulations'!J185","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L185","v":0},{"$f":"SUM(V$17:V185)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[169,169,null,{"$f":"'Step 2 Enter Bill Tabulations'!J186","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L186","v":0},{"$f":"SUM(V$17:V186)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[170,170,null,{"$f":"'Step 2 Enter Bill Tabulations'!J187","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L187","v":0},{"$f":"SUM(V$17:V187)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[171,171,null,{"$f":"'Step 2 Enter Bill Tabulations'!J188","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L188","v":0},{"$f":"SUM(V$17:V188)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[172,172,null,{"$f":"'Step 2 Enter Bill Tabulations'!J189","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L189","v":0},{"$f":"SUM(V$17:V189)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[173,173,null,{"$f":"'Step 2 Enter Bill Tabulations'!J190","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L190","v":0},{"$f":"SUM(V$17:V190)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[174,174,null,{"$f":"'Step 2 Enter Bill Tabulations'!J191","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L191","v":0},{"$f":"SUM(V$17:V191)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[175,175,null,{"$f":"'Step 2 Enter Bill Tabulations'!J192","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L192","v":0},{"$f":"SUM(V$17:V192)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[176,176,null,{"$f":"'Step 2 Enter Bill Tabulations'!J193","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L193","v":0},{"$f":"SUM(V$17:V193)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[177,177,null,{"$f":"'Step 2 Enter Bill Tabulations'!J194","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L194","v":0},{"$f":"SUM(V$17:V194)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[178,178,null,{"$f":"'Step 2 Enter Bill Tabulations'!J195","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L195","v":0},{"$f":"SUM(V$17:V195)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[179,179,null,{"$f":"'Step 2 Enter Bill Tabulations'!J196","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L196","v":0},{"$f":"SUM(V$17:V196)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[180,180,null,{"$f":"'Step 2 Enter Bill Tabulations'!J197","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L197","v":0},{"$f":"SUM(V$17:V197)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[181,181,null,{"$f":"'Step 2 Enter Bill Tabulations'!J198","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L198","v":0},{"$f":"SUM(V$17:V198)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[182,182,null,{"$f":"'Step 2 Enter Bill Tabulations'!J199","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L199","v":0},{"$f":"SUM(V$17:V199)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[183,183,null,{"$f":"'Step 2 Enter Bill Tabulations'!J200","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L200","v":0},{"$f":"SUM(V$17:V200)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[184,184,null,{"$f":"'Step 2 Enter Bill Tabulations'!J201","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L201","v":0},{"$f":"SUM(V$17:V201)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[185,185,null,{"$f":"'Step 2 Enter Bill Tabulations'!J202","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L202","v":0},{"$f":"SUM(V$17:V202)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[186,186,null,{"$f":"'Step 2 Enter Bill Tabulations'!J203","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L203","v":0},{"$f":"SUM(V$17:V203)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[187,187,null,{"$f":"'Step 2 Enter Bill Tabulations'!J204","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L204","v":0},{"$f":"SUM(V$17:V204)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[188,188,null,{"$f":"'Step 2 Enter Bill Tabulations'!J205","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L205","v":0},{"$f":"SUM(V$17:V205)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[189,189,null,{"$f":"'Step 2 Enter Bill Tabulations'!J206","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L206","v":0},{"$f":"SUM(V$17:V206)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[190,190,null,{"$f":"'Step 2 Enter Bill Tabulations'!J207","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L207","v":0},{"$f":"SUM(V$17:V207)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[191,191,null,{"$f":"'Step 2 Enter Bill Tabulations'!J208","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L208","v":0},{"$f":"SUM(V$17:V208)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[192,192,null,{"$f":"'Step 2 Enter Bill Tabulations'!J209","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K209","v":0},null,{"$f":"IF(D209>0,E209/D209,0)","v":0},{"$f":"IFERROR(IF($G209<=Q$6,R$6*$G209,IF($G209<=Q$7,($G209-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$8,($G209-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$9,($G209-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G209-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D209*G209*H209","v":0},null,{"$f":"IFERROR(IF($G209<=$S$6,$T$6*$G209,IF($G209<=$S$7,($G209-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$8,($G209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$9,($G209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G209/H209-1,0)","v":0},{"$f":"G209*$B$5*(1+M209*elast_season1_class1)","v":0},{"$f":"N209*D209","v":0},{"$f":"IFERROR(IF($N209<=$S$6,$T$6*$N209,IF($N209<=$S$7,($N209-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$8,($N209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$9,($N209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N209,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L209","v":0},{"$f":"SUM(V$17:V209)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M209","v":0},null,{"$f":"IF(V209>0,X209/V209,0)","v":0},{"$f":"IFERROR(IF($Z209<=AJ$6,AK$6*$Z209,IF($Z209<=AJ$7,($Z209-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$8,($Z209-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$9,($Z209-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z209-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z209,0)","v":0},{"$f":"Z209*AA209","v":0},{"$error":"#VALUE!"},{"$f":"$V209*Z209*AA209","v":0},null,{"$f":"IFERROR(IF($Z209<=$AL$6,$AM$6*$Z209,IF($Z209<=$AL$7,($Z209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$8,($Z209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$9,($Z209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z209/AA209-1,0)","v":0},{"$f":"Z209*$B$5*(1+AF209*elast_season2_class1)","v":0},{"$f":"AG209*V209","v":0},{"$f":"IFERROR(IF($AG209<=$AL$6,$AM$6*$AG209,IF($AG209<=$AL$7,($AG209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$8,($AG209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$9,($AG209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V209*AG209*AI209","v":0},0]
[193,193,null,{"$f":"'Step 2 Enter Bill Tabulations'!J210","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K210","v":0},null,0,0,{"$f":"G210*H210","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N210*P210","v":0},{"$error":"#VALUE!"},{"$f":"$D210*N210*P210","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L210","v":0},{"$f":"SUM(V$17:V210)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M210","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG210*AI210","v":0},{"$f":"R210","v":{"$error":"#VALUE!"}},0,0]
[194,194,null,{"$f":"'Step 2 Enter Bill Tabulations'!J211","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K211","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R210","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q211+R211)/(I211+J211)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!L211","v":0},{"$f":"SUM(V$17:V211)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M211","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ211+AK211)/(AB211+AC211)-1,0)","v":0}]
[195,195,null,{"$f":"'Step 2 Enter Bill Tabulations'!J212","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L212","v":0},{"$f":"SUM(V$17:V212)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[196,196,null,{"$f":"'Step 2 Enter Bill Tabulations'!J213","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L213","v":0},{"$f":"SUM(V$17:V213)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[197,197,null,{"$f":"'Step 2 Enter Bill Tabulations'!J214","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L214","v":0},{"$f":"SUM(V$17:V214)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[198,198,null,{"$f":"'Step 2 Enter Bill Tabulations'!J215","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L215","v":0},{"$f":"SUM(V$17:V215)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[199,199,null,{"$f":"'Step 2 Enter Bill Tabulations'!J216","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L216","v":0},{"$f":"SUM(V$17:V216)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[200,200,null,{"$f":"'Step 2 Enter Bill Tabulations'!J217","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L217","v":0},{"$f":"SUM(V$17:V217)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B217+1","v":201},{"$f":"A218+24","v":225},null,{"$f":"'Step 2 Enter Bill Tabulations'!J218","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L218","v":0},{"$f":"SUM(V$17:V218)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B218+1","v":226},{"$f":"A219+24","v":250},null,{"$f":"'Step 2 Enter Bill Tabulations'!J219","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L219","v":0},{"$f":"SUM(V$17:V219)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[251,275,null,{"$f":"'Step 2 Enter Bill Tabulations'!J220","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L220","v":0},{"$f":"SUM(V$17:V220)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[276,300,null,{"$f":"'Step 2 Enter Bill Tabulations'!J221","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L221","v":0},{"$f":"SUM(V$17:V221)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[301,325,null,{"$f":"'Step 2 Enter Bill Tabulations'!J222","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L222","v":0},{"$f":"SUM(V$17:V222)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[326,350,null,{"$f":"'Step 2 Enter Bill Tabulations'!J223","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L223","v":0},{"$f":"SUM(V$17:V223)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[351,375,null,{"$f":"'Step 2 Enter Bill Tabulations'!J224","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L224","v":0},{"$f":"SUM(V$17:V224)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[376,400,null,{"$f":"'Step 2 Enter Bill Tabulations'!J225","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L225","v":0},{"$f":"SUM(V$17:V225)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[401,{"$f":"A226+49","v":450},null,{"$f":"'Step 2 Enter Bill Tabulations'!J226","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L226","v":0},{"$f":"SUM(V$17:V226)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[451,{"$f":"A227+49","v":500},null,{"$f":"'Step 2 Enter Bill Tabulations'!J227","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L227","v":0},{"$f":"SUM(V$17:V227)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[501,550,null,{"$f":"'Step 2 Enter Bill Tabulations'!J228","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L228","v":0},{"$f":"SUM(V$17:V228)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[551,600,null,{"$f":"'Step 2 Enter Bill Tabulations'!J229","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L229","v":0},{"$f":"SUM(V$17:V229)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[601,650,null,{"$f":"'Step 2 Enter Bill Tabulations'!J230","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L230","v":0},{"$f":"SUM(V$17:V230)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[651,700,null,{"$f":"'Step 2 Enter Bill Tabulations'!J231","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L231","v":0},{"$f":"SUM(V$17:V231)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[701,750,null,{"$f":"'Step 2 Enter Bill Tabulations'!J232","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L232","v":0},{"$f":"SUM(V$17:V232)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[751,800,null,{"$f":"'Step 2 Enter Bill Tabulations'!J233","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L233","v":0},{"$f":"SUM(V$17:V233)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[801,850,null,{"$f":"'Step 2 Enter Bill Tabulations'!J234","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L234","v":0},{"$f":"SUM(V$17:V234)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[851,900,null,{"$f":"'Step 2 Enter Bill Tabulations'!J235","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L235","v":0},{"$f":"SUM(V$17:V235)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[901,950,null,{"$f":"'Step 2 Enter Bill Tabulations'!J236","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L236","v":0},{"$f":"SUM(V$17:V236)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[951,1000,null,{"$f":"'Step 2 Enter Bill Tabulations'!J237","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L237","v":0},{"$f":"SUM(V$17:V237)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1001,1050,null,{"$f":"'Step 2 Enter Bill Tabulations'!J238","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L238","v":0},{"$f":"SUM(V$17:V238)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1051,1100,null,{"$f":"'Step 2 Enter Bill Tabulations'!J239","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L239","v":0},{"$f":"SUM(V$17:V239)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1101,1150,null,{"$f":"'Step 2 Enter Bill Tabulations'!J240","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L240","v":0},{"$f":"SUM(V$17:V240)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1151,1200,null,{"$f":"'Step 2 Enter Bill Tabulations'!J241","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L241","v":0},{"$f":"SUM(V$17:V241)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1201,1250,null,{"$f":"'Step 2 Enter Bill Tabulations'!J242","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L242","v":0},{"$f":"SUM(V$17:V242)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1251,1300,null,{"$f":"'Step 2 Enter Bill Tabulations'!J243","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L243","v":0},{"$f":"SUM(V$17:V243)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1301,1350,null,{"$f":"'Step 2 Enter Bill Tabulations'!J244","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L244","v":0},{"$f":"SUM(V$17:V244)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1351,1400,null,{"$f":"'Step 2 Enter Bill Tabulations'!J245","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L245","v":0},{"$f":"SUM(V$17:V245)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1401,1450,null,{"$f":"'Step 2 Enter Bill Tabulations'!J246","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L246","v":0},{"$f":"SUM(V$17:V246)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1451,1500,null,{"$f":"'Step 2 Enter Bill Tabulations'!J247","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L247","v":0},{"$f":"SUM(V$17:V247)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1501,1550,null,{"$f":"'Step 2 Enter Bill Tabulations'!J248","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L248","v":0},{"$f":"SUM(V$17:V248)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1551,1600,null,{"$f":"'Step 2 Enter Bill Tabulations'!J249","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L249","v":0},{"$f":"SUM(V$17:V249)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1601,1650,null,{"$f":"'Step 2 Enter Bill Tabulations'!J250","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L250","v":0},{"$f":"SUM(V$17:V250)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1651,1700,null,{"$f":"'Step 2 Enter Bill Tabulations'!J251","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L251","v":0},{"$f":"SUM(V$17:V251)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1701,1750,null,{"$f":"'Step 2 Enter Bill Tabulations'!J252","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L252","v":0},{"$f":"SUM(V$17:V252)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1751,1800,null,{"$f":"'Step 2 Enter Bill Tabulations'!J253","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L253","v":0},{"$f":"SUM(V$17:V253)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1801,1850,null,{"$f":"'Step 2 Enter Bill Tabulations'!J254","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L254","v":0},{"$f":"SUM(V$17:V254)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1851,1900,null,{"$f":"'Step 2 Enter Bill Tabulations'!J255","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L255","v":0},{"$f":"SUM(V$17:V255)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1901,1950,null,{"$f":"'Step 2 Enter Bill Tabulations'!J256","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L256","v":0},{"$f":"SUM(V$17:V256)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1951,2000,null,{"$f":"'Step 2 Enter Bill Tabulations'!J257","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L257","v":0},{"$f":"SUM(V$17:V257)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[2001,1000000,null,{"$f":"'Step 2 Enter Bill Tabulations'!J258","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!K258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!L258","v":0},{"$f":"SUM(V$17:V258)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!M258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
["Totals",null,null,{"$f":"SUM(D17:D258)","v":0},{"$f":"SUM(E17:E258)","v":0},null,null,null,null,null,{"$f":"SUM(K17:K258)","v":0},null,null,null,{"$f":"SUM(O17:O258)","v":0},null,null,null,{"$f":"SUM(S17:S258)","v":0},null,null,{"$f":"SUM(V17:V258)","v":0},null,{"$f":"SUM(X17:X258)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD258)","v":0},null,null,null,{"$f":"SUM(AH17:AH258)","v":0},null,null,null,{"$f":"SUM(AL17:AL258)","v":0}]
[null,null,"50th",null,null,null,null,"Avg Bill",null,null,{"$f":"K259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"S259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"AD259/V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"AL259/V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(K264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(S264)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AD264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AL264)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill"]
[null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(I17:I258-K260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(Q17:Q258-S260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AB17:AB258-AD260)^2)/$V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AJ17:AJ258-AL260)^2)/$V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(K260^2/SQRT(K263+K260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(S260^2/SQRT(S263+S260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AD260^2/SQRT(AD263+AD260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AL260^2/SQRT(AL263+AL260^2))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Step 5 Drought Rate Adjustments Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral"]
[null,{"$f":"1-INDEX(expected_curtailment_pct,2,drought_stage_selected)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"S6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G51","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"AL6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M51","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N51","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G52","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M52","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G53","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M53","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G54","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M54","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N54","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G55","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M55","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N55","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates"]
["Bill Tabulation",null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales",null,null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales"]
["Usage Bin",null,null,"Bills in","Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill",null,"Bills in",null,"Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact",null,"Bin",null,"Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)"]
[0,0,null,{"$f":"D17","v":0},{"$f":"O17","v":0},null,{"$f":"N17","v":0},{"$f":"P17","v":0},null,null,{"$f":"S17","v":0},null,{"$f":"IFERROR(IF($G282<=$S$271,$T$271*$G282,IF($G282<=$S$272,($G282-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$273,($G282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$274,($G282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G282/H282-1,0)","v":0},{"$f":"G282*$B$270*(1+M282*elast_season1_class2)","v":0},{"$f":"N282*D282","v":0},{"$f":"IFERROR(IF($N282<=$S$271,$T$271*$N282,IF($N282<=$S$272,($N282-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$273,($N282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$274,($N282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N282,0)","v":0},null,null,{"$f":"$D282*N282*P282","v":0},{"$f":"IFERROR(S282/K282-1,0)","v":0},null,{"$f":"V17","v":0},null,{"$f":"AH17","v":0},null,{"$f":"AG17","v":0},{"$f":"AI17","v":0},null,null,{"$f":"AL17","v":0},null,{"$f":"IFERROR(IF($Z282<=$AL$271,$AM$271*$Z282,IF($Z282<=$AL$272,($Z282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$273,($Z282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$274,($Z282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z282/AA282-1,0)","v":0},{"$f":"Z282*$B$270*(1+AF282*elast_season2_class2)","v":0},{"$f":"AG282*V282","v":0},{"$f":"IFERROR(IF($AG282<=$AL$271,$AM$271*$AG282,IF($AG282<=$AL$272,($AG282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$273,($AG282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$274,($AG282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG282,0)","v":0},null,null,{"$f":"$V282*AG282*AI282","v":0},{"$f":"IFERROR(AL282/AD282-1,0)","v":0}]
[1,1,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D283*N283*P283","v":0},{"$f":"IFERROR(S283/K283-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL283/AD283-1,0)","v":0}]
[2,2,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[3,3,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[4,4,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[5,5,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[6,6,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[7,7,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[8,8,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[9,9,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[10,10,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[11,11,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[12,12,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[13,13,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[14,14,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[15,15,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[16,16,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[17,17,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[18,18,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[19,19,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[20,20,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[21,21,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[22,22,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[23,23,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[24,24,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[25,25,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[26,26,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[27,27,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[28,28,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[29,29,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[30,30,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[31,31,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[32,32,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[33,33,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[34,34,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[35,35,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[36,36,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[37,37,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[38,38,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[39,39,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[40,40,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[41,41,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[42,42,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[43,43,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[44,44,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[45,45,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[46,46,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[47,47,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[48,48,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[49,49,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[50,50,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[51,51,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[52,52,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[53,53,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[54,54,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[55,55,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[56,56,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[57,57,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[58,58,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[59,59,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[60,60,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[61,61,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[62,62,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[63,63,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[64,64,null,{"$f":"D81","v":0},{"$f":"O81","v":0},null,{"$f":"N81","v":0},{"$f":"P81","v":0},null,null,{"$f":"S81","v":0},null,{"$f":"IFERROR(IF($G346<=$S$271,$T$271*$G346,IF($G346<=$S$272,($G346-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$273,($G346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$274,($G346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G346/H346-1,0)","v":0},{"$f":"G346*$B$270*(1+M346*elast_season1_class2)","v":0},{"$f":"N346*D346","v":0},{"$f":"IFERROR(IF($N346<=$S$271,$T$271*$N346,IF($N346<=$S$272,($N346-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$273,($N346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$274,($N346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N346,0)","v":0},null,null,0,0,null,{"$f":"V81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AG81","v":0},{"$f":"AI81","v":0},null,null,{"$f":"AL81","v":0},null,{"$f":"IFERROR(IF($Z346<=$AL$271,$AM$271*$Z346,IF($Z346<=$AL$272,($Z346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$273,($Z346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$274,($Z346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z346/AA346-1,0)","v":0},{"$f":"Z346*$B$270*(1+AF346*elast_season2_class2)","v":0},{"$f":"AG346*V346","v":0},{"$f":"IFERROR(IF($AG346<=$AL$271,$AM$271*$AG346,IF($AG346<=$AL$272,($AG346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$273,($AG346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$274,($AG346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG346,0)","v":0},null,null,{"$f":"$V346*AG346*AI346","v":0},0]
[65,65,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D347*N347*P347","v":0},{"$f":"IFERROR(S347/K347-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL347/AD347-1,0)","v":0}]
[66,66,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[67,67,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[68,68,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[69,69,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[70,70,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[71,71,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[72,72,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[73,73,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[74,74,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[75,75,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[76,76,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[77,77,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[78,78,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[79,79,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[80,80,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[81,81,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[82,82,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[83,83,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[84,84,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[85,85,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[86,86,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[87,87,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[88,88,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[89,89,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[90,90,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[91,91,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[92,92,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[93,93,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[94,94,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[95,95,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[96,96,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[97,97,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[98,98,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[99,99,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[100,100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[101,101,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[102,102,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[103,103,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[104,104,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[105,105,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[106,106,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[107,107,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[108,108,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[109,109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[110,110,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[111,111,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[112,112,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[113,113,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[114,114,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[115,115,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[116,116,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[117,117,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[118,118,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[119,119,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[120,120,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[121,121,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[122,122,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[123,123,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[124,124,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[125,125,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[126,126,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[127,127,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[128,128,null,{"$f":"D145","v":0},{"$f":"O145","v":0},null,{"$f":"N145","v":0},{"$f":"P145","v":0},null,null,{"$f":"S145","v":0},null,{"$f":"IFERROR(IF($G410<=$S$271,$T$271*$G410,IF($G410<=$S$272,($G410-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$273,($G410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$274,($G410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G410/H410-1,0)","v":0},{"$f":"G410*$B$270*(1+M410*elast_season1_class2)","v":0},{"$f":"N410*D410","v":0},{"$f":"IFERROR(IF($N410<=$S$271,$T$271*$N410,IF($N410<=$S$272,($N410-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$273,($N410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$274,($N410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N410,0)","v":0},null,null,0,0,null,{"$f":"V145","v":0},null,{"$f":"AH145","v":0},null,{"$f":"AG145","v":0},{"$f":"AI145","v":0},null,null,{"$f":"AL145","v":0},null,{"$f":"IFERROR(IF($Z410<=$AL$271,$AM$271*$Z410,IF($Z410<=$AL$272,($Z410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$273,($Z410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$274,($Z410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z410/AA410-1,0)","v":0},{"$f":"Z410*$B$270*(1+AF410*elast_season2_class2)","v":0},{"$f":"AG410*V410","v":0},{"$f":"IFERROR(IF($AG410<=$AL$271,$AM$271*$AG410,IF($AG410<=$AL$272,($AG410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$273,($AG410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$274,($AG410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG410,0)","v":0},null,null,{"$f":"$V410*AG410*AI410","v":0},0]
[129,129,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D411*N411*P411","v":0},{"$f":"IFERROR(S411/K411-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL411/AD411-1,0)","v":0}]
[130,130,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[131,131,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[132,132,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[133,133,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[134,134,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[135,135,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[136,136,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[137,137,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[138,138,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[139,139,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[140,140,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[141,141,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[142,142,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[143,143,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[144,144,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[145,145,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[146,146,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[147,147,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[148,148,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[149,149,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[150,150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[151,151,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[152,152,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[153,153,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[154,154,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[155,155,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[156,156,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[157,157,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[158,158,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[159,159,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[160,160,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[161,161,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[162,162,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[163,163,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[164,164,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[165,165,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[166,166,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[167,167,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[168,168,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[169,169,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[170,170,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[171,171,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[172,172,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[173,173,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[174,174,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[175,175,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[176,176,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[177,177,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[178,178,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[179,179,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[180,180,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[181,181,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[182,182,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[183,183,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[184,184,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[185,185,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[186,186,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[187,187,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[188,188,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[189,189,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[190,190,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[191,191,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[192,192,null,{"$f":"D209","v":0},{"$f":"O209","v":0},null,{"$f":"N209","v":0},{"$f":"P209","v":0},null,null,{"$f":"S209","v":0},null,{"$f":"IFERROR(IF($G474<=$S$271,$T$271*$G474,IF($G474<=$S$272,($G474-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$273,($G474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$274,($G474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G474/H474-1,0)","v":0},{"$f":"G474*$B$270*(1+M474*elast_season1_class2)","v":0},{"$f":"N474*D474","v":0},{"$f":"IFERROR(IF($N474<=$S$271,$T$271*$N474,IF($N474<=$S$272,($N474-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$273,($N474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$274,($N474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N474,0)","v":0},null,null,0,0,null,{"$f":"V209","v":0},null,{"$f":"AH209","v":0},null,{"$f":"AG209","v":0},{"$f":"AI209","v":0},null,null,{"$f":"AL209","v":0},null,{"$f":"IFERROR(IF($Z474<=$AL$271,$AM$271*$Z474,IF($Z474<=$AL$272,($Z474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$273,($Z474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$274,($Z474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z474/AA474-1,0)","v":0},{"$f":"Z474*$B$270*(1+AF474*elast_season2_class2)","v":0},{"$f":"AG474*V474","v":0},{"$f":"IFERROR(IF($AG474<=$AL$271,$AM$271*$AG474,IF($AG474<=$AL$272,($AG474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$273,($AG474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$274,($AG474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG474,0)","v":0},null,null,{"$f":"$V474*AG474*AI474","v":0},0]
[193,193,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D475*N475*P475","v":0},{"$f":"IFERROR(S475/K475-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL475/AD475-1,0)","v":0}]
[194,194,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[195,195,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[196,196,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[197,197,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[198,198,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[199,199,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[200,200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B482+1","v":201},{"$f":"A483+24","v":225},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B483+1","v":226},{"$f":"A484+24","v":250},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[251,275,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[276,300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[301,325,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[326,350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[351,375,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[376,400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[401,{"$f":"A491+49","v":450},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[451,{"$f":"A492+49","v":500},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[501,550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[551,600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[601,650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[651,700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[701,750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[751,800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[801,850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[851,900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[901,950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[951,1000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1001,1050,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1051,1100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1101,1150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1151,1200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,{"$f":"AH241","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1201,1250,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1251,1300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1301,1350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1351,1400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1401,1450,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1451,1500,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1501,1550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1551,1600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1601,1650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1651,1700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1701,1750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1751,1800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1801,1850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1851,1900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1901,1950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1951,2000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[2001,1000000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
["Totals",null,null,{"$f":"SUM(D282:D523)","v":0},{"$f":"SUM(E282:E523)","v":0},null,null,null,null,null,{"$f":"SUM(K282:K523)","v":0},null,null,null,{"$f":"SUM(O282:O523)","v":0},null,null,null,{"$f":"SUM(S282:S523)","v":0},null,null,{"$f":"SUM(V282:V523)","v":0},null,{"$f":"SUM(X282:X523)","v":0},null,null,null,null,null,{"$f":"SUM(AD282:AD523)","v":0},null,null,null,{"$f":"SUM(AH282:AH523)","v":0},null,null,null,{"$f":"SUM(AL282:AL523)","v":0}]

{"sheet":"Class3_Model","index":16,"n_rows":524,"n_cols":39,"rows_kept":524,"cut":false,"hidden":false,"merged":[]}
[null,"Step 3 and 4 Design Water Rates Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!D57","v":0},{"$f":"'Step 4 Design Water Rates'!E57","v":0},{"$f":"'Step 4 Design Water Rates'!G57","v":0},{"$f":"'Step 4 Design Water Rates'!H57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!J57","v":0},{"$f":"'Step 4 Design Water Rates'!K57","v":0},{"$f":"'Step 4 Design Water Rates'!M57","v":0},{"$f":"'Step 4 Design Water Rates'!N57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!D58","v":0},{"$f":"'Step 4 Design Water Rates'!E58","v":0},{"$f":"'Step 4 Design Water Rates'!G58","v":0},{"$f":"'Step 4 Design Water Rates'!H58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!J58","v":0},{"$f":"'Step 4 Design Water Rates'!K58","v":0},{"$f":"'Step 4 Design Water Rates'!M58","v":0},{"$f":"'Step 4 Design Water Rates'!N58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!D59","v":0},{"$f":"'Step 4 Design Water Rates'!E59","v":0},{"$f":"'Step 4 Design Water Rates'!G59","v":0},{"$f":"'Step 4 Design Water Rates'!H59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!J59","v":0},{"$f":"'Step 4 Design Water Rates'!K59","v":0},{"$f":"'Step 4 Design Water Rates'!M59","v":0},{"$f":"'Step 4 Design Water Rates'!N59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!D60","v":0},{"$f":"'Step 4 Design Water Rates'!E60","v":0},{"$f":"'Step 4 Design Water Rates'!G60","v":0},{"$f":"'Step 4 Design Water Rates'!H60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!J60","v":0},{"$f":"'Step 4 Design Water Rates'!K60","v":0},{"$f":"'Step 4 Design Water Rates'!M60","v":0},{"$f":"'Step 4 Design Water Rates'!N60","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!D61","v":0},{"$f":"'Step 4 Design Water Rates'!E61","v":0},{"$f":"'Step 4 Design Water Rates'!G61","v":0},{"$f":"'Step 4 Design Water Rates'!H61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!J61","v":0},{"$f":"'Step 4 Design Water Rates'!K61","v":0},{"$f":"'Step 4 Design Water Rates'!M61","v":0},{"$f":"'Step 4 Design Water Rates'!N61","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Current Rates",null,null,null,null,null,"Proposed Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Current Rates",null,null,null,null,null,"Proposed Rates"]
["Bill Tabulation",null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales",null,null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales"]
["Usage Bin",null,null,"Bills in","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill",null,"Bills in","Cumulative","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact",null,"Bin","Bills","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($/Bill)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)"]
[0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!O17","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P17","v":0},null,{"$f":"IF(D17>0,E17/D17,0)","v":0},{"$f":"IFERROR(IF($G17<=Q$6,R$6*$G17,IF($G17<=Q$7,($G17-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$8,($G17-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$9,($G17-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G17-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G17,0)","v":0},{"$f":"G17*H17","v":0},{"$f":"class3_medfixedcharge_current/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*G17*H17","v":0},null,{"$f":"IFERROR(IF($G17<=$S$6,$T$6*$G17,IF($G17<=$S$7,($G17-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$8,($G17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$9,($G17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G17/H17-1,0)","v":0},{"$f":"G17*$B$5*(1+M17*elast_season1_class1)","v":0},{"$f":"N17*D17","v":0},{"$f":"IFERROR(IF($N17<=$S$6,$T$6*$N17,IF($N17<=$S$7,($N17-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$8,($N17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$9,($N17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N17,0)","v":0},{"$f":"N17*P17","v":0},{"$f":"class3_medfixedcharge_proposed/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*N17*P17","v":0},{"$f":"IFERROR((Q17+R17)/(I17+J17)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!Q17","v":0},{"$f":"SUM(V17:V$17)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R17","v":0},null,{"$f":"IF(V17>0,X17/V17,0)","v":0},{"$f":"IFERROR(IF($Z17<=AJ$6,AK$6*$Z17,IF($Z17<=AJ$7,($Z17-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$8,($Z17-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$9,($Z17-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z17-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z17,0)","v":0},{"$f":"Z17*AA17","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$V17*Z17*AA17","v":0},null,{"$f":"IFERROR(IF($Z17<=$AL$6,$AM$6*$Z17,IF($Z17<=$AL$7,($Z17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$8,($Z17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$9,($Z17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z17/AA17-1,0)","v":0},{"$f":"Z17*$B$5*(1+AF17*elast_season2_class1)","v":0},{"$f":"AG17*V17","v":0},{"$f":"IFERROR(IF($AG17<=$AL$6,$AM$6*$AG17,IF($AG17<=$AL$7,($AG17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$8,($AG17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$9,($AG17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG17,0)","v":0},{"$f":"AG17*AI17","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$V17*AG17*AI17","v":0},{"$f":"IFERROR((AJ17+AK17)/(AB17+AC17)-1,0)","v":0}]
[1,1,null,{"$f":"'Step 2 Enter Bill Tabulations'!O18","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P18","v":0},null,0,0,{"$f":"G18*H18","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"N18*P18","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$D18*N18*P18","v":0},{"$f":"IFERROR((Q18+R18)/(I18+J18)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!Q18","v":0},{"$f":"SUM(V$17:V18)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R18","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG18*AI18","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((AJ18+AK18)/(AB18+AC18)-1,0)","v":0}]
[2,2,null,{"$f":"'Step 2 Enter Bill Tabulations'!O19","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P19","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q19+R19)/(I19+J19)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!Q19","v":0},{"$f":"SUM(V$17:V19)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R19","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ19+AK19)/(AB19+AC19)-1,0)","v":0}]
[3,3,null,{"$f":"'Step 2 Enter Bill Tabulations'!O20","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q20","v":0},{"$f":"SUM(V$17:V20)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[4,4,null,{"$f":"'Step 2 Enter Bill Tabulations'!O21","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q21","v":0},{"$f":"SUM(V$17:V21)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[5,5,null,{"$f":"'Step 2 Enter Bill Tabulations'!O22","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q22","v":0},{"$f":"SUM(V$17:V22)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[6,6,null,{"$f":"'Step 2 Enter Bill Tabulations'!O23","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q23","v":0},{"$f":"SUM(V$17:V23)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[7,7,null,{"$f":"'Step 2 Enter Bill Tabulations'!O24","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q24","v":0},{"$f":"SUM(V$17:V24)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[8,8,null,{"$f":"'Step 2 Enter Bill Tabulations'!O25","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q25","v":0},{"$f":"SUM(V$17:V25)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[9,9,null,{"$f":"'Step 2 Enter Bill Tabulations'!O26","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q26","v":0},{"$f":"SUM(V$17:V26)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[10,10,null,{"$f":"'Step 2 Enter Bill Tabulations'!O27","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q27","v":0},{"$f":"SUM(V$17:V27)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[11,11,null,{"$f":"'Step 2 Enter Bill Tabulations'!O28","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q28","v":0},{"$f":"SUM(V$17:V28)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[12,12,null,{"$f":"'Step 2 Enter Bill Tabulations'!O29","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q29","v":0},{"$f":"SUM(V$17:V29)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[13,13,null,{"$f":"'Step 2 Enter Bill Tabulations'!O30","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q30","v":0},{"$f":"SUM(V$17:V30)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[14,14,null,{"$f":"'Step 2 Enter Bill Tabulations'!O31","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q31","v":0},{"$f":"SUM(V$17:V31)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[15,15,null,{"$f":"'Step 2 Enter Bill Tabulations'!O32","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q32","v":0},{"$f":"SUM(V$17:V32)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[16,16,null,{"$f":"'Step 2 Enter Bill Tabulations'!O33","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q33","v":0},{"$f":"SUM(V$17:V33)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[17,17,null,{"$f":"'Step 2 Enter Bill Tabulations'!O34","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q34","v":0},{"$f":"SUM(V$17:V34)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[18,18,null,{"$f":"'Step 2 Enter Bill Tabulations'!O35","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q35","v":0},{"$f":"SUM(V$17:V35)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[19,19,null,{"$f":"'Step 2 Enter Bill Tabulations'!O36","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q36","v":0},{"$f":"SUM(V$17:V36)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[20,20,null,{"$f":"'Step 2 Enter Bill Tabulations'!O37","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q37","v":0},{"$f":"SUM(V$17:V37)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[21,21,null,{"$f":"'Step 2 Enter Bill Tabulations'!O38","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q38","v":0},{"$f":"SUM(V$17:V38)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[22,22,null,{"$f":"'Step 2 Enter Bill Tabulations'!O39","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q39","v":0},{"$f":"SUM(V$17:V39)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[23,23,null,{"$f":"'Step 2 Enter Bill Tabulations'!O40","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q40","v":0},{"$f":"SUM(V$17:V40)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[24,24,null,{"$f":"'Step 2 Enter Bill Tabulations'!O41","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q41","v":0},{"$f":"SUM(V$17:V41)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[25,25,null,{"$f":"'Step 2 Enter Bill Tabulations'!O42","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q42","v":0},{"$f":"SUM(V$17:V42)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[26,26,null,{"$f":"'Step 2 Enter Bill Tabulations'!O43","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q43","v":0},{"$f":"SUM(V$17:V43)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[27,27,null,{"$f":"'Step 2 Enter Bill Tabulations'!O44","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q44","v":0},{"$f":"SUM(V$17:V44)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[28,28,null,{"$f":"'Step 2 Enter Bill Tabulations'!O45","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q45","v":0},{"$f":"SUM(V$17:V45)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[29,29,null,{"$f":"'Step 2 Enter Bill Tabulations'!O46","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q46","v":0},{"$f":"SUM(V$17:V46)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[30,30,null,{"$f":"'Step 2 Enter Bill Tabulations'!O47","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q47","v":0},{"$f":"SUM(V$17:V47)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[31,31,null,{"$f":"'Step 2 Enter Bill Tabulations'!O48","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q48","v":0},{"$f":"SUM(V$17:V48)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[32,32,null,{"$f":"'Step 2 Enter Bill Tabulations'!O49","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q49","v":0},{"$f":"SUM(V$17:V49)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[33,33,null,{"$f":"'Step 2 Enter Bill Tabulations'!O50","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q50","v":0},{"$f":"SUM(V$17:V50)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[34,34,null,{"$f":"'Step 2 Enter Bill Tabulations'!O51","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q51","v":0},{"$f":"SUM(V$17:V51)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[35,35,null,{"$f":"'Step 2 Enter Bill Tabulations'!O52","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q52","v":0},{"$f":"SUM(V$17:V52)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[36,36,null,{"$f":"'Step 2 Enter Bill Tabulations'!O53","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q53","v":0},{"$f":"SUM(V$17:V53)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[37,37,null,{"$f":"'Step 2 Enter Bill Tabulations'!O54","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q54","v":0},{"$f":"SUM(V$17:V54)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[38,38,null,{"$f":"'Step 2 Enter Bill Tabulations'!O55","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q55","v":0},{"$f":"SUM(V$17:V55)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[39,39,null,{"$f":"'Step 2 Enter Bill Tabulations'!O56","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q56","v":0},{"$f":"SUM(V$17:V56)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[40,40,null,{"$f":"'Step 2 Enter Bill Tabulations'!O57","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q57","v":0},{"$f":"SUM(V$17:V57)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[41,41,null,{"$f":"'Step 2 Enter Bill Tabulations'!O58","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q58","v":0},{"$f":"SUM(V$17:V58)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[42,42,null,{"$f":"'Step 2 Enter Bill Tabulations'!O59","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q59","v":0},{"$f":"SUM(V$17:V59)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[43,43,null,{"$f":"'Step 2 Enter Bill Tabulations'!O60","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q60","v":0},{"$f":"SUM(V$17:V60)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[44,44,null,{"$f":"'Step 2 Enter Bill Tabulations'!O61","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q61","v":0},{"$f":"SUM(V$17:V61)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[45,45,null,{"$f":"'Step 2 Enter Bill Tabulations'!O62","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q62","v":0},{"$f":"SUM(V$17:V62)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[46,46,null,{"$f":"'Step 2 Enter Bill Tabulations'!O63","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q63","v":0},{"$f":"SUM(V$17:V63)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[47,47,null,{"$f":"'Step 2 Enter Bill Tabulations'!O64","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q64","v":0},{"$f":"SUM(V$17:V64)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[48,48,null,{"$f":"'Step 2 Enter Bill Tabulations'!O65","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q65","v":0},{"$f":"SUM(V$17:V65)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[49,49,null,{"$f":"'Step 2 Enter Bill Tabulations'!O66","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q66","v":0},{"$f":"SUM(V$17:V66)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[50,50,null,{"$f":"'Step 2 Enter Bill Tabulations'!O67","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q67","v":0},{"$f":"SUM(V$17:V67)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[51,51,null,{"$f":"'Step 2 Enter Bill Tabulations'!O68","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q68","v":0},{"$f":"SUM(V$17:V68)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[52,52,null,{"$f":"'Step 2 Enter Bill Tabulations'!O69","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q69","v":0},{"$f":"SUM(V$17:V69)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[53,53,null,{"$f":"'Step 2 Enter Bill Tabulations'!O70","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q70","v":0},{"$f":"SUM(V$17:V70)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[54,54,null,{"$f":"'Step 2 Enter Bill Tabulations'!O71","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q71","v":0},{"$f":"SUM(V$17:V71)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[55,55,null,{"$f":"'Step 2 Enter Bill Tabulations'!O72","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q72","v":0},{"$f":"SUM(V$17:V72)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[56,56,null,{"$f":"'Step 2 Enter Bill Tabulations'!O73","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q73","v":0},{"$f":"SUM(V$17:V73)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[57,57,null,{"$f":"'Step 2 Enter Bill Tabulations'!O74","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q74","v":0},{"$f":"SUM(V$17:V74)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[58,58,null,{"$f":"'Step 2 Enter Bill Tabulations'!O75","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q75","v":0},{"$f":"SUM(V$17:V75)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[59,59,null,{"$f":"'Step 2 Enter Bill Tabulations'!O76","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q76","v":0},{"$f":"SUM(V$17:V76)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[60,60,null,{"$f":"'Step 2 Enter Bill Tabulations'!O77","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q77","v":0},{"$f":"SUM(V$17:V77)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[61,61,null,{"$f":"'Step 2 Enter Bill Tabulations'!O78","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q78","v":0},{"$f":"SUM(V$17:V78)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[62,62,null,{"$f":"'Step 2 Enter Bill Tabulations'!O79","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q79","v":0},{"$f":"SUM(V$17:V79)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[63,63,null,{"$f":"'Step 2 Enter Bill Tabulations'!O80","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q80","v":0},{"$f":"SUM(V$17:V80)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[64,64,null,{"$f":"'Step 2 Enter Bill Tabulations'!O81","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P81","v":0},null,{"$f":"IF(D81>0,E81/D81,0)","v":0},{"$f":"IFERROR(IF($G81<=Q$6,R$6*$G81,IF($G81<=Q$7,($G81-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$8,($G81-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$9,($G81-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G81-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D81*G81*H81","v":0},null,{"$f":"IFERROR(IF($G81<=$S$6,$T$6*$G81,IF($G81<=$S$7,($G81-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$8,($G81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$9,($G81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G81/H81-1,0)","v":0},{"$f":"G81*$B$5*(1+M81*elast_season1_class1)","v":0},{"$f":"N81*D81","v":0},{"$f":"IFERROR(IF($N81<=$S$6,$T$6*$N81,IF($N81<=$S$7,($N81-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$8,($N81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$9,($N81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N81,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q81","v":0},{"$f":"SUM(V$17:V81)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R81","v":0},null,{"$f":"IF(V81>0,X81/V81,0)","v":0},{"$f":"IFERROR(IF($Z81<=AJ$6,AK$6*$Z81,IF($Z81<=AJ$7,($Z81-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$8,($Z81-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$9,($Z81-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z81-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z81,0)","v":0},{"$f":"Z81*AA81","v":0},{"$error":"#VALUE!"},{"$f":"$V81*Z81*AA81","v":0},null,{"$f":"IFERROR(IF($Z81<=$AL$6,$AM$6*$Z81,IF($Z81<=$AL$7,($Z81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$8,($Z81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$9,($Z81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z81/AA81-1,0)","v":0},{"$f":"Z81*$B$5*(1+AF81*elast_season2_class1)","v":0},{"$f":"AG81*V81","v":0},{"$f":"IFERROR(IF($AG81<=$AL$6,$AM$6*$AG81,IF($AG81<=$AL$7,($AG81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$8,($AG81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$9,($AG81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V81*AG81*AI81","v":0},0]
[65,65,null,{"$f":"'Step 2 Enter Bill Tabulations'!O82","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P82","v":0},null,0,0,{"$f":"G82*H82","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N82*P82","v":0},{"$error":"#VALUE!"},{"$f":"$D82*N82*P82","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q82","v":0},{"$f":"SUM(V$17:V82)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R82","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG82*AI82","v":0},{"$f":"R82","v":{"$error":"#VALUE!"}},0,0]
[66,66,null,{"$f":"'Step 2 Enter Bill Tabulations'!O83","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P83","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R82","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q83+R83)/(I83+J83)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!Q83","v":0},{"$f":"SUM(V$17:V83)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R83","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ83+AK83)/(AB83+AC83)-1,0)","v":0}]
[67,67,null,{"$f":"'Step 2 Enter Bill Tabulations'!O84","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q84","v":0},{"$f":"SUM(V$17:V84)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[68,68,null,{"$f":"'Step 2 Enter Bill Tabulations'!O85","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q85","v":0},{"$f":"SUM(V$17:V85)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[69,69,null,{"$f":"'Step 2 Enter Bill Tabulations'!O86","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q86","v":0},{"$f":"SUM(V$17:V86)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[70,70,null,{"$f":"'Step 2 Enter Bill Tabulations'!O87","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q87","v":0},{"$f":"SUM(V$17:V87)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[71,71,null,{"$f":"'Step 2 Enter Bill Tabulations'!O88","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q88","v":0},{"$f":"SUM(V$17:V88)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[72,72,null,{"$f":"'Step 2 Enter Bill Tabulations'!O89","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q89","v":0},{"$f":"SUM(V$17:V89)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[73,73,null,{"$f":"'Step 2 Enter Bill Tabulations'!O90","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q90","v":0},{"$f":"SUM(V$17:V90)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[74,74,null,{"$f":"'Step 2 Enter Bill Tabulations'!O91","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q91","v":0},{"$f":"SUM(V$17:V91)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[75,75,null,{"$f":"'Step 2 Enter Bill Tabulations'!O92","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q92","v":0},{"$f":"SUM(V$17:V92)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[76,76,null,{"$f":"'Step 2 Enter Bill Tabulations'!O93","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q93","v":0},{"$f":"SUM(V$17:V93)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[77,77,null,{"$f":"'Step 2 Enter Bill Tabulations'!O94","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q94","v":0},{"$f":"SUM(V$17:V94)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[78,78,null,{"$f":"'Step 2 Enter Bill Tabulations'!O95","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q95","v":0},{"$f":"SUM(V$17:V95)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[79,79,null,{"$f":"'Step 2 Enter Bill Tabulations'!O96","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q96","v":0},{"$f":"SUM(V$17:V96)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[80,80,null,{"$f":"'Step 2 Enter Bill Tabulations'!O97","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q97","v":0},{"$f":"SUM(V$17:V97)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[81,81,null,{"$f":"'Step 2 Enter Bill Tabulations'!O98","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q98","v":0},{"$f":"SUM(V$17:V98)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[82,82,null,{"$f":"'Step 2 Enter Bill Tabulations'!O99","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q99","v":0},{"$f":"SUM(V$17:V99)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[83,83,null,{"$f":"'Step 2 Enter Bill Tabulations'!O100","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q100","v":0},{"$f":"SUM(V$17:V100)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[84,84,null,{"$f":"'Step 2 Enter Bill Tabulations'!O101","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q101","v":0},{"$f":"SUM(V$17:V101)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[85,85,null,{"$f":"'Step 2 Enter Bill Tabulations'!O102","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q102","v":0},{"$f":"SUM(V$17:V102)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[86,86,null,{"$f":"'Step 2 Enter Bill Tabulations'!O103","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q103","v":0},{"$f":"SUM(V$17:V103)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[87,87,null,{"$f":"'Step 2 Enter Bill Tabulations'!O104","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q104","v":0},{"$f":"SUM(V$17:V104)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[88,88,null,{"$f":"'Step 2 Enter Bill Tabulations'!O105","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q105","v":0},{"$f":"SUM(V$17:V105)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[89,89,null,{"$f":"'Step 2 Enter Bill Tabulations'!O106","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q106","v":0},{"$f":"SUM(V$17:V106)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[90,90,null,{"$f":"'Step 2 Enter Bill Tabulations'!O107","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q107","v":0},{"$f":"SUM(V$17:V107)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[91,91,null,{"$f":"'Step 2 Enter Bill Tabulations'!O108","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q108","v":0},{"$f":"SUM(V$17:V108)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[92,92,null,{"$f":"'Step 2 Enter Bill Tabulations'!O109","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q109","v":0},{"$f":"SUM(V$17:V109)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[93,93,null,{"$f":"'Step 2 Enter Bill Tabulations'!O110","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q110","v":0},{"$f":"SUM(V$17:V110)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[94,94,null,{"$f":"'Step 2 Enter Bill Tabulations'!O111","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q111","v":0},{"$f":"SUM(V$17:V111)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[95,95,null,{"$f":"'Step 2 Enter Bill Tabulations'!O112","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q112","v":0},{"$f":"SUM(V$17:V112)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[96,96,null,{"$f":"'Step 2 Enter Bill Tabulations'!O113","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q113","v":0},{"$f":"SUM(V$17:V113)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[97,97,null,{"$f":"'Step 2 Enter Bill Tabulations'!O114","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q114","v":0},{"$f":"SUM(V$17:V114)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[98,98,null,{"$f":"'Step 2 Enter Bill Tabulations'!O115","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q115","v":0},{"$f":"SUM(V$17:V115)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[99,99,null,{"$f":"'Step 2 Enter Bill Tabulations'!O116","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q116","v":0},{"$f":"SUM(V$17:V116)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[100,100,null,{"$f":"'Step 2 Enter Bill Tabulations'!O117","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q117","v":0},{"$f":"SUM(V$17:V117)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[101,101,null,{"$f":"'Step 2 Enter Bill Tabulations'!O118","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q118","v":0},{"$f":"SUM(V$17:V118)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[102,102,null,{"$f":"'Step 2 Enter Bill Tabulations'!O119","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q119","v":0},{"$f":"SUM(V$17:V119)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[103,103,null,{"$f":"'Step 2 Enter Bill Tabulations'!O120","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q120","v":0},{"$f":"SUM(V$17:V120)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[104,104,null,{"$f":"'Step 2 Enter Bill Tabulations'!O121","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q121","v":0},{"$f":"SUM(V$17:V121)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[105,105,null,{"$f":"'Step 2 Enter Bill Tabulations'!O122","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q122","v":0},{"$f":"SUM(V$17:V122)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[106,106,null,{"$f":"'Step 2 Enter Bill Tabulations'!O123","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q123","v":0},{"$f":"SUM(V$17:V123)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[107,107,null,{"$f":"'Step 2 Enter Bill Tabulations'!O124","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q124","v":0},{"$f":"SUM(V$17:V124)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[108,108,null,{"$f":"'Step 2 Enter Bill Tabulations'!O125","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q125","v":0},{"$f":"SUM(V$17:V125)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[109,109,null,{"$f":"'Step 2 Enter Bill Tabulations'!O126","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q126","v":0},{"$f":"SUM(V$17:V126)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[110,110,null,{"$f":"'Step 2 Enter Bill Tabulations'!O127","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q127","v":0},{"$f":"SUM(V$17:V127)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[111,111,null,{"$f":"'Step 2 Enter Bill Tabulations'!O128","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q128","v":0},{"$f":"SUM(V$17:V128)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[112,112,null,{"$f":"'Step 2 Enter Bill Tabulations'!O129","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q129","v":0},{"$f":"SUM(V$17:V129)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[113,113,null,{"$f":"'Step 2 Enter Bill Tabulations'!O130","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q130","v":0},{"$f":"SUM(V$17:V130)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[114,114,null,{"$f":"'Step 2 Enter Bill Tabulations'!O131","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q131","v":0},{"$f":"SUM(V$17:V131)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[115,115,null,{"$f":"'Step 2 Enter Bill Tabulations'!O132","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q132","v":0},{"$f":"SUM(V$17:V132)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[116,116,null,{"$f":"'Step 2 Enter Bill Tabulations'!O133","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q133","v":0},{"$f":"SUM(V$17:V133)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[117,117,null,{"$f":"'Step 2 Enter Bill Tabulations'!O134","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q134","v":0},{"$f":"SUM(V$17:V134)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[118,118,null,{"$f":"'Step 2 Enter Bill Tabulations'!O135","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q135","v":0},{"$f":"SUM(V$17:V135)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[119,119,null,{"$f":"'Step 2 Enter Bill Tabulations'!O136","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q136","v":0},{"$f":"SUM(V$17:V136)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[120,120,null,{"$f":"'Step 2 Enter Bill Tabulations'!O137","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q137","v":0},{"$f":"SUM(V$17:V137)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[121,121,null,{"$f":"'Step 2 Enter Bill Tabulations'!O138","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q138","v":0},{"$f":"SUM(V$17:V138)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[122,122,null,{"$f":"'Step 2 Enter Bill Tabulations'!O139","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q139","v":0},{"$f":"SUM(V$17:V139)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[123,123,null,{"$f":"'Step 2 Enter Bill Tabulations'!O140","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q140","v":0},{"$f":"SUM(V$17:V140)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[124,124,null,{"$f":"'Step 2 Enter Bill Tabulations'!O141","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q141","v":0},{"$f":"SUM(V$17:V141)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[125,125,null,{"$f":"'Step 2 Enter Bill Tabulations'!O142","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q142","v":0},{"$f":"SUM(V$17:V142)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[126,126,null,{"$f":"'Step 2 Enter Bill Tabulations'!O143","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q143","v":0},{"$f":"SUM(V$17:V143)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[127,127,null,{"$f":"'Step 2 Enter Bill Tabulations'!O144","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q144","v":0},{"$f":"SUM(V$17:V144)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[128,128,null,{"$f":"'Step 2 Enter Bill Tabulations'!O145","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P145","v":0},null,{"$f":"IF(D145>0,E145/D145,0)","v":0},{"$f":"IFERROR(IF($G145<=Q$6,R$6*$G145,IF($G145<=Q$7,($G145-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$8,($G145-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$9,($G145-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G145-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D145*G145*H145","v":0},null,{"$f":"IFERROR(IF($G145<=$S$6,$T$6*$G145,IF($G145<=$S$7,($G145-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$8,($G145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$9,($G145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G145/H145-1,0)","v":0},{"$f":"G145*$B$5*(1+M145*elast_season1_class1)","v":0},{"$f":"N145*D145","v":0},{"$f":"IFERROR(IF($N145<=$S$6,$T$6*$N145,IF($N145<=$S$7,($N145-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$8,($N145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$9,($N145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N145,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q145","v":0},{"$f":"SUM(V$17:V145)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R145","v":0},null,{"$f":"IF(V145>0,X145/V145,0)","v":0},{"$f":"IFERROR(IF($Z145<=AJ$6,AK$6*$Z145,IF($Z145<=AJ$7,($Z145-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$8,($Z145-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$9,($Z145-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z145-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z145,0)","v":0},{"$f":"Z145*AA145","v":0},{"$error":"#VALUE!"},{"$f":"$V145*Z145*AA145","v":0},null,{"$f":"IFERROR(IF($Z145<=$AL$6,$AM$6*$Z145,IF($Z145<=$AL$7,($Z145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$8,($Z145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$9,($Z145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z145/AA145-1,0)","v":0},{"$f":"Z145*$B$5*(1+AF145*elast_season2_class1)","v":0},{"$f":"AG145*V145","v":0},{"$f":"IFERROR(IF($AG145<=$AL$6,$AM$6*$AG145,IF($AG145<=$AL$7,($AG145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$8,($AG145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$9,($AG145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V145*AG145*AI145","v":0},0]
[129,129,null,{"$f":"'Step 2 Enter Bill Tabulations'!O146","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P146","v":0},null,0,0,{"$f":"G146*H146","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N146*P146","v":0},{"$error":"#VALUE!"},{"$f":"$D146*N146*P146","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q146","v":0},{"$f":"SUM(V$17:V146)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R146","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG146*AI146","v":0},{"$f":"R146","v":{"$error":"#VALUE!"}},0,0]
[130,130,null,{"$f":"'Step 2 Enter Bill Tabulations'!O147","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P147","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R146","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q147+R147)/(I147+J147)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!Q147","v":0},{"$f":"SUM(V$17:V147)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R147","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ147+AK147)/(AB147+AC147)-1,0)","v":0}]
[131,131,null,{"$f":"'Step 2 Enter Bill Tabulations'!O148","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q148","v":0},{"$f":"SUM(V$17:V148)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[132,132,null,{"$f":"'Step 2 Enter Bill Tabulations'!O149","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q149","v":0},{"$f":"SUM(V$17:V149)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[133,133,null,{"$f":"'Step 2 Enter Bill Tabulations'!O150","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q150","v":0},{"$f":"SUM(V$17:V150)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[134,134,null,{"$f":"'Step 2 Enter Bill Tabulations'!O151","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q151","v":0},{"$f":"SUM(V$17:V151)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[135,135,null,{"$f":"'Step 2 Enter Bill Tabulations'!O152","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q152","v":0},{"$f":"SUM(V$17:V152)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[136,136,null,{"$f":"'Step 2 Enter Bill Tabulations'!O153","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q153","v":0},{"$f":"SUM(V$17:V153)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[137,137,null,{"$f":"'Step 2 Enter Bill Tabulations'!O154","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q154","v":0},{"$f":"SUM(V$17:V154)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[138,138,null,{"$f":"'Step 2 Enter Bill Tabulations'!O155","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q155","v":0},{"$f":"SUM(V$17:V155)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[139,139,null,{"$f":"'Step 2 Enter Bill Tabulations'!O156","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q156","v":0},{"$f":"SUM(V$17:V156)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[140,140,null,{"$f":"'Step 2 Enter Bill Tabulations'!O157","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q157","v":0},{"$f":"SUM(V$17:V157)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[141,141,null,{"$f":"'Step 2 Enter Bill Tabulations'!O158","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q158","v":0},{"$f":"SUM(V$17:V158)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[142,142,null,{"$f":"'Step 2 Enter Bill Tabulations'!O159","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q159","v":0},{"$f":"SUM(V$17:V159)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[143,143,null,{"$f":"'Step 2 Enter Bill Tabulations'!O160","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q160","v":0},{"$f":"SUM(V$17:V160)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[144,144,null,{"$f":"'Step 2 Enter Bill Tabulations'!O161","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q161","v":0},{"$f":"SUM(V$17:V161)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[145,145,null,{"$f":"'Step 2 Enter Bill Tabulations'!O162","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q162","v":0},{"$f":"SUM(V$17:V162)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[146,146,null,{"$f":"'Step 2 Enter Bill Tabulations'!O163","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q163","v":0},{"$f":"SUM(V$17:V163)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[147,147,null,{"$f":"'Step 2 Enter Bill Tabulations'!O164","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q164","v":0},{"$f":"SUM(V$17:V164)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[148,148,null,{"$f":"'Step 2 Enter Bill Tabulations'!O165","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q165","v":0},{"$f":"SUM(V$17:V165)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[149,149,null,{"$f":"'Step 2 Enter Bill Tabulations'!O166","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q166","v":0},{"$f":"SUM(V$17:V166)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[150,150,null,{"$f":"'Step 2 Enter Bill Tabulations'!O167","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q167","v":0},{"$f":"SUM(V$17:V167)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[151,151,null,{"$f":"'Step 2 Enter Bill Tabulations'!O168","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q168","v":0},{"$f":"SUM(V$17:V168)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[152,152,null,{"$f":"'Step 2 Enter Bill Tabulations'!O169","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q169","v":0},{"$f":"SUM(V$17:V169)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[153,153,null,{"$f":"'Step 2 Enter Bill Tabulations'!O170","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q170","v":0},{"$f":"SUM(V$17:V170)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[154,154,null,{"$f":"'Step 2 Enter Bill Tabulations'!O171","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q171","v":0},{"$f":"SUM(V$17:V171)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[155,155,null,{"$f":"'Step 2 Enter Bill Tabulations'!O172","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q172","v":0},{"$f":"SUM(V$17:V172)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[156,156,null,{"$f":"'Step 2 Enter Bill Tabulations'!O173","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q173","v":0},{"$f":"SUM(V$17:V173)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[157,157,null,{"$f":"'Step 2 Enter Bill Tabulations'!O174","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q174","v":0},{"$f":"SUM(V$17:V174)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[158,158,null,{"$f":"'Step 2 Enter Bill Tabulations'!O175","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q175","v":0},{"$f":"SUM(V$17:V175)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[159,159,null,{"$f":"'Step 2 Enter Bill Tabulations'!O176","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q176","v":0},{"$f":"SUM(V$17:V176)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[160,160,null,{"$f":"'Step 2 Enter Bill Tabulations'!O177","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q177","v":0},{"$f":"SUM(V$17:V177)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[161,161,null,{"$f":"'Step 2 Enter Bill Tabulations'!O178","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q178","v":0},{"$f":"SUM(V$17:V178)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[162,162,null,{"$f":"'Step 2 Enter Bill Tabulations'!O179","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q179","v":0},{"$f":"SUM(V$17:V179)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[163,163,null,{"$f":"'Step 2 Enter Bill Tabulations'!O180","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q180","v":0},{"$f":"SUM(V$17:V180)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[164,164,null,{"$f":"'Step 2 Enter Bill Tabulations'!O181","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q181","v":0},{"$f":"SUM(V$17:V181)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[165,165,null,{"$f":"'Step 2 Enter Bill Tabulations'!O182","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q182","v":0},{"$f":"SUM(V$17:V182)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[166,166,null,{"$f":"'Step 2 Enter Bill Tabulations'!O183","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q183","v":0},{"$f":"SUM(V$17:V183)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[167,167,null,{"$f":"'Step 2 Enter Bill Tabulations'!O184","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q184","v":0},{"$f":"SUM(V$17:V184)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[168,168,null,{"$f":"'Step 2 Enter Bill Tabulations'!O185","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q185","v":0},{"$f":"SUM(V$17:V185)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[169,169,null,{"$f":"'Step 2 Enter Bill Tabulations'!O186","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q186","v":0},{"$f":"SUM(V$17:V186)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[170,170,null,{"$f":"'Step 2 Enter Bill Tabulations'!O187","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q187","v":0},{"$f":"SUM(V$17:V187)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[171,171,null,{"$f":"'Step 2 Enter Bill Tabulations'!O188","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q188","v":0},{"$f":"SUM(V$17:V188)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[172,172,null,{"$f":"'Step 2 Enter Bill Tabulations'!O189","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q189","v":0},{"$f":"SUM(V$17:V189)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[173,173,null,{"$f":"'Step 2 Enter Bill Tabulations'!O190","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q190","v":0},{"$f":"SUM(V$17:V190)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[174,174,null,{"$f":"'Step 2 Enter Bill Tabulations'!O191","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q191","v":0},{"$f":"SUM(V$17:V191)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[175,175,null,{"$f":"'Step 2 Enter Bill Tabulations'!O192","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q192","v":0},{"$f":"SUM(V$17:V192)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[176,176,null,{"$f":"'Step 2 Enter Bill Tabulations'!O193","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q193","v":0},{"$f":"SUM(V$17:V193)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[177,177,null,{"$f":"'Step 2 Enter Bill Tabulations'!O194","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q194","v":0},{"$f":"SUM(V$17:V194)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[178,178,null,{"$f":"'Step 2 Enter Bill Tabulations'!O195","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q195","v":0},{"$f":"SUM(V$17:V195)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[179,179,null,{"$f":"'Step 2 Enter Bill Tabulations'!O196","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q196","v":0},{"$f":"SUM(V$17:V196)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[180,180,null,{"$f":"'Step 2 Enter Bill Tabulations'!O197","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q197","v":0},{"$f":"SUM(V$17:V197)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[181,181,null,{"$f":"'Step 2 Enter Bill Tabulations'!O198","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q198","v":0},{"$f":"SUM(V$17:V198)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[182,182,null,{"$f":"'Step 2 Enter Bill Tabulations'!O199","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q199","v":0},{"$f":"SUM(V$17:V199)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[183,183,null,{"$f":"'Step 2 Enter Bill Tabulations'!O200","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q200","v":0},{"$f":"SUM(V$17:V200)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[184,184,null,{"$f":"'Step 2 Enter Bill Tabulations'!O201","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q201","v":0},{"$f":"SUM(V$17:V201)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[185,185,null,{"$f":"'Step 2 Enter Bill Tabulations'!O202","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q202","v":0},{"$f":"SUM(V$17:V202)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[186,186,null,{"$f":"'Step 2 Enter Bill Tabulations'!O203","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q203","v":0},{"$f":"SUM(V$17:V203)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[187,187,null,{"$f":"'Step 2 Enter Bill Tabulations'!O204","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q204","v":0},{"$f":"SUM(V$17:V204)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[188,188,null,{"$f":"'Step 2 Enter Bill Tabulations'!O205","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q205","v":0},{"$f":"SUM(V$17:V205)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[189,189,null,{"$f":"'Step 2 Enter Bill Tabulations'!O206","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q206","v":0},{"$f":"SUM(V$17:V206)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[190,190,null,{"$f":"'Step 2 Enter Bill Tabulations'!O207","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q207","v":0},{"$f":"SUM(V$17:V207)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[191,191,null,{"$f":"'Step 2 Enter Bill Tabulations'!O208","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q208","v":0},{"$f":"SUM(V$17:V208)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[192,192,null,{"$f":"'Step 2 Enter Bill Tabulations'!O209","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P209","v":0},null,{"$f":"IF(D209>0,E209/D209,0)","v":0},{"$f":"IFERROR(IF($G209<=Q$6,R$6*$G209,IF($G209<=Q$7,($G209-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$8,($G209-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$9,($G209-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G209-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D209*G209*H209","v":0},null,{"$f":"IFERROR(IF($G209<=$S$6,$T$6*$G209,IF($G209<=$S$7,($G209-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$8,($G209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$9,($G209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G209/H209-1,0)","v":0},{"$f":"G209*$B$5*(1+M209*elast_season1_class1)","v":0},{"$f":"N209*D209","v":0},{"$f":"IFERROR(IF($N209<=$S$6,$T$6*$N209,IF($N209<=$S$7,($N209-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$8,($N209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$9,($N209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N209,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q209","v":0},{"$f":"SUM(V$17:V209)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R209","v":0},null,{"$f":"IF(V209>0,X209/V209,0)","v":0},{"$f":"IFERROR(IF($Z209<=AJ$6,AK$6*$Z209,IF($Z209<=AJ$7,($Z209-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$8,($Z209-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$9,($Z209-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z209-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z209,0)","v":0},{"$f":"Z209*AA209","v":0},{"$error":"#VALUE!"},{"$f":"$V209*Z209*AA209","v":0},null,{"$f":"IFERROR(IF($Z209<=$AL$6,$AM$6*$Z209,IF($Z209<=$AL$7,($Z209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$8,($Z209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$9,($Z209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z209/AA209-1,0)","v":0},{"$f":"Z209*$B$5*(1+AF209*elast_season2_class1)","v":0},{"$f":"AG209*V209","v":0},{"$f":"IFERROR(IF($AG209<=$AL$6,$AM$6*$AG209,IF($AG209<=$AL$7,($AG209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$8,($AG209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$9,($AG209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V209*AG209*AI209","v":0},0]
[193,193,null,{"$f":"'Step 2 Enter Bill Tabulations'!O210","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P210","v":0},null,0,0,{"$f":"G210*H210","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N210*P210","v":0},{"$error":"#VALUE!"},{"$f":"$D210*N210*P210","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q210","v":0},{"$f":"SUM(V$17:V210)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R210","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG210*AI210","v":0},{"$f":"R210","v":{"$error":"#VALUE!"}},0,0]
[194,194,null,{"$f":"'Step 2 Enter Bill Tabulations'!O211","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P211","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R210","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q211+R211)/(I211+J211)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!Q211","v":0},{"$f":"SUM(V$17:V211)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R211","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ211+AK211)/(AB211+AC211)-1,0)","v":0}]
[195,195,null,{"$f":"'Step 2 Enter Bill Tabulations'!O212","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q212","v":0},{"$f":"SUM(V$17:V212)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[196,196,null,{"$f":"'Step 2 Enter Bill Tabulations'!O213","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q213","v":0},{"$f":"SUM(V$17:V213)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[197,197,null,{"$f":"'Step 2 Enter Bill Tabulations'!O214","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q214","v":0},{"$f":"SUM(V$17:V214)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[198,198,null,{"$f":"'Step 2 Enter Bill Tabulations'!O215","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q215","v":0},{"$f":"SUM(V$17:V215)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[199,199,null,{"$f":"'Step 2 Enter Bill Tabulations'!O216","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q216","v":0},{"$f":"SUM(V$17:V216)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[200,200,null,{"$f":"'Step 2 Enter Bill Tabulations'!O217","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q217","v":0},{"$f":"SUM(V$17:V217)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B217+1","v":201},{"$f":"A218+24","v":225},null,{"$f":"'Step 2 Enter Bill Tabulations'!O218","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q218","v":0},{"$f":"SUM(V$17:V218)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B218+1","v":226},{"$f":"A219+24","v":250},null,{"$f":"'Step 2 Enter Bill Tabulations'!O219","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q219","v":0},{"$f":"SUM(V$17:V219)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[251,275,null,{"$f":"'Step 2 Enter Bill Tabulations'!O220","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q220","v":0},{"$f":"SUM(V$17:V220)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[276,300,null,{"$f":"'Step 2 Enter Bill Tabulations'!O221","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q221","v":0},{"$f":"SUM(V$17:V221)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[301,325,null,{"$f":"'Step 2 Enter Bill Tabulations'!O222","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q222","v":0},{"$f":"SUM(V$17:V222)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[326,350,null,{"$f":"'Step 2 Enter Bill Tabulations'!O223","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q223","v":0},{"$f":"SUM(V$17:V223)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[351,375,null,{"$f":"'Step 2 Enter Bill Tabulations'!O224","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q224","v":0},{"$f":"SUM(V$17:V224)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[376,400,null,{"$f":"'Step 2 Enter Bill Tabulations'!O225","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q225","v":0},{"$f":"SUM(V$17:V225)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[401,{"$f":"A226+49","v":450},null,{"$f":"'Step 2 Enter Bill Tabulations'!O226","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q226","v":0},{"$f":"SUM(V$17:V226)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[451,{"$f":"A227+49","v":500},null,{"$f":"'Step 2 Enter Bill Tabulations'!O227","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q227","v":0},{"$f":"SUM(V$17:V227)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[501,550,null,{"$f":"'Step 2 Enter Bill Tabulations'!O228","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q228","v":0},{"$f":"SUM(V$17:V228)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[551,600,null,{"$f":"'Step 2 Enter Bill Tabulations'!O229","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q229","v":0},{"$f":"SUM(V$17:V229)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[601,650,null,{"$f":"'Step 2 Enter Bill Tabulations'!O230","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q230","v":0},{"$f":"SUM(V$17:V230)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[651,700,null,{"$f":"'Step 2 Enter Bill Tabulations'!O231","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q231","v":0},{"$f":"SUM(V$17:V231)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[701,750,null,{"$f":"'Step 2 Enter Bill Tabulations'!O232","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q232","v":0},{"$f":"SUM(V$17:V232)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[751,800,null,{"$f":"'Step 2 Enter Bill Tabulations'!O233","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q233","v":0},{"$f":"SUM(V$17:V233)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[801,850,null,{"$f":"'Step 2 Enter Bill Tabulations'!O234","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q234","v":0},{"$f":"SUM(V$17:V234)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[851,900,null,{"$f":"'Step 2 Enter Bill Tabulations'!O235","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q235","v":0},{"$f":"SUM(V$17:V235)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[901,950,null,{"$f":"'Step 2 Enter Bill Tabulations'!O236","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q236","v":0},{"$f":"SUM(V$17:V236)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[951,1000,null,{"$f":"'Step 2 Enter Bill Tabulations'!O237","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q237","v":0},{"$f":"SUM(V$17:V237)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1001,1050,null,{"$f":"'Step 2 Enter Bill Tabulations'!O238","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q238","v":0},{"$f":"SUM(V$17:V238)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1051,1100,null,{"$f":"'Step 2 Enter Bill Tabulations'!O239","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q239","v":0},{"$f":"SUM(V$17:V239)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1101,1150,null,{"$f":"'Step 2 Enter Bill Tabulations'!O240","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q240","v":0},{"$f":"SUM(V$17:V240)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1151,1200,null,{"$f":"'Step 2 Enter Bill Tabulations'!O241","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q241","v":0},{"$f":"SUM(V$17:V241)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1201,1250,null,{"$f":"'Step 2 Enter Bill Tabulations'!O242","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q242","v":0},{"$f":"SUM(V$17:V242)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1251,1300,null,{"$f":"'Step 2 Enter Bill Tabulations'!O243","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q243","v":0},{"$f":"SUM(V$17:V243)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1301,1350,null,{"$f":"'Step 2 Enter Bill Tabulations'!O244","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q244","v":0},{"$f":"SUM(V$17:V244)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1351,1400,null,{"$f":"'Step 2 Enter Bill Tabulations'!O245","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q245","v":0},{"$f":"SUM(V$17:V245)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1401,1450,null,{"$f":"'Step 2 Enter Bill Tabulations'!O246","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q246","v":0},{"$f":"SUM(V$17:V246)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1451,1500,null,{"$f":"'Step 2 Enter Bill Tabulations'!O247","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q247","v":0},{"$f":"SUM(V$17:V247)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1501,1550,null,{"$f":"'Step 2 Enter Bill Tabulations'!O248","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q248","v":0},{"$f":"SUM(V$17:V248)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1551,1600,null,{"$f":"'Step 2 Enter Bill Tabulations'!O249","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q249","v":0},{"$f":"SUM(V$17:V249)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1601,1650,null,{"$f":"'Step 2 Enter Bill Tabulations'!O250","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q250","v":0},{"$f":"SUM(V$17:V250)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1651,1700,null,{"$f":"'Step 2 Enter Bill Tabulations'!O251","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q251","v":0},{"$f":"SUM(V$17:V251)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1701,1750,null,{"$f":"'Step 2 Enter Bill Tabulations'!O252","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q252","v":0},{"$f":"SUM(V$17:V252)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1751,1800,null,{"$f":"'Step 2 Enter Bill Tabulations'!O253","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q253","v":0},{"$f":"SUM(V$17:V253)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1801,1850,null,{"$f":"'Step 2 Enter Bill Tabulations'!O254","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q254","v":0},{"$f":"SUM(V$17:V254)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1851,1900,null,{"$f":"'Step 2 Enter Bill Tabulations'!O255","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q255","v":0},{"$f":"SUM(V$17:V255)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1901,1950,null,{"$f":"'Step 2 Enter Bill Tabulations'!O256","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q256","v":0},{"$f":"SUM(V$17:V256)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1951,2000,null,{"$f":"'Step 2 Enter Bill Tabulations'!O257","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q257","v":0},{"$f":"SUM(V$17:V257)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[2001,1000000,null,{"$f":"'Step 2 Enter Bill Tabulations'!O258","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!P258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Q258","v":0},{"$f":"SUM(V$17:V258)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!R258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
["Totals",null,null,{"$f":"SUM(D17:D258)","v":0},{"$f":"SUM(E17:E258)","v":0},null,null,null,null,null,{"$f":"SUM(K17:K258)","v":0},null,null,null,{"$f":"SUM(O17:O258)","v":0},null,null,null,{"$f":"SUM(S17:S258)","v":0},null,null,{"$f":"SUM(V17:V258)","v":0},null,{"$f":"SUM(X17:X258)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD258)","v":0},null,null,null,{"$f":"SUM(AH17:AH258)","v":0},null,null,null,{"$f":"SUM(AL17:AL258)","v":0}]
[null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"K259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"S259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"AD259/V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"AL259/V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(K264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(S264)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AD264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AL264)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill"]
[null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(I17:I258-K260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(Q17:Q258-S260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AB17:AB258-AD260)^2)/$V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AJ17:AJ258-AL260)^2)/$V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(K260^2/SQRT(K263+K260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(S260^2/SQRT(S263+S260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AD260^2/SQRT(AD263+AD260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AL260^2/SQRT(AL263+AL260^2))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Step 5 Drought Rate Adjustments Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral"]
[null,{"$f":"1-INDEX(expected_curtailment_pct,3,drought_stage_selected)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"S6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G61","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"AL6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M61","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G62","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M62","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G63","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M63","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G64","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M64","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N64","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G65","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M65","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N65","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates"]
["Bill Tabulation",null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales",null,null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales"]
["Usage Bin",null,null,"Bills in","Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill",null,"Bills in",null,"Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact",null,"Bin",null,"Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)"]
[0,0,null,{"$f":"D17","v":0},{"$f":"O17","v":0},null,{"$f":"N17","v":0},{"$f":"P17","v":0},null,null,{"$f":"S17","v":0},null,{"$f":"IFERROR(IF($G282<=$S$271,$T$271*$G282,IF($G282<=$S$272,($G282-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$273,($G282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$274,($G282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G282/H282-1,0)","v":0},{"$f":"G282*$B$270*(1+M282*elast_season1_class3)","v":0},{"$f":"N282*D282","v":0},{"$f":"IFERROR(IF($N282<=$S$271,$T$271*$N282,IF($N282<=$S$272,($N282-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$273,($N282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$274,($N282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N282,0)","v":0},null,null,{"$f":"$D282*N282*P282","v":0},{"$f":"IFERROR(S282/K282-1,0)","v":0},null,{"$f":"V17","v":0},null,{"$f":"AH17","v":0},null,{"$f":"AG17","v":0},{"$f":"AI17","v":0},null,null,{"$f":"AL17","v":0},null,{"$f":"IFERROR(IF($Z282<=$AL$271,$AM$271*$Z282,IF($Z282<=$AL$272,($Z282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$273,($Z282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$274,($Z282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z282/AA282-1,0)","v":0},{"$f":"Z282*$B$270*(1+AF282*elast_season2_class3)","v":0},{"$f":"AG282*V282","v":0},{"$f":"IFERROR(IF($AG282<=$AL$271,$AM$271*$AG282,IF($AG282<=$AL$272,($AG282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$273,($AG282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$274,($AG282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG282,0)","v":0},null,null,{"$f":"$V282*AG282*AI282","v":0},{"$f":"IFERROR(AL282/AD282-1,0)","v":0}]
[1,1,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D283*N283*P283","v":0},{"$f":"IFERROR(S283/K283-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL283/AD283-1,0)","v":0}]
[2,2,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[3,3,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[4,4,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[5,5,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[6,6,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[7,7,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[8,8,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[9,9,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[10,10,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[11,11,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[12,12,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[13,13,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[14,14,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[15,15,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[16,16,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[17,17,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[18,18,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[19,19,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[20,20,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[21,21,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[22,22,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[23,23,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[24,24,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[25,25,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[26,26,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[27,27,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[28,28,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[29,29,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[30,30,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[31,31,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[32,32,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[33,33,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[34,34,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[35,35,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[36,36,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[37,37,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[38,38,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[39,39,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[40,40,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[41,41,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[42,42,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[43,43,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[44,44,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[45,45,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[46,46,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[47,47,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[48,48,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[49,49,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[50,50,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[51,51,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[52,52,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[53,53,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[54,54,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[55,55,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[56,56,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[57,57,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[58,58,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[59,59,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[60,60,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[61,61,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[62,62,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[63,63,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[64,64,null,{"$f":"D81","v":0},{"$f":"O81","v":0},null,{"$f":"N81","v":0},{"$f":"P81","v":0},null,null,{"$f":"S81","v":0},null,{"$f":"IFERROR(IF($G346<=$S$271,$T$271*$G346,IF($G346<=$S$272,($G346-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$273,($G346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$274,($G346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G346/H346-1,0)","v":0},{"$f":"G346*$B$270*(1+M346*elast_season1_class3)","v":0},{"$f":"N346*D346","v":0},{"$f":"IFERROR(IF($N346<=$S$271,$T$271*$N346,IF($N346<=$S$272,($N346-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$273,($N346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$274,($N346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N346,0)","v":0},null,null,0,0,null,{"$f":"V81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AG81","v":0},{"$f":"AI81","v":0},null,null,{"$f":"AL81","v":0},null,{"$f":"IFERROR(IF($Z346<=$AL$271,$AM$271*$Z346,IF($Z346<=$AL$272,($Z346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$273,($Z346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$274,($Z346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z346/AA346-1,0)","v":0},{"$f":"Z346*$B$270*(1+AF346*elast_season2_class3)","v":0},{"$f":"AG346*V346","v":0},{"$f":"IFERROR(IF($AG346<=$AL$271,$AM$271*$AG346,IF($AG346<=$AL$272,($AG346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$273,($AG346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$274,($AG346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG346,0)","v":0},null,null,{"$f":"$V346*AG346*AI346","v":0},0]
[65,65,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D347*N347*P347","v":0},{"$f":"IFERROR(S347/K347-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL347/AD347-1,0)","v":0}]
[66,66,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[67,67,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[68,68,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[69,69,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[70,70,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[71,71,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[72,72,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[73,73,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[74,74,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[75,75,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[76,76,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[77,77,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[78,78,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[79,79,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[80,80,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[81,81,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[82,82,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[83,83,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[84,84,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[85,85,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[86,86,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[87,87,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[88,88,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[89,89,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[90,90,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[91,91,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[92,92,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[93,93,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[94,94,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[95,95,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[96,96,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[97,97,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[98,98,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[99,99,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[100,100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[101,101,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[102,102,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[103,103,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[104,104,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[105,105,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[106,106,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[107,107,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[108,108,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[109,109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[110,110,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[111,111,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[112,112,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[113,113,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[114,114,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[115,115,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[116,116,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[117,117,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[118,118,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[119,119,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[120,120,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[121,121,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[122,122,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[123,123,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[124,124,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[125,125,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[126,126,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[127,127,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[128,128,null,{"$f":"D145","v":0},{"$f":"O145","v":0},null,{"$f":"N145","v":0},{"$f":"P145","v":0},null,null,{"$f":"S145","v":0},null,{"$f":"IFERROR(IF($G410<=$S$271,$T$271*$G410,IF($G410<=$S$272,($G410-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$273,($G410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$274,($G410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G410/H410-1,0)","v":0},{"$f":"G410*$B$270*(1+M410*elast_season1_class3)","v":0},{"$f":"N410*D410","v":0},{"$f":"IFERROR(IF($N410<=$S$271,$T$271*$N410,IF($N410<=$S$272,($N410-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$273,($N410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$274,($N410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N410,0)","v":0},null,null,0,0,null,{"$f":"V145","v":0},null,{"$f":"AH145","v":0},null,{"$f":"AG145","v":0},{"$f":"AI145","v":0},null,null,{"$f":"AL145","v":0},null,{"$f":"IFERROR(IF($Z410<=$AL$271,$AM$271*$Z410,IF($Z410<=$AL$272,($Z410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$273,($Z410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$274,($Z410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z410/AA410-1,0)","v":0},{"$f":"Z410*$B$270*(1+AF410*elast_season2_class3)","v":0},{"$f":"AG410*V410","v":0},{"$f":"IFERROR(IF($AG410<=$AL$271,$AM$271*$AG410,IF($AG410<=$AL$272,($AG410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$273,($AG410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$274,($AG410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG410,0)","v":0},null,null,{"$f":"$V410*AG410*AI410","v":0},0]
[129,129,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D411*N411*P411","v":0},{"$f":"IFERROR(S411/K411-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL411/AD411-1,0)","v":0}]
[130,130,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[131,131,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[132,132,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[133,133,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[134,134,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[135,135,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[136,136,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[137,137,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[138,138,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[139,139,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[140,140,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[141,141,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[142,142,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[143,143,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[144,144,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[145,145,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[146,146,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[147,147,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[148,148,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[149,149,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[150,150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[151,151,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[152,152,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[153,153,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[154,154,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[155,155,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[156,156,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[157,157,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[158,158,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[159,159,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[160,160,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[161,161,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[162,162,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[163,163,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[164,164,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[165,165,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[166,166,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[167,167,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[168,168,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[169,169,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[170,170,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[171,171,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[172,172,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[173,173,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[174,174,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[175,175,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[176,176,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[177,177,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[178,178,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[179,179,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[180,180,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[181,181,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[182,182,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[183,183,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[184,184,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[185,185,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[186,186,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[187,187,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[188,188,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[189,189,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[190,190,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[191,191,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[192,192,null,{"$f":"D209","v":0},{"$f":"O209","v":0},null,{"$f":"N209","v":0},{"$f":"P209","v":0},null,null,{"$f":"S209","v":0},null,{"$f":"IFERROR(IF($G474<=$S$271,$T$271*$G474,IF($G474<=$S$272,($G474-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$273,($G474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$274,($G474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G474/H474-1,0)","v":0},{"$f":"G474*$B$270*(1+M474*elast_season1_class3)","v":0},{"$f":"N474*D474","v":0},{"$f":"IFERROR(IF($N474<=$S$271,$T$271*$N474,IF($N474<=$S$272,($N474-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$273,($N474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$274,($N474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N474,0)","v":0},null,null,0,0,null,{"$f":"V209","v":0},null,{"$f":"AH209","v":0},null,{"$f":"AG209","v":0},{"$f":"AI209","v":0},null,null,{"$f":"AL209","v":0},null,{"$f":"IFERROR(IF($Z474<=$AL$271,$AM$271*$Z474,IF($Z474<=$AL$272,($Z474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$273,($Z474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$274,($Z474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z474/AA474-1,0)","v":0},{"$f":"Z474*$B$270*(1+AF474*elast_season2_class3)","v":0},{"$f":"AG474*V474","v":0},{"$f":"IFERROR(IF($AG474<=$AL$271,$AM$271*$AG474,IF($AG474<=$AL$272,($AG474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$273,($AG474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$274,($AG474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG474,0)","v":0},null,null,{"$f":"$V474*AG474*AI474","v":0},0]
[193,193,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D475*N475*P475","v":0},{"$f":"IFERROR(S475/K475-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL475/AD475-1,0)","v":0}]
[194,194,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[195,195,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[196,196,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[197,197,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[198,198,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[199,199,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[200,200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B482+1","v":201},{"$f":"A483+24","v":225},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B483+1","v":226},{"$f":"A484+24","v":250},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[251,275,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[276,300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[301,325,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[326,350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[351,375,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[376,400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[401,{"$f":"A491+49","v":450},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[451,{"$f":"A492+49","v":500},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[501,550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[551,600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[601,650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[651,700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[701,750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[751,800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[801,850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[851,900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[901,950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[951,1000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1001,1050,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1051,1100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1101,1150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1151,1200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,{"$f":"AH241","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1201,1250,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1251,1300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1301,1350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1351,1400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1401,1450,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1451,1500,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1501,1550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1551,1600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1601,1650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1651,1700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1701,1750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1751,1800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1801,1850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1851,1900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1901,1950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1951,2000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[2001,1000000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
["Totals",null,null,{"$f":"SUM(D282:D523)","v":0},{"$f":"SUM(E282:E523)","v":0},null,null,null,null,null,{"$f":"SUM(K282:K523)","v":0},null,null,null,{"$f":"SUM(O282:O523)","v":0},null,null,null,{"$f":"SUM(S282:S523)","v":0},null,null,{"$f":"SUM(V282:V523)","v":0},null,{"$f":"SUM(X282:X523)","v":0},null,null,null,null,null,{"$f":"SUM(AD282:AD523)","v":0},null,null,null,{"$f":"SUM(AH282:AH523)","v":0},null,null,null,{"$f":"SUM(AL282:AL523)","v":0}]

{"sheet":"Class4_Model","index":17,"n_rows":524,"n_cols":39,"rows_kept":524,"cut":false,"hidden":false,"merged":[]}
[null,"Step 3 and 4 Design Water Rates Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!D67","v":0},{"$f":"'Step 4 Design Water Rates'!E67","v":0},{"$f":"'Step 4 Design Water Rates'!G67","v":0},{"$f":"'Step 4 Design Water Rates'!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!J67","v":0},{"$f":"'Step 4 Design Water Rates'!K67","v":0},{"$f":"'Step 4 Design Water Rates'!M67","v":0},{"$f":"'Step 4 Design Water Rates'!N67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!D68","v":0},{"$f":"'Step 4 Design Water Rates'!E68","v":0},{"$f":"'Step 4 Design Water Rates'!G68","v":0},{"$f":"'Step 4 Design Water Rates'!H68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!J68","v":0},{"$f":"'Step 4 Design Water Rates'!K68","v":0},{"$f":"'Step 4 Design Water Rates'!M68","v":0},{"$f":"'Step 4 Design Water Rates'!N68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!D69","v":0},{"$f":"'Step 4 Design Water Rates'!E69","v":0},{"$f":"'Step 4 Design Water Rates'!G69","v":0},{"$f":"'Step 4 Design Water Rates'!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!J69","v":0},{"$f":"'Step 4 Design Water Rates'!K69","v":0},{"$f":"'Step 4 Design Water Rates'!M69","v":0},{"$f":"'Step 4 Design Water Rates'!N69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!D70","v":0},{"$f":"'Step 4 Design Water Rates'!E70","v":0},{"$f":"'Step 4 Design Water Rates'!G70","v":0},{"$f":"'Step 4 Design Water Rates'!H70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!J70","v":0},{"$f":"'Step 4 Design Water Rates'!K70","v":0},{"$f":"'Step 4 Design Water Rates'!M70","v":0},{"$f":"'Step 4 Design Water Rates'!N70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!D71","v":0},{"$f":"'Step 4 Design Water Rates'!E71","v":0},{"$f":"'Step 4 Design Water Rates'!G71","v":0},{"$f":"'Step 4 Design Water Rates'!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!J71","v":0},{"$f":"'Step 4 Design Water Rates'!K71","v":0},{"$f":"'Step 4 Design Water Rates'!M71","v":0},{"$f":"'Step 4 Design Water Rates'!N71","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Current Rates",null,null,null,null,null,"Proposed Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Current Rates",null,null,null,null,null,"Proposed Rates"]
["Bill Tabulation",null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales",null,null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales"]
["Usage Bin",null,null,"Bills in","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill",null,"Bills in","Cumulative","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact",null,"Bin","Bills","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($/Bill)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)"]
[0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!T17","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U17","v":0},null,{"$f":"IF(D17>0,E17/D17,0)","v":0},{"$f":"IFERROR(IF($G17<=Q$6,R$6*$G17,IF($G17<=Q$7,($G17-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$8,($G17-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$9,($G17-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G17-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G17,0)","v":0},{"$f":"G17*H17","v":0},{"$f":"class4_medfixedcharge_current/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*G17*H17","v":0},null,{"$f":"IFERROR(IF($G17<=$S$6,$T$6*$G17,IF($G17<=$S$7,($G17-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$8,($G17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$9,($G17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G17/H17-1,0)","v":0},{"$f":"G17*$B$5*(1+M17*elast_season1_class1)","v":0},{"$f":"N17*D17","v":0},{"$f":"IFERROR(IF($N17<=$S$6,$T$6*$N17,IF($N17<=$S$7,($N17-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$8,($N17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$9,($N17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N17,0)","v":0},{"$f":"N17*P17","v":0},{"$f":"class4_medfixedcharge_proposed/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*N17*P17","v":0},{"$f":"IFERROR((Q17+R17)/(I17+J17)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!V17","v":0},{"$f":"SUM(V17:V$17)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W17","v":0},null,{"$f":"IF(V17>0,X17/V17,0)","v":0},{"$f":"IFERROR(IF($Z17<=AJ$6,AK$6*$Z17,IF($Z17<=AJ$7,($Z17-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$8,($Z17-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$9,($Z17-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z17-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z17,0)","v":0},{"$f":"Z17*AA17","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$V17*Z17*AA17","v":0},null,{"$f":"IFERROR(IF($Z17<=$AL$6,$AM$6*$Z17,IF($Z17<=$AL$7,($Z17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$8,($Z17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$9,($Z17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z17/AA17-1,0)","v":0},{"$f":"Z17*$B$5*(1+AF17*elast_season2_class1)","v":0},{"$f":"AG17*V17","v":0},{"$f":"IFERROR(IF($AG17<=$AL$6,$AM$6*$AG17,IF($AG17<=$AL$7,($AG17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$8,($AG17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$9,($AG17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG17,0)","v":0},{"$f":"AG17*AI17","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$V17*AG17*AI17","v":0},{"$f":"IFERROR((AJ17+AK17)/(AB17+AC17)-1,0)","v":0}]
[1,1,null,{"$f":"'Step 2 Enter Bill Tabulations'!T18","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U18","v":0},null,0,0,{"$f":"G18*H18","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"N18*P18","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$D18*N18*P18","v":0},{"$f":"IFERROR((Q18+R18)/(I18+J18)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!V18","v":0},{"$f":"SUM(V$17:V18)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W18","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG18*AI18","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((AJ18+AK18)/(AB18+AC18)-1,0)","v":0}]
[2,2,null,{"$f":"'Step 2 Enter Bill Tabulations'!T19","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U19","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q19+R19)/(I19+J19)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!V19","v":0},{"$f":"SUM(V$17:V19)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W19","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ19+AK19)/(AB19+AC19)-1,0)","v":0}]
[3,3,null,{"$f":"'Step 2 Enter Bill Tabulations'!T20","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V20","v":0},{"$f":"SUM(V$17:V20)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[4,4,null,{"$f":"'Step 2 Enter Bill Tabulations'!T21","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V21","v":0},{"$f":"SUM(V$17:V21)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[5,5,null,{"$f":"'Step 2 Enter Bill Tabulations'!T22","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V22","v":0},{"$f":"SUM(V$17:V22)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[6,6,null,{"$f":"'Step 2 Enter Bill Tabulations'!T23","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V23","v":0},{"$f":"SUM(V$17:V23)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[7,7,null,{"$f":"'Step 2 Enter Bill Tabulations'!T24","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V24","v":0},{"$f":"SUM(V$17:V24)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[8,8,null,{"$f":"'Step 2 Enter Bill Tabulations'!T25","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V25","v":0},{"$f":"SUM(V$17:V25)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[9,9,null,{"$f":"'Step 2 Enter Bill Tabulations'!T26","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V26","v":0},{"$f":"SUM(V$17:V26)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[10,10,null,{"$f":"'Step 2 Enter Bill Tabulations'!T27","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V27","v":0},{"$f":"SUM(V$17:V27)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[11,11,null,{"$f":"'Step 2 Enter Bill Tabulations'!T28","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V28","v":0},{"$f":"SUM(V$17:V28)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[12,12,null,{"$f":"'Step 2 Enter Bill Tabulations'!T29","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V29","v":0},{"$f":"SUM(V$17:V29)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[13,13,null,{"$f":"'Step 2 Enter Bill Tabulations'!T30","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V30","v":0},{"$f":"SUM(V$17:V30)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[14,14,null,{"$f":"'Step 2 Enter Bill Tabulations'!T31","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V31","v":0},{"$f":"SUM(V$17:V31)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[15,15,null,{"$f":"'Step 2 Enter Bill Tabulations'!T32","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V32","v":0},{"$f":"SUM(V$17:V32)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[16,16,null,{"$f":"'Step 2 Enter Bill Tabulations'!T33","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V33","v":0},{"$f":"SUM(V$17:V33)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[17,17,null,{"$f":"'Step 2 Enter Bill Tabulations'!T34","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V34","v":0},{"$f":"SUM(V$17:V34)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[18,18,null,{"$f":"'Step 2 Enter Bill Tabulations'!T35","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V35","v":0},{"$f":"SUM(V$17:V35)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[19,19,null,{"$f":"'Step 2 Enter Bill Tabulations'!T36","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V36","v":0},{"$f":"SUM(V$17:V36)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[20,20,null,{"$f":"'Step 2 Enter Bill Tabulations'!T37","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V37","v":0},{"$f":"SUM(V$17:V37)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[21,21,null,{"$f":"'Step 2 Enter Bill Tabulations'!T38","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V38","v":0},{"$f":"SUM(V$17:V38)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[22,22,null,{"$f":"'Step 2 Enter Bill Tabulations'!T39","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V39","v":0},{"$f":"SUM(V$17:V39)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[23,23,null,{"$f":"'Step 2 Enter Bill Tabulations'!T40","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V40","v":0},{"$f":"SUM(V$17:V40)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[24,24,null,{"$f":"'Step 2 Enter Bill Tabulations'!T41","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V41","v":0},{"$f":"SUM(V$17:V41)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[25,25,null,{"$f":"'Step 2 Enter Bill Tabulations'!T42","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V42","v":0},{"$f":"SUM(V$17:V42)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[26,26,null,{"$f":"'Step 2 Enter Bill Tabulations'!T43","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V43","v":0},{"$f":"SUM(V$17:V43)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[27,27,null,{"$f":"'Step 2 Enter Bill Tabulations'!T44","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V44","v":0},{"$f":"SUM(V$17:V44)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[28,28,null,{"$f":"'Step 2 Enter Bill Tabulations'!T45","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V45","v":0},{"$f":"SUM(V$17:V45)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[29,29,null,{"$f":"'Step 2 Enter Bill Tabulations'!T46","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V46","v":0},{"$f":"SUM(V$17:V46)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[30,30,null,{"$f":"'Step 2 Enter Bill Tabulations'!T47","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V47","v":0},{"$f":"SUM(V$17:V47)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[31,31,null,{"$f":"'Step 2 Enter Bill Tabulations'!T48","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V48","v":0},{"$f":"SUM(V$17:V48)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[32,32,null,{"$f":"'Step 2 Enter Bill Tabulations'!T49","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V49","v":0},{"$f":"SUM(V$17:V49)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[33,33,null,{"$f":"'Step 2 Enter Bill Tabulations'!T50","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V50","v":0},{"$f":"SUM(V$17:V50)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[34,34,null,{"$f":"'Step 2 Enter Bill Tabulations'!T51","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V51","v":0},{"$f":"SUM(V$17:V51)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[35,35,null,{"$f":"'Step 2 Enter Bill Tabulations'!T52","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V52","v":0},{"$f":"SUM(V$17:V52)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[36,36,null,{"$f":"'Step 2 Enter Bill Tabulations'!T53","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V53","v":0},{"$f":"SUM(V$17:V53)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[37,37,null,{"$f":"'Step 2 Enter Bill Tabulations'!T54","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V54","v":0},{"$f":"SUM(V$17:V54)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[38,38,null,{"$f":"'Step 2 Enter Bill Tabulations'!T55","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V55","v":0},{"$f":"SUM(V$17:V55)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[39,39,null,{"$f":"'Step 2 Enter Bill Tabulations'!T56","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V56","v":0},{"$f":"SUM(V$17:V56)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[40,40,null,{"$f":"'Step 2 Enter Bill Tabulations'!T57","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V57","v":0},{"$f":"SUM(V$17:V57)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[41,41,null,{"$f":"'Step 2 Enter Bill Tabulations'!T58","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V58","v":0},{"$f":"SUM(V$17:V58)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[42,42,null,{"$f":"'Step 2 Enter Bill Tabulations'!T59","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V59","v":0},{"$f":"SUM(V$17:V59)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[43,43,null,{"$f":"'Step 2 Enter Bill Tabulations'!T60","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V60","v":0},{"$f":"SUM(V$17:V60)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[44,44,null,{"$f":"'Step 2 Enter Bill Tabulations'!T61","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V61","v":0},{"$f":"SUM(V$17:V61)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[45,45,null,{"$f":"'Step 2 Enter Bill Tabulations'!T62","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V62","v":0},{"$f":"SUM(V$17:V62)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[46,46,null,{"$f":"'Step 2 Enter Bill Tabulations'!T63","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V63","v":0},{"$f":"SUM(V$17:V63)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[47,47,null,{"$f":"'Step 2 Enter Bill Tabulations'!T64","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V64","v":0},{"$f":"SUM(V$17:V64)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[48,48,null,{"$f":"'Step 2 Enter Bill Tabulations'!T65","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V65","v":0},{"$f":"SUM(V$17:V65)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[49,49,null,{"$f":"'Step 2 Enter Bill Tabulations'!T66","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V66","v":0},{"$f":"SUM(V$17:V66)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[50,50,null,{"$f":"'Step 2 Enter Bill Tabulations'!T67","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V67","v":0},{"$f":"SUM(V$17:V67)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[51,51,null,{"$f":"'Step 2 Enter Bill Tabulations'!T68","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V68","v":0},{"$f":"SUM(V$17:V68)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[52,52,null,{"$f":"'Step 2 Enter Bill Tabulations'!T69","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V69","v":0},{"$f":"SUM(V$17:V69)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[53,53,null,{"$f":"'Step 2 Enter Bill Tabulations'!T70","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V70","v":0},{"$f":"SUM(V$17:V70)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[54,54,null,{"$f":"'Step 2 Enter Bill Tabulations'!T71","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V71","v":0},{"$f":"SUM(V$17:V71)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[55,55,null,{"$f":"'Step 2 Enter Bill Tabulations'!T72","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V72","v":0},{"$f":"SUM(V$17:V72)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[56,56,null,{"$f":"'Step 2 Enter Bill Tabulations'!T73","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V73","v":0},{"$f":"SUM(V$17:V73)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[57,57,null,{"$f":"'Step 2 Enter Bill Tabulations'!T74","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V74","v":0},{"$f":"SUM(V$17:V74)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[58,58,null,{"$f":"'Step 2 Enter Bill Tabulations'!T75","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V75","v":0},{"$f":"SUM(V$17:V75)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[59,59,null,{"$f":"'Step 2 Enter Bill Tabulations'!T76","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V76","v":0},{"$f":"SUM(V$17:V76)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[60,60,null,{"$f":"'Step 2 Enter Bill Tabulations'!T77","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V77","v":0},{"$f":"SUM(V$17:V77)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[61,61,null,{"$f":"'Step 2 Enter Bill Tabulations'!T78","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V78","v":0},{"$f":"SUM(V$17:V78)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[62,62,null,{"$f":"'Step 2 Enter Bill Tabulations'!T79","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V79","v":0},{"$f":"SUM(V$17:V79)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[63,63,null,{"$f":"'Step 2 Enter Bill Tabulations'!T80","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V80","v":0},{"$f":"SUM(V$17:V80)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[64,64,null,{"$f":"'Step 2 Enter Bill Tabulations'!T81","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U81","v":0},null,{"$f":"IF(D81>0,E81/D81,0)","v":0},{"$f":"IFERROR(IF($G81<=Q$6,R$6*$G81,IF($G81<=Q$7,($G81-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$8,($G81-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$9,($G81-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G81-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D81*G81*H81","v":0},null,{"$f":"IFERROR(IF($G81<=$S$6,$T$6*$G81,IF($G81<=$S$7,($G81-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$8,($G81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$9,($G81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G81/H81-1,0)","v":0},{"$f":"G81*$B$5*(1+M81*elast_season1_class1)","v":0},{"$f":"N81*D81","v":0},{"$f":"IFERROR(IF($N81<=$S$6,$T$6*$N81,IF($N81<=$S$7,($N81-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$8,($N81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$9,($N81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N81,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V81","v":0},{"$f":"SUM(V$17:V81)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W81","v":0},null,{"$f":"IF(V81>0,X81/V81,0)","v":0},{"$f":"IFERROR(IF($Z81<=AJ$6,AK$6*$Z81,IF($Z81<=AJ$7,($Z81-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$8,($Z81-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$9,($Z81-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z81-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z81,0)","v":0},{"$f":"Z81*AA81","v":0},{"$error":"#VALUE!"},{"$f":"$V81*Z81*AA81","v":0},null,{"$f":"IFERROR(IF($Z81<=$AL$6,$AM$6*$Z81,IF($Z81<=$AL$7,($Z81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$8,($Z81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$9,($Z81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z81/AA81-1,0)","v":0},{"$f":"Z81*$B$5*(1+AF81*elast_season2_class1)","v":0},{"$f":"AG81*V81","v":0},{"$f":"IFERROR(IF($AG81<=$AL$6,$AM$6*$AG81,IF($AG81<=$AL$7,($AG81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$8,($AG81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$9,($AG81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V81*AG81*AI81","v":0},0]
[65,65,null,{"$f":"'Step 2 Enter Bill Tabulations'!T82","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U82","v":0},null,0,0,{"$f":"G82*H82","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N82*P82","v":0},{"$error":"#VALUE!"},{"$f":"$D82*N82*P82","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V82","v":0},{"$f":"SUM(V$17:V82)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W82","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG82*AI82","v":0},{"$f":"R82","v":{"$error":"#VALUE!"}},0,0]
[66,66,null,{"$f":"'Step 2 Enter Bill Tabulations'!T83","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U83","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R82","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q83+R83)/(I83+J83)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!V83","v":0},{"$f":"SUM(V$17:V83)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W83","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ83+AK83)/(AB83+AC83)-1,0)","v":0}]
[67,67,null,{"$f":"'Step 2 Enter Bill Tabulations'!T84","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V84","v":0},{"$f":"SUM(V$17:V84)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[68,68,null,{"$f":"'Step 2 Enter Bill Tabulations'!T85","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V85","v":0},{"$f":"SUM(V$17:V85)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[69,69,null,{"$f":"'Step 2 Enter Bill Tabulations'!T86","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V86","v":0},{"$f":"SUM(V$17:V86)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[70,70,null,{"$f":"'Step 2 Enter Bill Tabulations'!T87","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V87","v":0},{"$f":"SUM(V$17:V87)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[71,71,null,{"$f":"'Step 2 Enter Bill Tabulations'!T88","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V88","v":0},{"$f":"SUM(V$17:V88)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[72,72,null,{"$f":"'Step 2 Enter Bill Tabulations'!T89","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V89","v":0},{"$f":"SUM(V$17:V89)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[73,73,null,{"$f":"'Step 2 Enter Bill Tabulations'!T90","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V90","v":0},{"$f":"SUM(V$17:V90)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[74,74,null,{"$f":"'Step 2 Enter Bill Tabulations'!T91","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V91","v":0},{"$f":"SUM(V$17:V91)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[75,75,null,{"$f":"'Step 2 Enter Bill Tabulations'!T92","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V92","v":0},{"$f":"SUM(V$17:V92)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[76,76,null,{"$f":"'Step 2 Enter Bill Tabulations'!T93","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V93","v":0},{"$f":"SUM(V$17:V93)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[77,77,null,{"$f":"'Step 2 Enter Bill Tabulations'!T94","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V94","v":0},{"$f":"SUM(V$17:V94)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[78,78,null,{"$f":"'Step 2 Enter Bill Tabulations'!T95","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V95","v":0},{"$f":"SUM(V$17:V95)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[79,79,null,{"$f":"'Step 2 Enter Bill Tabulations'!T96","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V96","v":0},{"$f":"SUM(V$17:V96)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[80,80,null,{"$f":"'Step 2 Enter Bill Tabulations'!T97","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V97","v":0},{"$f":"SUM(V$17:V97)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[81,81,null,{"$f":"'Step 2 Enter Bill Tabulations'!T98","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V98","v":0},{"$f":"SUM(V$17:V98)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[82,82,null,{"$f":"'Step 2 Enter Bill Tabulations'!T99","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V99","v":0},{"$f":"SUM(V$17:V99)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[83,83,null,{"$f":"'Step 2 Enter Bill Tabulations'!T100","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V100","v":0},{"$f":"SUM(V$17:V100)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[84,84,null,{"$f":"'Step 2 Enter Bill Tabulations'!T101","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V101","v":0},{"$f":"SUM(V$17:V101)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[85,85,null,{"$f":"'Step 2 Enter Bill Tabulations'!T102","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V102","v":0},{"$f":"SUM(V$17:V102)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[86,86,null,{"$f":"'Step 2 Enter Bill Tabulations'!T103","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V103","v":0},{"$f":"SUM(V$17:V103)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[87,87,null,{"$f":"'Step 2 Enter Bill Tabulations'!T104","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V104","v":0},{"$f":"SUM(V$17:V104)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[88,88,null,{"$f":"'Step 2 Enter Bill Tabulations'!T105","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V105","v":0},{"$f":"SUM(V$17:V105)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[89,89,null,{"$f":"'Step 2 Enter Bill Tabulations'!T106","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V106","v":0},{"$f":"SUM(V$17:V106)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[90,90,null,{"$f":"'Step 2 Enter Bill Tabulations'!T107","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V107","v":0},{"$f":"SUM(V$17:V107)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[91,91,null,{"$f":"'Step 2 Enter Bill Tabulations'!T108","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V108","v":0},{"$f":"SUM(V$17:V108)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[92,92,null,{"$f":"'Step 2 Enter Bill Tabulations'!T109","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V109","v":0},{"$f":"SUM(V$17:V109)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[93,93,null,{"$f":"'Step 2 Enter Bill Tabulations'!T110","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V110","v":0},{"$f":"SUM(V$17:V110)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[94,94,null,{"$f":"'Step 2 Enter Bill Tabulations'!T111","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V111","v":0},{"$f":"SUM(V$17:V111)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[95,95,null,{"$f":"'Step 2 Enter Bill Tabulations'!T112","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V112","v":0},{"$f":"SUM(V$17:V112)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[96,96,null,{"$f":"'Step 2 Enter Bill Tabulations'!T113","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V113","v":0},{"$f":"SUM(V$17:V113)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[97,97,null,{"$f":"'Step 2 Enter Bill Tabulations'!T114","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V114","v":0},{"$f":"SUM(V$17:V114)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[98,98,null,{"$f":"'Step 2 Enter Bill Tabulations'!T115","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V115","v":0},{"$f":"SUM(V$17:V115)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[99,99,null,{"$f":"'Step 2 Enter Bill Tabulations'!T116","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V116","v":0},{"$f":"SUM(V$17:V116)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[100,100,null,{"$f":"'Step 2 Enter Bill Tabulations'!T117","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V117","v":0},{"$f":"SUM(V$17:V117)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[101,101,null,{"$f":"'Step 2 Enter Bill Tabulations'!T118","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V118","v":0},{"$f":"SUM(V$17:V118)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[102,102,null,{"$f":"'Step 2 Enter Bill Tabulations'!T119","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V119","v":0},{"$f":"SUM(V$17:V119)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[103,103,null,{"$f":"'Step 2 Enter Bill Tabulations'!T120","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V120","v":0},{"$f":"SUM(V$17:V120)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[104,104,null,{"$f":"'Step 2 Enter Bill Tabulations'!T121","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V121","v":0},{"$f":"SUM(V$17:V121)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[105,105,null,{"$f":"'Step 2 Enter Bill Tabulations'!T122","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V122","v":0},{"$f":"SUM(V$17:V122)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[106,106,null,{"$f":"'Step 2 Enter Bill Tabulations'!T123","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V123","v":0},{"$f":"SUM(V$17:V123)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[107,107,null,{"$f":"'Step 2 Enter Bill Tabulations'!T124","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V124","v":0},{"$f":"SUM(V$17:V124)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[108,108,null,{"$f":"'Step 2 Enter Bill Tabulations'!T125","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V125","v":0},{"$f":"SUM(V$17:V125)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[109,109,null,{"$f":"'Step 2 Enter Bill Tabulations'!T126","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V126","v":0},{"$f":"SUM(V$17:V126)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[110,110,null,{"$f":"'Step 2 Enter Bill Tabulations'!T127","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V127","v":0},{"$f":"SUM(V$17:V127)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[111,111,null,{"$f":"'Step 2 Enter Bill Tabulations'!T128","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V128","v":0},{"$f":"SUM(V$17:V128)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[112,112,null,{"$f":"'Step 2 Enter Bill Tabulations'!T129","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V129","v":0},{"$f":"SUM(V$17:V129)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[113,113,null,{"$f":"'Step 2 Enter Bill Tabulations'!T130","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V130","v":0},{"$f":"SUM(V$17:V130)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[114,114,null,{"$f":"'Step 2 Enter Bill Tabulations'!T131","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V131","v":0},{"$f":"SUM(V$17:V131)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[115,115,null,{"$f":"'Step 2 Enter Bill Tabulations'!T132","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V132","v":0},{"$f":"SUM(V$17:V132)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[116,116,null,{"$f":"'Step 2 Enter Bill Tabulations'!T133","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V133","v":0},{"$f":"SUM(V$17:V133)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[117,117,null,{"$f":"'Step 2 Enter Bill Tabulations'!T134","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V134","v":0},{"$f":"SUM(V$17:V134)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[118,118,null,{"$f":"'Step 2 Enter Bill Tabulations'!T135","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V135","v":0},{"$f":"SUM(V$17:V135)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[119,119,null,{"$f":"'Step 2 Enter Bill Tabulations'!T136","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V136","v":0},{"$f":"SUM(V$17:V136)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[120,120,null,{"$f":"'Step 2 Enter Bill Tabulations'!T137","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V137","v":0},{"$f":"SUM(V$17:V137)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[121,121,null,{"$f":"'Step 2 Enter Bill Tabulations'!T138","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V138","v":0},{"$f":"SUM(V$17:V138)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[122,122,null,{"$f":"'Step 2 Enter Bill Tabulations'!T139","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V139","v":0},{"$f":"SUM(V$17:V139)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[123,123,null,{"$f":"'Step 2 Enter Bill Tabulations'!T140","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V140","v":0},{"$f":"SUM(V$17:V140)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[124,124,null,{"$f":"'Step 2 Enter Bill Tabulations'!T141","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V141","v":0},{"$f":"SUM(V$17:V141)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[125,125,null,{"$f":"'Step 2 Enter Bill Tabulations'!T142","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V142","v":0},{"$f":"SUM(V$17:V142)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[126,126,null,{"$f":"'Step 2 Enter Bill Tabulations'!T143","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V143","v":0},{"$f":"SUM(V$17:V143)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[127,127,null,{"$f":"'Step 2 Enter Bill Tabulations'!T144","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V144","v":0},{"$f":"SUM(V$17:V144)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[128,128,null,{"$f":"'Step 2 Enter Bill Tabulations'!T145","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U145","v":0},null,{"$f":"IF(D145>0,E145/D145,0)","v":0},{"$f":"IFERROR(IF($G145<=Q$6,R$6*$G145,IF($G145<=Q$7,($G145-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$8,($G145-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$9,($G145-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G145-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D145*G145*H145","v":0},null,{"$f":"IFERROR(IF($G145<=$S$6,$T$6*$G145,IF($G145<=$S$7,($G145-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$8,($G145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$9,($G145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G145/H145-1,0)","v":0},{"$f":"G145*$B$5*(1+M145*elast_season1_class1)","v":0},{"$f":"N145*D145","v":0},{"$f":"IFERROR(IF($N145<=$S$6,$T$6*$N145,IF($N145<=$S$7,($N145-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$8,($N145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$9,($N145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N145,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V145","v":0},{"$f":"SUM(V$17:V145)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W145","v":0},null,{"$f":"IF(V145>0,X145/V145,0)","v":0},{"$f":"IFERROR(IF($Z145<=AJ$6,AK$6*$Z145,IF($Z145<=AJ$7,($Z145-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$8,($Z145-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$9,($Z145-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z145-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z145,0)","v":0},{"$f":"Z145*AA145","v":0},{"$error":"#VALUE!"},{"$f":"$V145*Z145*AA145","v":0},null,{"$f":"IFERROR(IF($Z145<=$AL$6,$AM$6*$Z145,IF($Z145<=$AL$7,($Z145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$8,($Z145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$9,($Z145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z145/AA145-1,0)","v":0},{"$f":"Z145*$B$5*(1+AF145*elast_season2_class1)","v":0},{"$f":"AG145*V145","v":0},{"$f":"IFERROR(IF($AG145<=$AL$6,$AM$6*$AG145,IF($AG145<=$AL$7,($AG145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$8,($AG145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$9,($AG145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V145*AG145*AI145","v":0},0]
[129,129,null,{"$f":"'Step 2 Enter Bill Tabulations'!T146","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U146","v":0},null,0,0,{"$f":"G146*H146","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N146*P146","v":0},{"$error":"#VALUE!"},{"$f":"$D146*N146*P146","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V146","v":0},{"$f":"SUM(V$17:V146)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W146","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG146*AI146","v":0},{"$f":"R146","v":{"$error":"#VALUE!"}},0,0]
[130,130,null,{"$f":"'Step 2 Enter Bill Tabulations'!T147","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U147","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R146","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q147+R147)/(I147+J147)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!V147","v":0},{"$f":"SUM(V$17:V147)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W147","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ147+AK147)/(AB147+AC147)-1,0)","v":0}]
[131,131,null,{"$f":"'Step 2 Enter Bill Tabulations'!T148","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V148","v":0},{"$f":"SUM(V$17:V148)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[132,132,null,{"$f":"'Step 2 Enter Bill Tabulations'!T149","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V149","v":0},{"$f":"SUM(V$17:V149)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[133,133,null,{"$f":"'Step 2 Enter Bill Tabulations'!T150","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V150","v":0},{"$f":"SUM(V$17:V150)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[134,134,null,{"$f":"'Step 2 Enter Bill Tabulations'!T151","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V151","v":0},{"$f":"SUM(V$17:V151)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[135,135,null,{"$f":"'Step 2 Enter Bill Tabulations'!T152","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V152","v":0},{"$f":"SUM(V$17:V152)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[136,136,null,{"$f":"'Step 2 Enter Bill Tabulations'!T153","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V153","v":0},{"$f":"SUM(V$17:V153)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[137,137,null,{"$f":"'Step 2 Enter Bill Tabulations'!T154","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V154","v":0},{"$f":"SUM(V$17:V154)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[138,138,null,{"$f":"'Step 2 Enter Bill Tabulations'!T155","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V155","v":0},{"$f":"SUM(V$17:V155)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[139,139,null,{"$f":"'Step 2 Enter Bill Tabulations'!T156","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V156","v":0},{"$f":"SUM(V$17:V156)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[140,140,null,{"$f":"'Step 2 Enter Bill Tabulations'!T157","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V157","v":0},{"$f":"SUM(V$17:V157)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[141,141,null,{"$f":"'Step 2 Enter Bill Tabulations'!T158","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V158","v":0},{"$f":"SUM(V$17:V158)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[142,142,null,{"$f":"'Step 2 Enter Bill Tabulations'!T159","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V159","v":0},{"$f":"SUM(V$17:V159)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[143,143,null,{"$f":"'Step 2 Enter Bill Tabulations'!T160","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V160","v":0},{"$f":"SUM(V$17:V160)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[144,144,null,{"$f":"'Step 2 Enter Bill Tabulations'!T161","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V161","v":0},{"$f":"SUM(V$17:V161)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[145,145,null,{"$f":"'Step 2 Enter Bill Tabulations'!T162","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V162","v":0},{"$f":"SUM(V$17:V162)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[146,146,null,{"$f":"'Step 2 Enter Bill Tabulations'!T163","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V163","v":0},{"$f":"SUM(V$17:V163)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[147,147,null,{"$f":"'Step 2 Enter Bill Tabulations'!T164","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V164","v":0},{"$f":"SUM(V$17:V164)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[148,148,null,{"$f":"'Step 2 Enter Bill Tabulations'!T165","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V165","v":0},{"$f":"SUM(V$17:V165)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[149,149,null,{"$f":"'Step 2 Enter Bill Tabulations'!T166","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V166","v":0},{"$f":"SUM(V$17:V166)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[150,150,null,{"$f":"'Step 2 Enter Bill Tabulations'!T167","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V167","v":0},{"$f":"SUM(V$17:V167)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[151,151,null,{"$f":"'Step 2 Enter Bill Tabulations'!T168","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V168","v":0},{"$f":"SUM(V$17:V168)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[152,152,null,{"$f":"'Step 2 Enter Bill Tabulations'!T169","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V169","v":0},{"$f":"SUM(V$17:V169)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[153,153,null,{"$f":"'Step 2 Enter Bill Tabulations'!T170","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V170","v":0},{"$f":"SUM(V$17:V170)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[154,154,null,{"$f":"'Step 2 Enter Bill Tabulations'!T171","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V171","v":0},{"$f":"SUM(V$17:V171)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[155,155,null,{"$f":"'Step 2 Enter Bill Tabulations'!T172","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V172","v":0},{"$f":"SUM(V$17:V172)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[156,156,null,{"$f":"'Step 2 Enter Bill Tabulations'!T173","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V173","v":0},{"$f":"SUM(V$17:V173)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[157,157,null,{"$f":"'Step 2 Enter Bill Tabulations'!T174","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V174","v":0},{"$f":"SUM(V$17:V174)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[158,158,null,{"$f":"'Step 2 Enter Bill Tabulations'!T175","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V175","v":0},{"$f":"SUM(V$17:V175)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[159,159,null,{"$f":"'Step 2 Enter Bill Tabulations'!T176","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V176","v":0},{"$f":"SUM(V$17:V176)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[160,160,null,{"$f":"'Step 2 Enter Bill Tabulations'!T177","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V177","v":0},{"$f":"SUM(V$17:V177)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[161,161,null,{"$f":"'Step 2 Enter Bill Tabulations'!T178","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V178","v":0},{"$f":"SUM(V$17:V178)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[162,162,null,{"$f":"'Step 2 Enter Bill Tabulations'!T179","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V179","v":0},{"$f":"SUM(V$17:V179)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[163,163,null,{"$f":"'Step 2 Enter Bill Tabulations'!T180","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V180","v":0},{"$f":"SUM(V$17:V180)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[164,164,null,{"$f":"'Step 2 Enter Bill Tabulations'!T181","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V181","v":0},{"$f":"SUM(V$17:V181)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[165,165,null,{"$f":"'Step 2 Enter Bill Tabulations'!T182","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V182","v":0},{"$f":"SUM(V$17:V182)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[166,166,null,{"$f":"'Step 2 Enter Bill Tabulations'!T183","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V183","v":0},{"$f":"SUM(V$17:V183)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[167,167,null,{"$f":"'Step 2 Enter Bill Tabulations'!T184","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V184","v":0},{"$f":"SUM(V$17:V184)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[168,168,null,{"$f":"'Step 2 Enter Bill Tabulations'!T185","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V185","v":0},{"$f":"SUM(V$17:V185)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[169,169,null,{"$f":"'Step 2 Enter Bill Tabulations'!T186","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V186","v":0},{"$f":"SUM(V$17:V186)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[170,170,null,{"$f":"'Step 2 Enter Bill Tabulations'!T187","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V187","v":0},{"$f":"SUM(V$17:V187)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[171,171,null,{"$f":"'Step 2 Enter Bill Tabulations'!T188","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V188","v":0},{"$f":"SUM(V$17:V188)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[172,172,null,{"$f":"'Step 2 Enter Bill Tabulations'!T189","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V189","v":0},{"$f":"SUM(V$17:V189)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[173,173,null,{"$f":"'Step 2 Enter Bill Tabulations'!T190","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V190","v":0},{"$f":"SUM(V$17:V190)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[174,174,null,{"$f":"'Step 2 Enter Bill Tabulations'!T191","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V191","v":0},{"$f":"SUM(V$17:V191)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[175,175,null,{"$f":"'Step 2 Enter Bill Tabulations'!T192","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V192","v":0},{"$f":"SUM(V$17:V192)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[176,176,null,{"$f":"'Step 2 Enter Bill Tabulations'!T193","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V193","v":0},{"$f":"SUM(V$17:V193)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[177,177,null,{"$f":"'Step 2 Enter Bill Tabulations'!T194","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V194","v":0},{"$f":"SUM(V$17:V194)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[178,178,null,{"$f":"'Step 2 Enter Bill Tabulations'!T195","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V195","v":0},{"$f":"SUM(V$17:V195)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[179,179,null,{"$f":"'Step 2 Enter Bill Tabulations'!T196","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V196","v":0},{"$f":"SUM(V$17:V196)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[180,180,null,{"$f":"'Step 2 Enter Bill Tabulations'!T197","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V197","v":0},{"$f":"SUM(V$17:V197)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[181,181,null,{"$f":"'Step 2 Enter Bill Tabulations'!T198","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V198","v":0},{"$f":"SUM(V$17:V198)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[182,182,null,{"$f":"'Step 2 Enter Bill Tabulations'!T199","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V199","v":0},{"$f":"SUM(V$17:V199)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[183,183,null,{"$f":"'Step 2 Enter Bill Tabulations'!T200","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V200","v":0},{"$f":"SUM(V$17:V200)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[184,184,null,{"$f":"'Step 2 Enter Bill Tabulations'!T201","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V201","v":0},{"$f":"SUM(V$17:V201)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[185,185,null,{"$f":"'Step 2 Enter Bill Tabulations'!T202","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V202","v":0},{"$f":"SUM(V$17:V202)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[186,186,null,{"$f":"'Step 2 Enter Bill Tabulations'!T203","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V203","v":0},{"$f":"SUM(V$17:V203)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[187,187,null,{"$f":"'Step 2 Enter Bill Tabulations'!T204","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V204","v":0},{"$f":"SUM(V$17:V204)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[188,188,null,{"$f":"'Step 2 Enter Bill Tabulations'!T205","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V205","v":0},{"$f":"SUM(V$17:V205)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[189,189,null,{"$f":"'Step 2 Enter Bill Tabulations'!T206","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V206","v":0},{"$f":"SUM(V$17:V206)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[190,190,null,{"$f":"'Step 2 Enter Bill Tabulations'!T207","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V207","v":0},{"$f":"SUM(V$17:V207)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[191,191,null,{"$f":"'Step 2 Enter Bill Tabulations'!T208","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V208","v":0},{"$f":"SUM(V$17:V208)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[192,192,null,{"$f":"'Step 2 Enter Bill Tabulations'!T209","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U209","v":0},null,{"$f":"IF(D209>0,E209/D209,0)","v":0},{"$f":"IFERROR(IF($G209<=Q$6,R$6*$G209,IF($G209<=Q$7,($G209-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$8,($G209-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$9,($G209-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G209-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D209*G209*H209","v":0},null,{"$f":"IFERROR(IF($G209<=$S$6,$T$6*$G209,IF($G209<=$S$7,($G209-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$8,($G209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$9,($G209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G209/H209-1,0)","v":0},{"$f":"G209*$B$5*(1+M209*elast_season1_class1)","v":0},{"$f":"N209*D209","v":0},{"$f":"IFERROR(IF($N209<=$S$6,$T$6*$N209,IF($N209<=$S$7,($N209-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$8,($N209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$9,($N209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N209,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V209","v":0},{"$f":"SUM(V$17:V209)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W209","v":0},null,{"$f":"IF(V209>0,X209/V209,0)","v":0},{"$f":"IFERROR(IF($Z209<=AJ$6,AK$6*$Z209,IF($Z209<=AJ$7,($Z209-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$8,($Z209-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$9,($Z209-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z209-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z209,0)","v":0},{"$f":"Z209*AA209","v":0},{"$error":"#VALUE!"},{"$f":"$V209*Z209*AA209","v":0},null,{"$f":"IFERROR(IF($Z209<=$AL$6,$AM$6*$Z209,IF($Z209<=$AL$7,($Z209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$8,($Z209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$9,($Z209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z209/AA209-1,0)","v":0},{"$f":"Z209*$B$5*(1+AF209*elast_season2_class1)","v":0},{"$f":"AG209*V209","v":0},{"$f":"IFERROR(IF($AG209<=$AL$6,$AM$6*$AG209,IF($AG209<=$AL$7,($AG209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$8,($AG209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$9,($AG209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V209*AG209*AI209","v":0},0]
[193,193,null,{"$f":"'Step 2 Enter Bill Tabulations'!T210","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U210","v":0},null,0,0,{"$f":"G210*H210","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N210*P210","v":0},{"$error":"#VALUE!"},{"$f":"$D210*N210*P210","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V210","v":0},{"$f":"SUM(V$17:V210)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W210","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG210*AI210","v":0},{"$f":"R210","v":{"$error":"#VALUE!"}},0,0]
[194,194,null,{"$f":"'Step 2 Enter Bill Tabulations'!T211","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U211","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R210","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q211+R211)/(I211+J211)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!V211","v":0},{"$f":"SUM(V$17:V211)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W211","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ211+AK211)/(AB211+AC211)-1,0)","v":0}]
[195,195,null,{"$f":"'Step 2 Enter Bill Tabulations'!T212","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V212","v":0},{"$f":"SUM(V$17:V212)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[196,196,null,{"$f":"'Step 2 Enter Bill Tabulations'!T213","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V213","v":0},{"$f":"SUM(V$17:V213)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[197,197,null,{"$f":"'Step 2 Enter Bill Tabulations'!T214","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V214","v":0},{"$f":"SUM(V$17:V214)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[198,198,null,{"$f":"'Step 2 Enter Bill Tabulations'!T215","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V215","v":0},{"$f":"SUM(V$17:V215)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[199,199,null,{"$f":"'Step 2 Enter Bill Tabulations'!T216","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V216","v":0},{"$f":"SUM(V$17:V216)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[200,200,null,{"$f":"'Step 2 Enter Bill Tabulations'!T217","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V217","v":0},{"$f":"SUM(V$17:V217)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B217+1","v":201},{"$f":"A218+24","v":225},null,{"$f":"'Step 2 Enter Bill Tabulations'!T218","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V218","v":0},{"$f":"SUM(V$17:V218)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B218+1","v":226},{"$f":"A219+24","v":250},null,{"$f":"'Step 2 Enter Bill Tabulations'!T219","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V219","v":0},{"$f":"SUM(V$17:V219)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[251,275,null,{"$f":"'Step 2 Enter Bill Tabulations'!T220","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V220","v":0},{"$f":"SUM(V$17:V220)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[276,300,null,{"$f":"'Step 2 Enter Bill Tabulations'!T221","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V221","v":0},{"$f":"SUM(V$17:V221)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[301,325,null,{"$f":"'Step 2 Enter Bill Tabulations'!T222","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V222","v":0},{"$f":"SUM(V$17:V222)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[326,350,null,{"$f":"'Step 2 Enter Bill Tabulations'!T223","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V223","v":0},{"$f":"SUM(V$17:V223)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[351,375,null,{"$f":"'Step 2 Enter Bill Tabulations'!T224","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V224","v":0},{"$f":"SUM(V$17:V224)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[376,400,null,{"$f":"'Step 2 Enter Bill Tabulations'!T225","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V225","v":0},{"$f":"SUM(V$17:V225)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[401,{"$f":"A226+49","v":450},null,{"$f":"'Step 2 Enter Bill Tabulations'!T226","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V226","v":0},{"$f":"SUM(V$17:V226)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[451,{"$f":"A227+49","v":500},null,{"$f":"'Step 2 Enter Bill Tabulations'!T227","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V227","v":0},{"$f":"SUM(V$17:V227)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[501,550,null,{"$f":"'Step 2 Enter Bill Tabulations'!T228","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V228","v":0},{"$f":"SUM(V$17:V228)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[551,600,null,{"$f":"'Step 2 Enter Bill Tabulations'!T229","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V229","v":0},{"$f":"SUM(V$17:V229)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[601,650,null,{"$f":"'Step 2 Enter Bill Tabulations'!T230","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V230","v":0},{"$f":"SUM(V$17:V230)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[651,700,null,{"$f":"'Step 2 Enter Bill Tabulations'!T231","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V231","v":0},{"$f":"SUM(V$17:V231)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[701,750,null,{"$f":"'Step 2 Enter Bill Tabulations'!T232","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V232","v":0},{"$f":"SUM(V$17:V232)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[751,800,null,{"$f":"'Step 2 Enter Bill Tabulations'!T233","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V233","v":0},{"$f":"SUM(V$17:V233)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[801,850,null,{"$f":"'Step 2 Enter Bill Tabulations'!T234","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V234","v":0},{"$f":"SUM(V$17:V234)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[851,900,null,{"$f":"'Step 2 Enter Bill Tabulations'!T235","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V235","v":0},{"$f":"SUM(V$17:V235)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[901,950,null,{"$f":"'Step 2 Enter Bill Tabulations'!T236","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V236","v":0},{"$f":"SUM(V$17:V236)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[951,1000,null,{"$f":"'Step 2 Enter Bill Tabulations'!T237","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V237","v":0},{"$f":"SUM(V$17:V237)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1001,1050,null,{"$f":"'Step 2 Enter Bill Tabulations'!T238","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V238","v":0},{"$f":"SUM(V$17:V238)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1051,1100,null,{"$f":"'Step 2 Enter Bill Tabulations'!T239","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V239","v":0},{"$f":"SUM(V$17:V239)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1101,1150,null,{"$f":"'Step 2 Enter Bill Tabulations'!T240","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V240","v":0},{"$f":"SUM(V$17:V240)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1151,1200,null,{"$f":"'Step 2 Enter Bill Tabulations'!T241","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V241","v":0},{"$f":"SUM(V$17:V241)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1201,1250,null,{"$f":"'Step 2 Enter Bill Tabulations'!T242","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V242","v":0},{"$f":"SUM(V$17:V242)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1251,1300,null,{"$f":"'Step 2 Enter Bill Tabulations'!T243","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V243","v":0},{"$f":"SUM(V$17:V243)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1301,1350,null,{"$f":"'Step 2 Enter Bill Tabulations'!T244","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V244","v":0},{"$f":"SUM(V$17:V244)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1351,1400,null,{"$f":"'Step 2 Enter Bill Tabulations'!T245","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V245","v":0},{"$f":"SUM(V$17:V245)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1401,1450,null,{"$f":"'Step 2 Enter Bill Tabulations'!T246","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V246","v":0},{"$f":"SUM(V$17:V246)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1451,1500,null,{"$f":"'Step 2 Enter Bill Tabulations'!T247","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V247","v":0},{"$f":"SUM(V$17:V247)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1501,1550,null,{"$f":"'Step 2 Enter Bill Tabulations'!T248","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V248","v":0},{"$f":"SUM(V$17:V248)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1551,1600,null,{"$f":"'Step 2 Enter Bill Tabulations'!T249","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V249","v":0},{"$f":"SUM(V$17:V249)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1601,1650,null,{"$f":"'Step 2 Enter Bill Tabulations'!T250","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V250","v":0},{"$f":"SUM(V$17:V250)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1651,1700,null,{"$f":"'Step 2 Enter Bill Tabulations'!T251","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V251","v":0},{"$f":"SUM(V$17:V251)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1701,1750,null,{"$f":"'Step 2 Enter Bill Tabulations'!T252","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V252","v":0},{"$f":"SUM(V$17:V252)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1751,1800,null,{"$f":"'Step 2 Enter Bill Tabulations'!T253","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V253","v":0},{"$f":"SUM(V$17:V253)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1801,1850,null,{"$f":"'Step 2 Enter Bill Tabulations'!T254","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V254","v":0},{"$f":"SUM(V$17:V254)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1851,1900,null,{"$f":"'Step 2 Enter Bill Tabulations'!T255","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V255","v":0},{"$f":"SUM(V$17:V255)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1901,1950,null,{"$f":"'Step 2 Enter Bill Tabulations'!T256","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V256","v":0},{"$f":"SUM(V$17:V256)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1951,2000,null,{"$f":"'Step 2 Enter Bill Tabulations'!T257","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V257","v":0},{"$f":"SUM(V$17:V257)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[2001,1000000,null,{"$f":"'Step 2 Enter Bill Tabulations'!T258","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!U258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!V258","v":0},{"$f":"SUM(V$17:V258)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!W258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
["Totals",null,null,{"$f":"SUM(D17:D258)","v":0},{"$f":"SUM(E17:E258)","v":0},null,null,null,null,null,{"$f":"SUM(K17:K258)","v":0},null,null,null,{"$f":"SUM(O17:O258)","v":0},null,null,null,{"$f":"SUM(S17:S258)","v":0},null,null,{"$f":"SUM(V17:V258)","v":0},null,{"$f":"SUM(X17:X258)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD258)","v":0},null,null,null,{"$f":"SUM(AH17:AH258)","v":0},null,null,null,{"$f":"SUM(AL17:AL258)","v":0}]
[null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"K259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"S259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"AD259/V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"AL259/V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(K264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(S264)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AD264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AL264)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill"]
[null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(I17:I258-K260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(Q17:Q258-S260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AB17:AB258-AD260)^2)/$V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AJ17:AJ258-AL260)^2)/$V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(K260^2/SQRT(K263+K260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(S260^2/SQRT(S263+S260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AD260^2/SQRT(AD263+AD260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AL260^2/SQRT(AL263+AL260^2))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Step 5 Drought Rate Adjustments Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral"]
[null,{"$f":"1-INDEX(expected_curtailment_pct,4,drought_stage_selected)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"S6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G71","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"AL6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M71","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N71","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G72","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M72","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G73","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M73","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G74","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M74","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G75","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M75","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N75","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates"]
["Bill Tabulation",null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales",null,null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales"]
["Usage Bin",null,null,"Bills in","Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill",null,"Bills in",null,"Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact",null,"Bin",null,"Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)"]
[0,0,null,{"$f":"D17","v":0},{"$f":"O17","v":0},null,{"$f":"N17","v":0},{"$f":"P17","v":0},null,null,{"$f":"S17","v":0},null,{"$f":"IFERROR(IF($G282<=$S$271,$T$271*$G282,IF($G282<=$S$272,($G282-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$273,($G282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$274,($G282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G282/H282-1,0)","v":0},{"$f":"G282*$B$270*(1+M282*elast_season1_class4)","v":0},{"$f":"N282*D282","v":0},{"$f":"IFERROR(IF($N282<=$S$271,$T$271*$N282,IF($N282<=$S$272,($N282-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$273,($N282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$274,($N282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N282,0)","v":0},null,null,{"$f":"$D282*N282*P282","v":0},{"$f":"IFERROR(S282/K282-1,0)","v":0},null,{"$f":"V17","v":0},null,{"$f":"AH17","v":0},null,{"$f":"AG17","v":0},{"$f":"AI17","v":0},null,null,{"$f":"AL17","v":0},null,{"$f":"IFERROR(IF($Z282<=$AL$271,$AM$271*$Z282,IF($Z282<=$AL$272,($Z282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$273,($Z282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$274,($Z282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z282/AA282-1,0)","v":0},{"$f":"Z282*$B$270*(1+AF282*elast_season2_class4)","v":0},{"$f":"AG282*V282","v":0},{"$f":"IFERROR(IF($AG282<=$AL$271,$AM$271*$AG282,IF($AG282<=$AL$272,($AG282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$273,($AG282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$274,($AG282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG282,0)","v":0},null,null,{"$f":"$V282*AG282*AI282","v":0},{"$f":"IFERROR(AL282/AD282-1,0)","v":0}]
[1,1,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D283*N283*P283","v":0},{"$f":"IFERROR(S283/K283-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL283/AD283-1,0)","v":0}]
[2,2,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[3,3,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[4,4,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[5,5,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[6,6,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[7,7,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[8,8,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[9,9,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[10,10,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[11,11,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[12,12,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[13,13,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[14,14,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[15,15,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[16,16,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[17,17,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[18,18,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[19,19,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[20,20,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[21,21,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[22,22,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[23,23,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[24,24,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[25,25,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[26,26,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[27,27,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[28,28,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[29,29,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[30,30,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[31,31,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[32,32,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[33,33,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[34,34,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[35,35,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[36,36,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[37,37,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[38,38,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[39,39,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[40,40,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[41,41,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[42,42,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[43,43,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[44,44,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[45,45,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[46,46,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[47,47,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[48,48,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[49,49,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[50,50,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[51,51,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[52,52,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[53,53,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[54,54,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[55,55,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[56,56,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[57,57,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[58,58,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[59,59,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[60,60,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[61,61,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[62,62,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[63,63,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[64,64,null,{"$f":"D81","v":0},{"$f":"O81","v":0},null,{"$f":"N81","v":0},{"$f":"P81","v":0},null,null,{"$f":"S81","v":0},null,{"$f":"IFERROR(IF($G346<=$S$271,$T$271*$G346,IF($G346<=$S$272,($G346-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$273,($G346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$274,($G346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G346/H346-1,0)","v":0},{"$f":"G346*$B$270*(1+M346*elast_season1_class4)","v":0},{"$f":"N346*D346","v":0},{"$f":"IFERROR(IF($N346<=$S$271,$T$271*$N346,IF($N346<=$S$272,($N346-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$273,($N346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$274,($N346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N346,0)","v":0},null,null,0,0,null,{"$f":"V81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AG81","v":0},{"$f":"AI81","v":0},null,null,{"$f":"AL81","v":0},null,{"$f":"IFERROR(IF($Z346<=$AL$271,$AM$271*$Z346,IF($Z346<=$AL$272,($Z346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$273,($Z346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$274,($Z346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z346/AA346-1,0)","v":0},{"$f":"Z346*$B$270*(1+AF346*elast_season2_class4)","v":0},{"$f":"AG346*V346","v":0},{"$f":"IFERROR(IF($AG346<=$AL$271,$AM$271*$AG346,IF($AG346<=$AL$272,($AG346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$273,($AG346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$274,($AG346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG346,0)","v":0},null,null,{"$f":"$V346*AG346*AI346","v":0},0]
[65,65,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D347*N347*P347","v":0},{"$f":"IFERROR(S347/K347-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL347/AD347-1,0)","v":0}]
[66,66,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[67,67,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[68,68,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[69,69,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[70,70,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[71,71,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[72,72,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[73,73,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[74,74,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[75,75,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[76,76,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[77,77,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[78,78,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[79,79,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[80,80,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[81,81,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[82,82,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[83,83,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[84,84,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[85,85,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[86,86,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[87,87,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[88,88,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[89,89,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[90,90,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[91,91,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[92,92,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[93,93,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[94,94,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[95,95,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[96,96,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[97,97,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[98,98,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[99,99,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[100,100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[101,101,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[102,102,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[103,103,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[104,104,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[105,105,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[106,106,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[107,107,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[108,108,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[109,109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[110,110,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[111,111,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[112,112,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[113,113,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[114,114,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[115,115,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[116,116,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[117,117,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[118,118,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[119,119,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[120,120,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[121,121,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[122,122,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[123,123,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[124,124,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[125,125,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[126,126,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[127,127,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[128,128,null,{"$f":"D145","v":0},{"$f":"O145","v":0},null,{"$f":"N145","v":0},{"$f":"P145","v":0},null,null,{"$f":"S145","v":0},null,{"$f":"IFERROR(IF($G410<=$S$271,$T$271*$G410,IF($G410<=$S$272,($G410-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$273,($G410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$274,($G410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G410/H410-1,0)","v":0},{"$f":"G410*$B$270*(1+M410*elast_season1_class4)","v":0},{"$f":"N410*D410","v":0},{"$f":"IFERROR(IF($N410<=$S$271,$T$271*$N410,IF($N410<=$S$272,($N410-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$273,($N410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$274,($N410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N410,0)","v":0},null,null,0,0,null,{"$f":"V145","v":0},null,{"$f":"AH145","v":0},null,{"$f":"AG145","v":0},{"$f":"AI145","v":0},null,null,{"$f":"AL145","v":0},null,{"$f":"IFERROR(IF($Z410<=$AL$271,$AM$271*$Z410,IF($Z410<=$AL$272,($Z410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$273,($Z410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$274,($Z410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z410/AA410-1,0)","v":0},{"$f":"Z410*$B$270*(1+AF410*elast_season2_class4)","v":0},{"$f":"AG410*V410","v":0},{"$f":"IFERROR(IF($AG410<=$AL$271,$AM$271*$AG410,IF($AG410<=$AL$272,($AG410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$273,($AG410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$274,($AG410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG410,0)","v":0},null,null,{"$f":"$V410*AG410*AI410","v":0},0]
[129,129,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D411*N411*P411","v":0},{"$f":"IFERROR(S411/K411-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL411/AD411-1,0)","v":0}]
[130,130,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[131,131,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[132,132,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[133,133,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[134,134,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[135,135,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[136,136,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[137,137,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[138,138,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[139,139,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[140,140,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[141,141,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[142,142,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[143,143,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[144,144,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[145,145,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[146,146,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[147,147,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[148,148,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[149,149,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[150,150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[151,151,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[152,152,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[153,153,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[154,154,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[155,155,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[156,156,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[157,157,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[158,158,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[159,159,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[160,160,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[161,161,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[162,162,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[163,163,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[164,164,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[165,165,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[166,166,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[167,167,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[168,168,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[169,169,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[170,170,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[171,171,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[172,172,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[173,173,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[174,174,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[175,175,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[176,176,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[177,177,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[178,178,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[179,179,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[180,180,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[181,181,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[182,182,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[183,183,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[184,184,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[185,185,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[186,186,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[187,187,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[188,188,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[189,189,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[190,190,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[191,191,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[192,192,null,{"$f":"D209","v":0},{"$f":"O209","v":0},null,{"$f":"N209","v":0},{"$f":"P209","v":0},null,null,{"$f":"S209","v":0},null,{"$f":"IFERROR(IF($G474<=$S$271,$T$271*$G474,IF($G474<=$S$272,($G474-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$273,($G474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$274,($G474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G474/H474-1,0)","v":0},{"$f":"G474*$B$270*(1+M474*elast_season1_class4)","v":0},{"$f":"N474*D474","v":0},{"$f":"IFERROR(IF($N474<=$S$271,$T$271*$N474,IF($N474<=$S$272,($N474-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$273,($N474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$274,($N474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N474,0)","v":0},null,null,0,0,null,{"$f":"V209","v":0},null,{"$f":"AH209","v":0},null,{"$f":"AG209","v":0},{"$f":"AI209","v":0},null,null,{"$f":"AL209","v":0},null,{"$f":"IFERROR(IF($Z474<=$AL$271,$AM$271*$Z474,IF($Z474<=$AL$272,($Z474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$273,($Z474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$274,($Z474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z474/AA474-1,0)","v":0},{"$f":"Z474*$B$270*(1+AF474*elast_season2_class4)","v":0},{"$f":"AG474*V474","v":0},{"$f":"IFERROR(IF($AG474<=$AL$271,$AM$271*$AG474,IF($AG474<=$AL$272,($AG474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$273,($AG474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$274,($AG474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG474,0)","v":0},null,null,{"$f":"$V474*AG474*AI474","v":0},0]
[193,193,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D475*N475*P475","v":0},{"$f":"IFERROR(S475/K475-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL475/AD475-1,0)","v":0}]
[194,194,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[195,195,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[196,196,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[197,197,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[198,198,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[199,199,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[200,200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B482+1","v":201},{"$f":"A483+24","v":225},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B483+1","v":226},{"$f":"A484+24","v":250},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[251,275,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[276,300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[301,325,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[326,350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[351,375,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[376,400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[401,{"$f":"A491+49","v":450},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[451,{"$f":"A492+49","v":500},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[501,550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[551,600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[601,650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[651,700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[701,750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[751,800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[801,850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[851,900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[901,950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[951,1000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1001,1050,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1051,1100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1101,1150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1151,1200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,{"$f":"AH241","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1201,1250,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1251,1300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1301,1350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1351,1400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1401,1450,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1451,1500,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1501,1550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1551,1600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1601,1650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1651,1700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1701,1750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1751,1800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1801,1850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1851,1900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1901,1950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1951,2000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[2001,1000000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
["Totals",null,null,{"$f":"SUM(D282:D523)","v":0},{"$f":"SUM(E282:E523)","v":0},null,null,null,null,null,{"$f":"SUM(K282:K523)","v":0},null,null,null,{"$f":"SUM(O282:O523)","v":0},null,null,null,{"$f":"SUM(S282:S523)","v":0},null,null,{"$f":"SUM(V282:V523)","v":0},null,{"$f":"SUM(X282:X523)","v":0},null,null,null,null,null,{"$f":"SUM(AD282:AD523)","v":0},null,null,null,{"$f":"SUM(AH282:AH523)","v":0},null,null,null,{"$f":"SUM(AL282:AL523)","v":0}]

{"sheet":"Class5_Model","index":18,"n_rows":524,"n_cols":39,"rows_kept":524,"cut":false,"hidden":false,"merged":[]}
[null,"Step 3 and 4 Design Water Rates Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!D77","v":0},{"$f":"'Step 4 Design Water Rates'!E77","v":0},{"$f":"'Step 4 Design Water Rates'!G77","v":0},{"$f":"'Step 4 Design Water Rates'!H77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!J77","v":0},{"$f":"'Step 4 Design Water Rates'!K77","v":0},{"$f":"'Step 4 Design Water Rates'!M77","v":0},{"$f":"'Step 4 Design Water Rates'!N77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!D78","v":0},{"$f":"'Step 4 Design Water Rates'!E78","v":0},{"$f":"'Step 4 Design Water Rates'!G78","v":0},{"$f":"'Step 4 Design Water Rates'!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!J78","v":0},{"$f":"'Step 4 Design Water Rates'!K78","v":0},{"$f":"'Step 4 Design Water Rates'!M78","v":0},{"$f":"'Step 4 Design Water Rates'!N78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!D79","v":0},{"$f":"'Step 4 Design Water Rates'!E79","v":0},{"$f":"'Step 4 Design Water Rates'!G79","v":0},{"$f":"'Step 4 Design Water Rates'!H79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!J79","v":0},{"$f":"'Step 4 Design Water Rates'!K79","v":0},{"$f":"'Step 4 Design Water Rates'!M79","v":0},{"$f":"'Step 4 Design Water Rates'!N79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!D80","v":0},{"$f":"'Step 4 Design Water Rates'!E80","v":0},{"$f":"'Step 4 Design Water Rates'!G80","v":0},{"$f":"'Step 4 Design Water Rates'!H80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!J80","v":0},{"$f":"'Step 4 Design Water Rates'!K80","v":0},{"$f":"'Step 4 Design Water Rates'!M80","v":0},{"$f":"'Step 4 Design Water Rates'!N80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!D81","v":0},{"$f":"'Step 4 Design Water Rates'!E81","v":0},{"$f":"'Step 4 Design Water Rates'!G81","v":0},{"$f":"'Step 4 Design Water Rates'!H81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!J81","v":0},{"$f":"'Step 4 Design Water Rates'!K81","v":0},{"$f":"'Step 4 Design Water Rates'!M81","v":0},{"$f":"'Step 4 Design Water Rates'!N81","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Current Rates",null,null,null,null,null,"Proposed Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Current Rates",null,null,null,null,null,"Proposed Rates"]
["Bill Tabulation",null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales",null,null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales"]
["Usage Bin",null,null,"Bills in","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill",null,"Bills in","Cumulative","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact",null,"Bin","Bills","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($/Bill)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)"]
[0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y17","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z17","v":0},null,{"$f":"IF(D17>0,E17/D17,0)","v":0},{"$f":"IFERROR(IF($G17<=Q$6,R$6*$G17,IF($G17<=Q$7,($G17-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$8,($G17-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$9,($G17-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G17-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G17,0)","v":0},{"$f":"G17*H17","v":0},{"$f":"class5_medfixedcharge_current/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*G17*H17","v":0},null,{"$f":"IFERROR(IF($G17<=$S$6,$T$6*$G17,IF($G17<=$S$7,($G17-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$8,($G17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$9,($G17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G17/H17-1,0)","v":0},{"$f":"G17*$B$5*(1+M17*elast_season1_class1)","v":0},{"$f":"N17*D17","v":0},{"$f":"IFERROR(IF($N17<=$S$6,$T$6*$N17,IF($N17<=$S$7,($N17-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$8,($N17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$9,($N17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N17,0)","v":0},{"$f":"N17*P17","v":0},{"$f":"class5_medfixedcharge_proposed/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*N17*P17","v":0},{"$f":"IFERROR((Q17+R17)/(I17+J17)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AA17","v":0},{"$f":"SUM(V17:V$17)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB17","v":0},null,{"$f":"IF(V17>0,X17/V17,0)","v":0},{"$f":"IFERROR(IF($Z17<=AJ$6,AK$6*$Z17,IF($Z17<=AJ$7,($Z17-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$8,($Z17-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$9,($Z17-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z17-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z17,0)","v":0},{"$f":"Z17*AA17","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$V17*Z17*AA17","v":0},null,{"$f":"IFERROR(IF($Z17<=$AL$6,$AM$6*$Z17,IF($Z17<=$AL$7,($Z17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$8,($Z17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$9,($Z17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z17/AA17-1,0)","v":0},{"$f":"Z17*$B$5*(1+AF17*elast_season2_class1)","v":0},{"$f":"AG17*V17","v":0},{"$f":"IFERROR(IF($AG17<=$AL$6,$AM$6*$AG17,IF($AG17<=$AL$7,($AG17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$8,($AG17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$9,($AG17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG17,0)","v":0},{"$f":"AG17*AI17","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$V17*AG17*AI17","v":0},{"$f":"IFERROR((AJ17+AK17)/(AB17+AC17)-1,0)","v":0}]
[1,1,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y18","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z18","v":0},null,0,0,{"$f":"G18*H18","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"N18*P18","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$D18*N18*P18","v":0},{"$f":"IFERROR((Q18+R18)/(I18+J18)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AA18","v":0},{"$f":"SUM(V$17:V18)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB18","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG18*AI18","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((AJ18+AK18)/(AB18+AC18)-1,0)","v":0}]
[2,2,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y19","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z19","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q19+R19)/(I19+J19)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AA19","v":0},{"$f":"SUM(V$17:V19)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB19","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ19+AK19)/(AB19+AC19)-1,0)","v":0}]
[3,3,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y20","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA20","v":0},{"$f":"SUM(V$17:V20)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[4,4,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y21","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA21","v":0},{"$f":"SUM(V$17:V21)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[5,5,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y22","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA22","v":0},{"$f":"SUM(V$17:V22)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[6,6,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y23","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA23","v":0},{"$f":"SUM(V$17:V23)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[7,7,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y24","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA24","v":0},{"$f":"SUM(V$17:V24)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[8,8,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y25","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA25","v":0},{"$f":"SUM(V$17:V25)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[9,9,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y26","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA26","v":0},{"$f":"SUM(V$17:V26)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[10,10,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y27","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA27","v":0},{"$f":"SUM(V$17:V27)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[11,11,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y28","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA28","v":0},{"$f":"SUM(V$17:V28)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[12,12,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y29","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA29","v":0},{"$f":"SUM(V$17:V29)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[13,13,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y30","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA30","v":0},{"$f":"SUM(V$17:V30)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[14,14,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y31","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA31","v":0},{"$f":"SUM(V$17:V31)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[15,15,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y32","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA32","v":0},{"$f":"SUM(V$17:V32)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[16,16,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y33","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA33","v":0},{"$f":"SUM(V$17:V33)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[17,17,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y34","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA34","v":0},{"$f":"SUM(V$17:V34)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[18,18,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y35","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA35","v":0},{"$f":"SUM(V$17:V35)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[19,19,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y36","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA36","v":0},{"$f":"SUM(V$17:V36)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[20,20,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y37","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA37","v":0},{"$f":"SUM(V$17:V37)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[21,21,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y38","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA38","v":0},{"$f":"SUM(V$17:V38)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[22,22,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y39","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA39","v":0},{"$f":"SUM(V$17:V39)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[23,23,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y40","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA40","v":0},{"$f":"SUM(V$17:V40)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[24,24,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y41","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA41","v":0},{"$f":"SUM(V$17:V41)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[25,25,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y42","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA42","v":0},{"$f":"SUM(V$17:V42)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[26,26,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y43","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA43","v":0},{"$f":"SUM(V$17:V43)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[27,27,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y44","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA44","v":0},{"$f":"SUM(V$17:V44)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[28,28,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y45","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA45","v":0},{"$f":"SUM(V$17:V45)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[29,29,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y46","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA46","v":0},{"$f":"SUM(V$17:V46)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[30,30,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y47","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA47","v":0},{"$f":"SUM(V$17:V47)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[31,31,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y48","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA48","v":0},{"$f":"SUM(V$17:V48)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[32,32,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y49","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA49","v":0},{"$f":"SUM(V$17:V49)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[33,33,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y50","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA50","v":0},{"$f":"SUM(V$17:V50)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[34,34,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y51","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA51","v":0},{"$f":"SUM(V$17:V51)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[35,35,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y52","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA52","v":0},{"$f":"SUM(V$17:V52)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[36,36,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y53","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA53","v":0},{"$f":"SUM(V$17:V53)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[37,37,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y54","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA54","v":0},{"$f":"SUM(V$17:V54)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[38,38,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y55","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA55","v":0},{"$f":"SUM(V$17:V55)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[39,39,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y56","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA56","v":0},{"$f":"SUM(V$17:V56)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[40,40,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y57","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA57","v":0},{"$f":"SUM(V$17:V57)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[41,41,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y58","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA58","v":0},{"$f":"SUM(V$17:V58)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[42,42,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y59","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA59","v":0},{"$f":"SUM(V$17:V59)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[43,43,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y60","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA60","v":0},{"$f":"SUM(V$17:V60)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[44,44,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y61","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA61","v":0},{"$f":"SUM(V$17:V61)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[45,45,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y62","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA62","v":0},{"$f":"SUM(V$17:V62)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[46,46,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y63","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA63","v":0},{"$f":"SUM(V$17:V63)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[47,47,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y64","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA64","v":0},{"$f":"SUM(V$17:V64)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[48,48,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y65","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA65","v":0},{"$f":"SUM(V$17:V65)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[49,49,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y66","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA66","v":0},{"$f":"SUM(V$17:V66)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[50,50,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y67","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA67","v":0},{"$f":"SUM(V$17:V67)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[51,51,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y68","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA68","v":0},{"$f":"SUM(V$17:V68)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[52,52,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y69","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA69","v":0},{"$f":"SUM(V$17:V69)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[53,53,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y70","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA70","v":0},{"$f":"SUM(V$17:V70)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[54,54,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y71","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA71","v":0},{"$f":"SUM(V$17:V71)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[55,55,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y72","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA72","v":0},{"$f":"SUM(V$17:V72)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[56,56,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y73","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA73","v":0},{"$f":"SUM(V$17:V73)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[57,57,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y74","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA74","v":0},{"$f":"SUM(V$17:V74)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[58,58,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y75","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA75","v":0},{"$f":"SUM(V$17:V75)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[59,59,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y76","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA76","v":0},{"$f":"SUM(V$17:V76)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[60,60,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y77","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA77","v":0},{"$f":"SUM(V$17:V77)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[61,61,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y78","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA78","v":0},{"$f":"SUM(V$17:V78)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[62,62,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y79","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA79","v":0},{"$f":"SUM(V$17:V79)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[63,63,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y80","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA80","v":0},{"$f":"SUM(V$17:V80)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[64,64,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y81","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z81","v":0},null,{"$f":"IF(D81>0,E81/D81,0)","v":0},{"$f":"IFERROR(IF($G81<=Q$6,R$6*$G81,IF($G81<=Q$7,($G81-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$8,($G81-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$9,($G81-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G81-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D81*G81*H81","v":0},null,{"$f":"IFERROR(IF($G81<=$S$6,$T$6*$G81,IF($G81<=$S$7,($G81-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$8,($G81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$9,($G81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G81/H81-1,0)","v":0},{"$f":"G81*$B$5*(1+M81*elast_season1_class1)","v":0},{"$f":"N81*D81","v":0},{"$f":"IFERROR(IF($N81<=$S$6,$T$6*$N81,IF($N81<=$S$7,($N81-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$8,($N81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$9,($N81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N81,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA81","v":0},{"$f":"SUM(V$17:V81)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB81","v":0},null,{"$f":"IF(V81>0,X81/V81,0)","v":0},{"$f":"IFERROR(IF($Z81<=AJ$6,AK$6*$Z81,IF($Z81<=AJ$7,($Z81-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$8,($Z81-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$9,($Z81-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z81-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z81,0)","v":0},{"$f":"Z81*AA81","v":0},{"$error":"#VALUE!"},{"$f":"$V81*Z81*AA81","v":0},null,{"$f":"IFERROR(IF($Z81<=$AL$6,$AM$6*$Z81,IF($Z81<=$AL$7,($Z81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$8,($Z81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$9,($Z81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z81/AA81-1,0)","v":0},{"$f":"Z81*$B$5*(1+AF81*elast_season2_class1)","v":0},{"$f":"AG81*V81","v":0},{"$f":"IFERROR(IF($AG81<=$AL$6,$AM$6*$AG81,IF($AG81<=$AL$7,($AG81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$8,($AG81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$9,($AG81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V81*AG81*AI81","v":0},0]
[65,65,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y82","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z82","v":0},null,0,0,{"$f":"G82*H82","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N82*P82","v":0},{"$error":"#VALUE!"},{"$f":"$D82*N82*P82","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA82","v":0},{"$f":"SUM(V$17:V82)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB82","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG82*AI82","v":0},{"$f":"R82","v":{"$error":"#VALUE!"}},0,0]
[66,66,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y83","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z83","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R82","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q83+R83)/(I83+J83)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AA83","v":0},{"$f":"SUM(V$17:V83)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB83","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ83+AK83)/(AB83+AC83)-1,0)","v":0}]
[67,67,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y84","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA84","v":0},{"$f":"SUM(V$17:V84)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[68,68,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y85","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA85","v":0},{"$f":"SUM(V$17:V85)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[69,69,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y86","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA86","v":0},{"$f":"SUM(V$17:V86)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[70,70,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y87","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA87","v":0},{"$f":"SUM(V$17:V87)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[71,71,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y88","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA88","v":0},{"$f":"SUM(V$17:V88)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[72,72,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y89","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA89","v":0},{"$f":"SUM(V$17:V89)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[73,73,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y90","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA90","v":0},{"$f":"SUM(V$17:V90)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[74,74,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y91","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA91","v":0},{"$f":"SUM(V$17:V91)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[75,75,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y92","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA92","v":0},{"$f":"SUM(V$17:V92)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[76,76,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y93","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA93","v":0},{"$f":"SUM(V$17:V93)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[77,77,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y94","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA94","v":0},{"$f":"SUM(V$17:V94)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[78,78,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y95","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA95","v":0},{"$f":"SUM(V$17:V95)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[79,79,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y96","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA96","v":0},{"$f":"SUM(V$17:V96)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[80,80,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y97","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA97","v":0},{"$f":"SUM(V$17:V97)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[81,81,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y98","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA98","v":0},{"$f":"SUM(V$17:V98)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[82,82,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y99","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA99","v":0},{"$f":"SUM(V$17:V99)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[83,83,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y100","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA100","v":0},{"$f":"SUM(V$17:V100)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[84,84,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y101","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA101","v":0},{"$f":"SUM(V$17:V101)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[85,85,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y102","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA102","v":0},{"$f":"SUM(V$17:V102)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[86,86,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y103","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA103","v":0},{"$f":"SUM(V$17:V103)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[87,87,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y104","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA104","v":0},{"$f":"SUM(V$17:V104)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[88,88,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y105","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA105","v":0},{"$f":"SUM(V$17:V105)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[89,89,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y106","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA106","v":0},{"$f":"SUM(V$17:V106)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[90,90,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y107","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA107","v":0},{"$f":"SUM(V$17:V107)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[91,91,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y108","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA108","v":0},{"$f":"SUM(V$17:V108)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[92,92,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y109","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA109","v":0},{"$f":"SUM(V$17:V109)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[93,93,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y110","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA110","v":0},{"$f":"SUM(V$17:V110)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[94,94,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y111","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA111","v":0},{"$f":"SUM(V$17:V111)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[95,95,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y112","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA112","v":0},{"$f":"SUM(V$17:V112)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[96,96,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y113","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA113","v":0},{"$f":"SUM(V$17:V113)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[97,97,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y114","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA114","v":0},{"$f":"SUM(V$17:V114)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[98,98,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y115","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA115","v":0},{"$f":"SUM(V$17:V115)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[99,99,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y116","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA116","v":0},{"$f":"SUM(V$17:V116)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[100,100,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y117","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA117","v":0},{"$f":"SUM(V$17:V117)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[101,101,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y118","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA118","v":0},{"$f":"SUM(V$17:V118)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[102,102,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y119","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA119","v":0},{"$f":"SUM(V$17:V119)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[103,103,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y120","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA120","v":0},{"$f":"SUM(V$17:V120)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[104,104,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y121","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA121","v":0},{"$f":"SUM(V$17:V121)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[105,105,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y122","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA122","v":0},{"$f":"SUM(V$17:V122)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[106,106,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y123","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA123","v":0},{"$f":"SUM(V$17:V123)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[107,107,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y124","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA124","v":0},{"$f":"SUM(V$17:V124)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[108,108,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y125","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA125","v":0},{"$f":"SUM(V$17:V125)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[109,109,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y126","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA126","v":0},{"$f":"SUM(V$17:V126)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[110,110,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y127","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA127","v":0},{"$f":"SUM(V$17:V127)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[111,111,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y128","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA128","v":0},{"$f":"SUM(V$17:V128)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[112,112,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y129","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA129","v":0},{"$f":"SUM(V$17:V129)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[113,113,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y130","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA130","v":0},{"$f":"SUM(V$17:V130)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[114,114,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y131","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA131","v":0},{"$f":"SUM(V$17:V131)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[115,115,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y132","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA132","v":0},{"$f":"SUM(V$17:V132)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[116,116,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y133","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA133","v":0},{"$f":"SUM(V$17:V133)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[117,117,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y134","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA134","v":0},{"$f":"SUM(V$17:V134)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[118,118,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y135","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA135","v":0},{"$f":"SUM(V$17:V135)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[119,119,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y136","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA136","v":0},{"$f":"SUM(V$17:V136)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[120,120,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y137","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA137","v":0},{"$f":"SUM(V$17:V137)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[121,121,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y138","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA138","v":0},{"$f":"SUM(V$17:V138)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[122,122,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y139","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA139","v":0},{"$f":"SUM(V$17:V139)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[123,123,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y140","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA140","v":0},{"$f":"SUM(V$17:V140)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[124,124,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y141","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA141","v":0},{"$f":"SUM(V$17:V141)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[125,125,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y142","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA142","v":0},{"$f":"SUM(V$17:V142)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[126,126,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y143","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA143","v":0},{"$f":"SUM(V$17:V143)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[127,127,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y144","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA144","v":0},{"$f":"SUM(V$17:V144)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[128,128,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y145","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z145","v":0},null,{"$f":"IF(D145>0,E145/D145,0)","v":0},{"$f":"IFERROR(IF($G145<=Q$6,R$6*$G145,IF($G145<=Q$7,($G145-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$8,($G145-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$9,($G145-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G145-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D145*G145*H145","v":0},null,{"$f":"IFERROR(IF($G145<=$S$6,$T$6*$G145,IF($G145<=$S$7,($G145-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$8,($G145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$9,($G145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G145/H145-1,0)","v":0},{"$f":"G145*$B$5*(1+M145*elast_season1_class1)","v":0},{"$f":"N145*D145","v":0},{"$f":"IFERROR(IF($N145<=$S$6,$T$6*$N145,IF($N145<=$S$7,($N145-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$8,($N145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$9,($N145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N145,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA145","v":0},{"$f":"SUM(V$17:V145)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB145","v":0},null,{"$f":"IF(V145>0,X145/V145,0)","v":0},{"$f":"IFERROR(IF($Z145<=AJ$6,AK$6*$Z145,IF($Z145<=AJ$7,($Z145-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$8,($Z145-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$9,($Z145-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z145-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z145,0)","v":0},{"$f":"Z145*AA145","v":0},{"$error":"#VALUE!"},{"$f":"$V145*Z145*AA145","v":0},null,{"$f":"IFERROR(IF($Z145<=$AL$6,$AM$6*$Z145,IF($Z145<=$AL$7,($Z145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$8,($Z145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$9,($Z145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z145/AA145-1,0)","v":0},{"$f":"Z145*$B$5*(1+AF145*elast_season2_class1)","v":0},{"$f":"AG145*V145","v":0},{"$f":"IFERROR(IF($AG145<=$AL$6,$AM$6*$AG145,IF($AG145<=$AL$7,($AG145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$8,($AG145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$9,($AG145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V145*AG145*AI145","v":0},0]
[129,129,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y146","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z146","v":0},null,0,0,{"$f":"G146*H146","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N146*P146","v":0},{"$error":"#VALUE!"},{"$f":"$D146*N146*P146","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA146","v":0},{"$f":"SUM(V$17:V146)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB146","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG146*AI146","v":0},{"$f":"R146","v":{"$error":"#VALUE!"}},0,0]
[130,130,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y147","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z147","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R146","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q147+R147)/(I147+J147)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AA147","v":0},{"$f":"SUM(V$17:V147)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB147","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ147+AK147)/(AB147+AC147)-1,0)","v":0}]
[131,131,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y148","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA148","v":0},{"$f":"SUM(V$17:V148)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[132,132,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y149","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA149","v":0},{"$f":"SUM(V$17:V149)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[133,133,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y150","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA150","v":0},{"$f":"SUM(V$17:V150)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[134,134,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y151","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA151","v":0},{"$f":"SUM(V$17:V151)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[135,135,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y152","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA152","v":0},{"$f":"SUM(V$17:V152)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[136,136,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y153","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA153","v":0},{"$f":"SUM(V$17:V153)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[137,137,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y154","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA154","v":0},{"$f":"SUM(V$17:V154)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[138,138,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y155","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA155","v":0},{"$f":"SUM(V$17:V155)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[139,139,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y156","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA156","v":0},{"$f":"SUM(V$17:V156)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[140,140,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y157","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA157","v":0},{"$f":"SUM(V$17:V157)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[141,141,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y158","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA158","v":0},{"$f":"SUM(V$17:V158)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[142,142,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y159","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA159","v":0},{"$f":"SUM(V$17:V159)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[143,143,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y160","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA160","v":0},{"$f":"SUM(V$17:V160)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[144,144,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y161","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA161","v":0},{"$f":"SUM(V$17:V161)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[145,145,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y162","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA162","v":0},{"$f":"SUM(V$17:V162)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[146,146,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y163","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA163","v":0},{"$f":"SUM(V$17:V163)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[147,147,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y164","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA164","v":0},{"$f":"SUM(V$17:V164)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[148,148,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y165","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA165","v":0},{"$f":"SUM(V$17:V165)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[149,149,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y166","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA166","v":0},{"$f":"SUM(V$17:V166)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[150,150,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y167","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA167","v":0},{"$f":"SUM(V$17:V167)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[151,151,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y168","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA168","v":0},{"$f":"SUM(V$17:V168)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[152,152,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y169","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA169","v":0},{"$f":"SUM(V$17:V169)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[153,153,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y170","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA170","v":0},{"$f":"SUM(V$17:V170)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[154,154,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y171","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA171","v":0},{"$f":"SUM(V$17:V171)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[155,155,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y172","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA172","v":0},{"$f":"SUM(V$17:V172)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[156,156,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y173","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA173","v":0},{"$f":"SUM(V$17:V173)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[157,157,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y174","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA174","v":0},{"$f":"SUM(V$17:V174)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[158,158,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y175","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA175","v":0},{"$f":"SUM(V$17:V175)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[159,159,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y176","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA176","v":0},{"$f":"SUM(V$17:V176)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[160,160,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y177","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA177","v":0},{"$f":"SUM(V$17:V177)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[161,161,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y178","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA178","v":0},{"$f":"SUM(V$17:V178)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[162,162,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y179","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA179","v":0},{"$f":"SUM(V$17:V179)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[163,163,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y180","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA180","v":0},{"$f":"SUM(V$17:V180)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[164,164,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y181","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA181","v":0},{"$f":"SUM(V$17:V181)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[165,165,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y182","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA182","v":0},{"$f":"SUM(V$17:V182)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[166,166,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y183","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA183","v":0},{"$f":"SUM(V$17:V183)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[167,167,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y184","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA184","v":0},{"$f":"SUM(V$17:V184)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[168,168,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y185","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA185","v":0},{"$f":"SUM(V$17:V185)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[169,169,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y186","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA186","v":0},{"$f":"SUM(V$17:V186)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[170,170,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y187","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA187","v":0},{"$f":"SUM(V$17:V187)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[171,171,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y188","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA188","v":0},{"$f":"SUM(V$17:V188)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[172,172,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y189","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA189","v":0},{"$f":"SUM(V$17:V189)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[173,173,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y190","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA190","v":0},{"$f":"SUM(V$17:V190)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[174,174,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y191","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA191","v":0},{"$f":"SUM(V$17:V191)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[175,175,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y192","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA192","v":0},{"$f":"SUM(V$17:V192)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[176,176,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y193","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA193","v":0},{"$f":"SUM(V$17:V193)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[177,177,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y194","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA194","v":0},{"$f":"SUM(V$17:V194)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[178,178,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y195","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA195","v":0},{"$f":"SUM(V$17:V195)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[179,179,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y196","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA196","v":0},{"$f":"SUM(V$17:V196)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[180,180,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y197","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA197","v":0},{"$f":"SUM(V$17:V197)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[181,181,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y198","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA198","v":0},{"$f":"SUM(V$17:V198)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[182,182,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y199","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA199","v":0},{"$f":"SUM(V$17:V199)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[183,183,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y200","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA200","v":0},{"$f":"SUM(V$17:V200)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[184,184,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y201","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA201","v":0},{"$f":"SUM(V$17:V201)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[185,185,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y202","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA202","v":0},{"$f":"SUM(V$17:V202)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[186,186,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y203","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA203","v":0},{"$f":"SUM(V$17:V203)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[187,187,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y204","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA204","v":0},{"$f":"SUM(V$17:V204)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[188,188,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y205","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA205","v":0},{"$f":"SUM(V$17:V205)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[189,189,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y206","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA206","v":0},{"$f":"SUM(V$17:V206)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[190,190,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y207","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA207","v":0},{"$f":"SUM(V$17:V207)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[191,191,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y208","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA208","v":0},{"$f":"SUM(V$17:V208)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[192,192,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y209","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z209","v":0},null,{"$f":"IF(D209>0,E209/D209,0)","v":0},{"$f":"IFERROR(IF($G209<=Q$6,R$6*$G209,IF($G209<=Q$7,($G209-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$8,($G209-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$9,($G209-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G209-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D209*G209*H209","v":0},null,{"$f":"IFERROR(IF($G209<=$S$6,$T$6*$G209,IF($G209<=$S$7,($G209-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$8,($G209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$9,($G209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G209/H209-1,0)","v":0},{"$f":"G209*$B$5*(1+M209*elast_season1_class1)","v":0},{"$f":"N209*D209","v":0},{"$f":"IFERROR(IF($N209<=$S$6,$T$6*$N209,IF($N209<=$S$7,($N209-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$8,($N209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$9,($N209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N209,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA209","v":0},{"$f":"SUM(V$17:V209)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB209","v":0},null,{"$f":"IF(V209>0,X209/V209,0)","v":0},{"$f":"IFERROR(IF($Z209<=AJ$6,AK$6*$Z209,IF($Z209<=AJ$7,($Z209-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$8,($Z209-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$9,($Z209-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z209-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z209,0)","v":0},{"$f":"Z209*AA209","v":0},{"$error":"#VALUE!"},{"$f":"$V209*Z209*AA209","v":0},null,{"$f":"IFERROR(IF($Z209<=$AL$6,$AM$6*$Z209,IF($Z209<=$AL$7,($Z209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$8,($Z209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$9,($Z209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z209/AA209-1,0)","v":0},{"$f":"Z209*$B$5*(1+AF209*elast_season2_class1)","v":0},{"$f":"AG209*V209","v":0},{"$f":"IFERROR(IF($AG209<=$AL$6,$AM$6*$AG209,IF($AG209<=$AL$7,($AG209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$8,($AG209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$9,($AG209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V209*AG209*AI209","v":0},0]
[193,193,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y210","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z210","v":0},null,0,0,{"$f":"G210*H210","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N210*P210","v":0},{"$error":"#VALUE!"},{"$f":"$D210*N210*P210","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA210","v":0},{"$f":"SUM(V$17:V210)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB210","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG210*AI210","v":0},{"$f":"R210","v":{"$error":"#VALUE!"}},0,0]
[194,194,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y211","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z211","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R210","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q211+R211)/(I211+J211)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AA211","v":0},{"$f":"SUM(V$17:V211)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB211","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ211+AK211)/(AB211+AC211)-1,0)","v":0}]
[195,195,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y212","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA212","v":0},{"$f":"SUM(V$17:V212)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[196,196,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y213","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA213","v":0},{"$f":"SUM(V$17:V213)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[197,197,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y214","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA214","v":0},{"$f":"SUM(V$17:V214)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[198,198,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y215","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA215","v":0},{"$f":"SUM(V$17:V215)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[199,199,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y216","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA216","v":0},{"$f":"SUM(V$17:V216)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[200,200,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y217","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA217","v":0},{"$f":"SUM(V$17:V217)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B217+1","v":201},{"$f":"A218+24","v":225},null,{"$f":"'Step 2 Enter Bill Tabulations'!Y218","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA218","v":0},{"$f":"SUM(V$17:V218)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B218+1","v":226},{"$f":"A219+24","v":250},null,{"$f":"'Step 2 Enter Bill Tabulations'!Y219","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA219","v":0},{"$f":"SUM(V$17:V219)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[251,275,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y220","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA220","v":0},{"$f":"SUM(V$17:V220)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[276,300,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y221","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA221","v":0},{"$f":"SUM(V$17:V221)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[301,325,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y222","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA222","v":0},{"$f":"SUM(V$17:V222)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[326,350,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y223","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA223","v":0},{"$f":"SUM(V$17:V223)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[351,375,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y224","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA224","v":0},{"$f":"SUM(V$17:V224)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[376,400,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y225","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA225","v":0},{"$f":"SUM(V$17:V225)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[401,{"$f":"A226+49","v":450},null,{"$f":"'Step 2 Enter Bill Tabulations'!Y226","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA226","v":0},{"$f":"SUM(V$17:V226)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[451,{"$f":"A227+49","v":500},null,{"$f":"'Step 2 Enter Bill Tabulations'!Y227","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA227","v":0},{"$f":"SUM(V$17:V227)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[501,550,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y228","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA228","v":0},{"$f":"SUM(V$17:V228)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[551,600,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y229","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA229","v":0},{"$f":"SUM(V$17:V229)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[601,650,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y230","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA230","v":0},{"$f":"SUM(V$17:V230)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[651,700,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y231","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA231","v":0},{"$f":"SUM(V$17:V231)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[701,750,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y232","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA232","v":0},{"$f":"SUM(V$17:V232)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[751,800,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y233","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA233","v":0},{"$f":"SUM(V$17:V233)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[801,850,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y234","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA234","v":0},{"$f":"SUM(V$17:V234)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[851,900,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y235","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA235","v":0},{"$f":"SUM(V$17:V235)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[901,950,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y236","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA236","v":0},{"$f":"SUM(V$17:V236)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[951,1000,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y237","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA237","v":0},{"$f":"SUM(V$17:V237)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1001,1050,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y238","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA238","v":0},{"$f":"SUM(V$17:V238)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1051,1100,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y239","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA239","v":0},{"$f":"SUM(V$17:V239)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1101,1150,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y240","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA240","v":0},{"$f":"SUM(V$17:V240)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1151,1200,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y241","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA241","v":0},{"$f":"SUM(V$17:V241)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1201,1250,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y242","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA242","v":0},{"$f":"SUM(V$17:V242)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1251,1300,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y243","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA243","v":0},{"$f":"SUM(V$17:V243)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1301,1350,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y244","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA244","v":0},{"$f":"SUM(V$17:V244)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1351,1400,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y245","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA245","v":0},{"$f":"SUM(V$17:V245)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1401,1450,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y246","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA246","v":0},{"$f":"SUM(V$17:V246)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1451,1500,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y247","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA247","v":0},{"$f":"SUM(V$17:V247)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1501,1550,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y248","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA248","v":0},{"$f":"SUM(V$17:V248)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1551,1600,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y249","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA249","v":0},{"$f":"SUM(V$17:V249)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1601,1650,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y250","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA250","v":0},{"$f":"SUM(V$17:V250)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1651,1700,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y251","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA251","v":0},{"$f":"SUM(V$17:V251)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1701,1750,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y252","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA252","v":0},{"$f":"SUM(V$17:V252)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1751,1800,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y253","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA253","v":0},{"$f":"SUM(V$17:V253)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1801,1850,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y254","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA254","v":0},{"$f":"SUM(V$17:V254)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1851,1900,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y255","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA255","v":0},{"$f":"SUM(V$17:V255)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1901,1950,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y256","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA256","v":0},{"$f":"SUM(V$17:V256)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1951,2000,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y257","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA257","v":0},{"$f":"SUM(V$17:V257)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[2001,1000000,null,{"$f":"'Step 2 Enter Bill Tabulations'!Y258","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!Z258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AA258","v":0},{"$f":"SUM(V$17:V258)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AB258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
["Totals",null,null,{"$f":"SUM(D17:D258)","v":0},{"$f":"SUM(E17:E258)","v":0},null,null,null,null,null,{"$f":"SUM(K17:K258)","v":0},null,null,null,{"$f":"SUM(O17:O258)","v":0},null,null,null,{"$f":"SUM(S17:S258)","v":0},null,null,{"$f":"SUM(V17:V258)","v":0},null,{"$f":"SUM(X17:X258)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD258)","v":0},null,null,null,{"$f":"SUM(AH17:AH258)","v":0},null,null,null,{"$f":"SUM(AL17:AL258)","v":0}]
[null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"K259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"S259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"AD259/V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"AL259/V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(K264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(S264)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AD264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AL264)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill"]
[null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(I17:I258-K260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(Q17:Q258-S260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AB17:AB258-AD260)^2)/$V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AJ17:AJ258-AL260)^2)/$V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(K260^2/SQRT(K263+K260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(S260^2/SQRT(S263+S260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AD260^2/SQRT(AD263+AD260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AL260^2/SQRT(AL263+AL260^2))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Step 5 Drought Rate Adjustments Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral"]
[null,{"$f":"1-INDEX(expected_curtailment_pct,5,drought_stage_selected)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"S6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G81","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"AL6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M81","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G82","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M82","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G83","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M83","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G84","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M84","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G85","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M85","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N85","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates"]
["Bill Tabulation",null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales",null,null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales"]
["Usage Bin",null,null,"Bills in","Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill",null,"Bills in",null,"Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact",null,"Bin",null,"Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)"]
[0,0,null,{"$f":"D17","v":0},{"$f":"O17","v":0},null,{"$f":"N17","v":0},{"$f":"P17","v":0},null,null,{"$f":"S17","v":0},null,{"$f":"IFERROR(IF($G282<=$S$271,$T$271*$G282,IF($G282<=$S$272,($G282-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$273,($G282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$274,($G282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G282/H282-1,0)","v":0},{"$f":"G282*$B$270*(1+M282*elast_season1_class5)","v":0},{"$f":"N282*D282","v":0},{"$f":"IFERROR(IF($N282<=$S$271,$T$271*$N282,IF($N282<=$S$272,($N282-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$273,($N282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$274,($N282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N282,0)","v":0},null,null,{"$f":"$D282*N282*P282","v":0},{"$f":"IFERROR(S282/K282-1,0)","v":0},null,{"$f":"V17","v":0},null,{"$f":"AH17","v":0},null,{"$f":"AG17","v":0},{"$f":"AI17","v":0},null,null,{"$f":"AL17","v":0},null,{"$f":"IFERROR(IF($Z282<=$AL$271,$AM$271*$Z282,IF($Z282<=$AL$272,($Z282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$273,($Z282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$274,($Z282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z282/AA282-1,0)","v":0},{"$f":"Z282*$B$270*(1+AF282*elast_season2_class5)","v":0},{"$f":"AG282*V282","v":0},{"$f":"IFERROR(IF($AG282<=$AL$271,$AM$271*$AG282,IF($AG282<=$AL$272,($AG282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$273,($AG282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$274,($AG282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG282,0)","v":0},null,null,{"$f":"$V282*AG282*AI282","v":0},{"$f":"IFERROR(AL282/AD282-1,0)","v":0}]
[1,1,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D283*N283*P283","v":0},{"$f":"IFERROR(S283/K283-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL283/AD283-1,0)","v":0}]
[2,2,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[3,3,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[4,4,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[5,5,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[6,6,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[7,7,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[8,8,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[9,9,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[10,10,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[11,11,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[12,12,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[13,13,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[14,14,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[15,15,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[16,16,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[17,17,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[18,18,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[19,19,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[20,20,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[21,21,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[22,22,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[23,23,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[24,24,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[25,25,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[26,26,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[27,27,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[28,28,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[29,29,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[30,30,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[31,31,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[32,32,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[33,33,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[34,34,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[35,35,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[36,36,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[37,37,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[38,38,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[39,39,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[40,40,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[41,41,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[42,42,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[43,43,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[44,44,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[45,45,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[46,46,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[47,47,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[48,48,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[49,49,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[50,50,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[51,51,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[52,52,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[53,53,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[54,54,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[55,55,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[56,56,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[57,57,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[58,58,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[59,59,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[60,60,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[61,61,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[62,62,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[63,63,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[64,64,null,{"$f":"D81","v":0},{"$f":"O81","v":0},null,{"$f":"N81","v":0},{"$f":"P81","v":0},null,null,{"$f":"S81","v":0},null,{"$f":"IFERROR(IF($G346<=$S$271,$T$271*$G346,IF($G346<=$S$272,($G346-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$273,($G346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$274,($G346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G346/H346-1,0)","v":0},{"$f":"G346*$B$270*(1+M346*elast_season1_class5)","v":0},{"$f":"N346*D346","v":0},{"$f":"IFERROR(IF($N346<=$S$271,$T$271*$N346,IF($N346<=$S$272,($N346-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$273,($N346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$274,($N346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N346,0)","v":0},null,null,0,0,null,{"$f":"V81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AG81","v":0},{"$f":"AI81","v":0},null,null,{"$f":"AL81","v":0},null,{"$f":"IFERROR(IF($Z346<=$AL$271,$AM$271*$Z346,IF($Z346<=$AL$272,($Z346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$273,($Z346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$274,($Z346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z346/AA346-1,0)","v":0},{"$f":"Z346*$B$270*(1+AF346*elast_season2_class5)","v":0},{"$f":"AG346*V346","v":0},{"$f":"IFERROR(IF($AG346<=$AL$271,$AM$271*$AG346,IF($AG346<=$AL$272,($AG346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$273,($AG346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$274,($AG346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG346,0)","v":0},null,null,{"$f":"$V346*AG346*AI346","v":0},0]
[65,65,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D347*N347*P347","v":0},{"$f":"IFERROR(S347/K347-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL347/AD347-1,0)","v":0}]
[66,66,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[67,67,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[68,68,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[69,69,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[70,70,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[71,71,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[72,72,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[73,73,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[74,74,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[75,75,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[76,76,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[77,77,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[78,78,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[79,79,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[80,80,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[81,81,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[82,82,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[83,83,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[84,84,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[85,85,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[86,86,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[87,87,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[88,88,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[89,89,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[90,90,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[91,91,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[92,92,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[93,93,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[94,94,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[95,95,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[96,96,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[97,97,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[98,98,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[99,99,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[100,100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[101,101,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[102,102,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[103,103,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[104,104,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[105,105,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[106,106,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[107,107,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[108,108,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[109,109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[110,110,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[111,111,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[112,112,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[113,113,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[114,114,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[115,115,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[116,116,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[117,117,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[118,118,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[119,119,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[120,120,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[121,121,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[122,122,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[123,123,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[124,124,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[125,125,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[126,126,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[127,127,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[128,128,null,{"$f":"D145","v":0},{"$f":"O145","v":0},null,{"$f":"N145","v":0},{"$f":"P145","v":0},null,null,{"$f":"S145","v":0},null,{"$f":"IFERROR(IF($G410<=$S$271,$T$271*$G410,IF($G410<=$S$272,($G410-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$273,($G410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$274,($G410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G410/H410-1,0)","v":0},{"$f":"G410*$B$270*(1+M410*elast_season1_class5)","v":0},{"$f":"N410*D410","v":0},{"$f":"IFERROR(IF($N410<=$S$271,$T$271*$N410,IF($N410<=$S$272,($N410-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$273,($N410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$274,($N410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N410,0)","v":0},null,null,0,0,null,{"$f":"V145","v":0},null,{"$f":"AH145","v":0},null,{"$f":"AG145","v":0},{"$f":"AI145","v":0},null,null,{"$f":"AL145","v":0},null,{"$f":"IFERROR(IF($Z410<=$AL$271,$AM$271*$Z410,IF($Z410<=$AL$272,($Z410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$273,($Z410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$274,($Z410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z410/AA410-1,0)","v":0},{"$f":"Z410*$B$270*(1+AF410*elast_season2_class5)","v":0},{"$f":"AG410*V410","v":0},{"$f":"IFERROR(IF($AG410<=$AL$271,$AM$271*$AG410,IF($AG410<=$AL$272,($AG410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$273,($AG410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$274,($AG410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG410,0)","v":0},null,null,{"$f":"$V410*AG410*AI410","v":0},0]
[129,129,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D411*N411*P411","v":0},{"$f":"IFERROR(S411/K411-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL411/AD411-1,0)","v":0}]
[130,130,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[131,131,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[132,132,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[133,133,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[134,134,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[135,135,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[136,136,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[137,137,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[138,138,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[139,139,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[140,140,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[141,141,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[142,142,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[143,143,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[144,144,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[145,145,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[146,146,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[147,147,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[148,148,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[149,149,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[150,150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[151,151,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[152,152,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[153,153,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[154,154,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[155,155,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[156,156,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[157,157,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[158,158,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[159,159,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[160,160,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[161,161,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[162,162,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[163,163,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[164,164,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[165,165,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[166,166,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[167,167,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[168,168,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[169,169,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[170,170,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[171,171,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[172,172,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[173,173,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[174,174,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[175,175,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[176,176,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[177,177,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[178,178,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[179,179,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[180,180,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[181,181,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[182,182,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[183,183,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[184,184,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[185,185,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[186,186,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[187,187,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[188,188,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[189,189,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[190,190,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[191,191,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[192,192,null,{"$f":"D209","v":0},{"$f":"O209","v":0},null,{"$f":"N209","v":0},{"$f":"P209","v":0},null,null,{"$f":"S209","v":0},null,{"$f":"IFERROR(IF($G474<=$S$271,$T$271*$G474,IF($G474<=$S$272,($G474-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$273,($G474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$274,($G474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G474/H474-1,0)","v":0},{"$f":"G474*$B$270*(1+M474*elast_season1_class5)","v":0},{"$f":"N474*D474","v":0},{"$f":"IFERROR(IF($N474<=$S$271,$T$271*$N474,IF($N474<=$S$272,($N474-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$273,($N474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$274,($N474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N474,0)","v":0},null,null,0,0,null,{"$f":"V209","v":0},null,{"$f":"AH209","v":0},null,{"$f":"AG209","v":0},{"$f":"AI209","v":0},null,null,{"$f":"AL209","v":0},null,{"$f":"IFERROR(IF($Z474<=$AL$271,$AM$271*$Z474,IF($Z474<=$AL$272,($Z474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$273,($Z474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$274,($Z474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z474/AA474-1,0)","v":0},{"$f":"Z474*$B$270*(1+AF474*elast_season2_class5)","v":0},{"$f":"AG474*V474","v":0},{"$f":"IFERROR(IF($AG474<=$AL$271,$AM$271*$AG474,IF($AG474<=$AL$272,($AG474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$273,($AG474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$274,($AG474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG474,0)","v":0},null,null,{"$f":"$V474*AG474*AI474","v":0},0]
[193,193,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D475*N475*P475","v":0},{"$f":"IFERROR(S475/K475-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL475/AD475-1,0)","v":0}]
[194,194,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[195,195,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[196,196,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[197,197,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[198,198,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[199,199,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[200,200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B482+1","v":201},{"$f":"A483+24","v":225},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B483+1","v":226},{"$f":"A484+24","v":250},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[251,275,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[276,300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[301,325,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[326,350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[351,375,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[376,400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[401,{"$f":"A491+49","v":450},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[451,{"$f":"A492+49","v":500},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[501,550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[551,600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[601,650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[651,700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[701,750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[751,800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[801,850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[851,900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[901,950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[951,1000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1001,1050,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1051,1100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1101,1150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1151,1200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,{"$f":"AH241","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1201,1250,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1251,1300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1301,1350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1351,1400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1401,1450,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1451,1500,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1501,1550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1551,1600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1601,1650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1651,1700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1701,1750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1751,1800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1801,1850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1851,1900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1901,1950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1951,2000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[2001,1000000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
["Totals",null,null,{"$f":"SUM(D282:D523)","v":0},{"$f":"SUM(E282:E523)","v":0},null,null,null,null,null,{"$f":"SUM(K282:K523)","v":0},null,null,null,{"$f":"SUM(O282:O523)","v":0},null,null,null,{"$f":"SUM(S282:S523)","v":0},null,null,{"$f":"SUM(V282:V523)","v":0},null,{"$f":"SUM(X282:X523)","v":0},null,null,null,null,null,{"$f":"SUM(AD282:AD523)","v":0},null,null,null,{"$f":"SUM(AH282:AH523)","v":0},null,null,null,{"$f":"SUM(AL282:AL523)","v":0}]

{"sheet":"Class6_Model","index":19,"n_rows":524,"n_cols":39,"rows_kept":524,"cut":false,"hidden":false,"merged":[]}
[null,"Step 3 and 4 Design Water Rates Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current",null,"Proposed"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate","Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!D87","v":0},{"$f":"'Step 4 Design Water Rates'!E87","v":0},{"$f":"'Step 4 Design Water Rates'!G87","v":0},{"$f":"'Step 4 Design Water Rates'!H87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Step 4 Design Water Rates'!J87","v":0},{"$f":"'Step 4 Design Water Rates'!K87","v":0},{"$f":"'Step 4 Design Water Rates'!M87","v":0},{"$f":"'Step 4 Design Water Rates'!N87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!D88","v":0},{"$f":"'Step 4 Design Water Rates'!E88","v":0},{"$f":"'Step 4 Design Water Rates'!G88","v":0},{"$f":"'Step 4 Design Water Rates'!H88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Step 4 Design Water Rates'!J88","v":0},{"$f":"'Step 4 Design Water Rates'!K88","v":0},{"$f":"'Step 4 Design Water Rates'!M88","v":0},{"$f":"'Step 4 Design Water Rates'!N88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!D89","v":0},{"$f":"'Step 4 Design Water Rates'!E89","v":0},{"$f":"'Step 4 Design Water Rates'!G89","v":0},{"$f":"'Step 4 Design Water Rates'!H89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",{"$f":"'Step 4 Design Water Rates'!J89","v":0},{"$f":"'Step 4 Design Water Rates'!K89","v":0},{"$f":"'Step 4 Design Water Rates'!M89","v":0},{"$f":"'Step 4 Design Water Rates'!N89","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!D90","v":0},{"$f":"'Step 4 Design Water Rates'!E90","v":0},{"$f":"'Step 4 Design Water Rates'!G90","v":0},{"$f":"'Step 4 Design Water Rates'!H90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",{"$f":"'Step 4 Design Water Rates'!J90","v":0},{"$f":"'Step 4 Design Water Rates'!K90","v":0},{"$f":"'Step 4 Design Water Rates'!M90","v":0},{"$f":"'Step 4 Design Water Rates'!N90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!D91","v":0},{"$f":"'Step 4 Design Water Rates'!E91","v":0},{"$f":"'Step 4 Design Water Rates'!G91","v":0},{"$f":"'Step 4 Design Water Rates'!H91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",{"$f":"'Step 4 Design Water Rates'!J91","v":0},{"$f":"'Step 4 Design Water Rates'!K91","v":0},{"$f":"'Step 4 Design Water Rates'!M91","v":0},{"$f":"'Step 4 Design Water Rates'!N91","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Current Rates",null,null,null,null,null,"Proposed Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Current Rates",null,null,null,null,null,"Proposed Rates"]
["Bill Tabulation",null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales",null,null,null,null,"Total Use of",null,null,null,null,"Median","Water Sales",null,"Relative","Adjusted",null,null,null,"Median","Water Sales"]
["Usage Bin",null,null,"Bills in","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill",null,"Bills in","Cumulative","Bills Stopping",null,"Avg Use/","Avg Rate/","Avg Vol","Service","Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/","Avg Vol","Service","Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact",null,"Bin","Bills","in Bin",null,"Bill","Bill","Charge/Bin","Charge","Bills in Bin",null,"Change","Bill","Use","Bill","Charge/Bin","Charge","Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($/Bill)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},"($)","($/Bill)","($)","(%)"]
[0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD17","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE17","v":0},null,{"$f":"IF(D17>0,E17/D17,0)","v":0},{"$f":"IFERROR(IF($G17<=Q$6,R$6*$G17,IF($G17<=Q$7,($G17-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$8,($G17-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G17<=Q$9,($G17-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G17-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G17,0)","v":0},{"$f":"G17*H17","v":0},{"$f":"class6_medfixedcharge_current/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*G17*H17","v":0},null,{"$f":"IFERROR(IF($G17<=$S$6,$T$6*$G17,IF($G17<=$S$7,($G17-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$8,($G17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G17<=$S$9,($G17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G17/H17-1,0)","v":0},{"$f":"G17*$B$5*(1+M17*elast_season1_class1)","v":0},{"$f":"N17*D17","v":0},{"$f":"IFERROR(IF($N17<=$S$6,$T$6*$N17,IF($N17<=$S$7,($N17-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$8,($N17-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N17<=$S$9,($N17-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N17-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N17,0)","v":0},{"$f":"N17*P17","v":0},{"$f":"class6_medfixedcharge_proposed/bills_per_yr","v":{"$error":"#VALUE!"}},{"$f":"$D17*N17*P17","v":0},{"$f":"IFERROR((Q17+R17)/(I17+J17)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AF17","v":0},{"$f":"SUM(V17:V$17)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG17","v":0},null,{"$f":"IF(V17>0,X17/V17,0)","v":0},{"$f":"IFERROR(IF($Z17<=AJ$6,AK$6*$Z17,IF($Z17<=AJ$7,($Z17-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$8,($Z17-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z17<=AJ$9,($Z17-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z17-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z17,0)","v":0},{"$f":"Z17*AA17","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},{"$f":"$V17*Z17*AA17","v":0},null,{"$f":"IFERROR(IF($Z17<=$AL$6,$AM$6*$Z17,IF($Z17<=$AL$7,($Z17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$8,($Z17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z17<=$AL$9,($Z17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z17/AA17-1,0)","v":0},{"$f":"Z17*$B$5*(1+AF17*elast_season2_class1)","v":0},{"$f":"AG17*V17","v":0},{"$f":"IFERROR(IF($AG17<=$AL$6,$AM$6*$AG17,IF($AG17<=$AL$7,($AG17-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$8,($AG17-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG17<=$AL$9,($AG17-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG17-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG17,0)","v":0},{"$f":"AG17*AI17","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$V17*AG17*AI17","v":0},{"$f":"IFERROR((AJ17+AK17)/(AB17+AC17)-1,0)","v":0}]
[1,1,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD18","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE18","v":0},null,0,0,{"$f":"G18*H18","v":0},{"$f":"J17","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"N18*P18","v":0},{"$f":"R17","v":{"$error":"#VALUE!"}},{"$f":"$D18*N18*P18","v":0},{"$f":"IFERROR((Q18+R18)/(I18+J18)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AF18","v":0},{"$f":"SUM(V$17:V18)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG18","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG18*AI18","v":0},{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((AJ18+AK18)/(AB18+AC18)-1,0)","v":0}]
[2,2,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD19","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE19","v":0},null,0,0,0,{"$f":"J18","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R18","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q19+R19)/(I19+J19)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AF19","v":0},{"$f":"SUM(V$17:V19)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG19","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ19+AK19)/(AB19+AC19)-1,0)","v":0}]
[3,3,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD20","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF20","v":0},{"$f":"SUM(V$17:V20)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG20","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[4,4,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD21","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF21","v":0},{"$f":"SUM(V$17:V21)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG21","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[5,5,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD22","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF22","v":0},{"$f":"SUM(V$17:V22)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG22","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[6,6,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD23","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF23","v":0},{"$f":"SUM(V$17:V23)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG23","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[7,7,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD24","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF24","v":0},{"$f":"SUM(V$17:V24)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG24","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[8,8,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD25","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF25","v":0},{"$f":"SUM(V$17:V25)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG25","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[9,9,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD26","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF26","v":0},{"$f":"SUM(V$17:V26)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG26","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[10,10,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD27","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF27","v":0},{"$f":"SUM(V$17:V27)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG27","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[11,11,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD28","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF28","v":0},{"$f":"SUM(V$17:V28)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG28","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[12,12,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD29","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF29","v":0},{"$f":"SUM(V$17:V29)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG29","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[13,13,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD30","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF30","v":0},{"$f":"SUM(V$17:V30)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG30","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[14,14,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD31","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF31","v":0},{"$f":"SUM(V$17:V31)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG31","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[15,15,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD32","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF32","v":0},{"$f":"SUM(V$17:V32)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG32","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[16,16,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD33","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF33","v":0},{"$f":"SUM(V$17:V33)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG33","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[17,17,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD34","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF34","v":0},{"$f":"SUM(V$17:V34)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG34","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[18,18,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD35","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF35","v":0},{"$f":"SUM(V$17:V35)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG35","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[19,19,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD36","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF36","v":0},{"$f":"SUM(V$17:V36)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG36","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[20,20,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD37","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF37","v":0},{"$f":"SUM(V$17:V37)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG37","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[21,21,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD38","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF38","v":0},{"$f":"SUM(V$17:V38)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG38","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[22,22,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD39","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF39","v":0},{"$f":"SUM(V$17:V39)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG39","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[23,23,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD40","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF40","v":0},{"$f":"SUM(V$17:V40)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG40","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[24,24,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD41","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF41","v":0},{"$f":"SUM(V$17:V41)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG41","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[25,25,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD42","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF42","v":0},{"$f":"SUM(V$17:V42)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG42","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[26,26,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD43","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF43","v":0},{"$f":"SUM(V$17:V43)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG43","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[27,27,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD44","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF44","v":0},{"$f":"SUM(V$17:V44)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG44","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[28,28,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD45","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF45","v":0},{"$f":"SUM(V$17:V45)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG45","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[29,29,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD46","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF46","v":0},{"$f":"SUM(V$17:V46)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG46","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[30,30,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD47","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF47","v":0},{"$f":"SUM(V$17:V47)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG47","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[31,31,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD48","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF48","v":0},{"$f":"SUM(V$17:V48)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG48","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[32,32,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD49","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF49","v":0},{"$f":"SUM(V$17:V49)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG49","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[33,33,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD50","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF50","v":0},{"$f":"SUM(V$17:V50)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG50","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[34,34,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD51","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF51","v":0},{"$f":"SUM(V$17:V51)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG51","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[35,35,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD52","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF52","v":0},{"$f":"SUM(V$17:V52)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG52","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[36,36,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD53","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF53","v":0},{"$f":"SUM(V$17:V53)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG53","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[37,37,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD54","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF54","v":0},{"$f":"SUM(V$17:V54)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG54","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[38,38,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD55","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF55","v":0},{"$f":"SUM(V$17:V55)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG55","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[39,39,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD56","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF56","v":0},{"$f":"SUM(V$17:V56)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG56","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[40,40,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD57","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF57","v":0},{"$f":"SUM(V$17:V57)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG57","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[41,41,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD58","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF58","v":0},{"$f":"SUM(V$17:V58)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG58","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[42,42,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD59","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF59","v":0},{"$f":"SUM(V$17:V59)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG59","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[43,43,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD60","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF60","v":0},{"$f":"SUM(V$17:V60)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG60","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[44,44,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD61","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF61","v":0},{"$f":"SUM(V$17:V61)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG61","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[45,45,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD62","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF62","v":0},{"$f":"SUM(V$17:V62)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG62","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[46,46,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD63","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF63","v":0},{"$f":"SUM(V$17:V63)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG63","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[47,47,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD64","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF64","v":0},{"$f":"SUM(V$17:V64)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG64","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[48,48,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD65","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF65","v":0},{"$f":"SUM(V$17:V65)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG65","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[49,49,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD66","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF66","v":0},{"$f":"SUM(V$17:V66)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG66","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[50,50,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD67","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF67","v":0},{"$f":"SUM(V$17:V67)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG67","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[51,51,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD68","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF68","v":0},{"$f":"SUM(V$17:V68)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG68","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[52,52,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD69","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF69","v":0},{"$f":"SUM(V$17:V69)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG69","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[53,53,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD70","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF70","v":0},{"$f":"SUM(V$17:V70)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG70","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[54,54,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD71","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF71","v":0},{"$f":"SUM(V$17:V71)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG71","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[55,55,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD72","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF72","v":0},{"$f":"SUM(V$17:V72)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG72","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[56,56,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD73","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF73","v":0},{"$f":"SUM(V$17:V73)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG73","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[57,57,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD74","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF74","v":0},{"$f":"SUM(V$17:V74)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG74","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[58,58,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD75","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF75","v":0},{"$f":"SUM(V$17:V75)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG75","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[59,59,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD76","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF76","v":0},{"$f":"SUM(V$17:V76)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG76","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[60,60,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD77","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF77","v":0},{"$f":"SUM(V$17:V77)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG77","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[61,61,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD78","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF78","v":0},{"$f":"SUM(V$17:V78)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG78","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[62,62,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD79","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF79","v":0},{"$f":"SUM(V$17:V79)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG79","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[63,63,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD80","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF80","v":0},{"$f":"SUM(V$17:V80)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG80","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[64,64,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD81","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE81","v":0},null,{"$f":"IF(D81>0,E81/D81,0)","v":0},{"$f":"IFERROR(IF($G81<=Q$6,R$6*$G81,IF($G81<=Q$7,($G81-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$8,($G81-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G81<=Q$9,($G81-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G81-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D81*G81*H81","v":0},null,{"$f":"IFERROR(IF($G81<=$S$6,$T$6*$G81,IF($G81<=$S$7,($G81-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$8,($G81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G81<=$S$9,($G81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G81/H81-1,0)","v":0},{"$f":"G81*$B$5*(1+M81*elast_season1_class1)","v":0},{"$f":"N81*D81","v":0},{"$f":"IFERROR(IF($N81<=$S$6,$T$6*$N81,IF($N81<=$S$7,($N81-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$8,($N81-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N81<=$S$9,($N81-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N81-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N81,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF81","v":0},{"$f":"SUM(V$17:V81)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG81","v":0},null,{"$f":"IF(V81>0,X81/V81,0)","v":0},{"$f":"IFERROR(IF($Z81<=AJ$6,AK$6*$Z81,IF($Z81<=AJ$7,($Z81-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$8,($Z81-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z81<=AJ$9,($Z81-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z81-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z81,0)","v":0},{"$f":"Z81*AA81","v":0},{"$error":"#VALUE!"},{"$f":"$V81*Z81*AA81","v":0},null,{"$f":"IFERROR(IF($Z81<=$AL$6,$AM$6*$Z81,IF($Z81<=$AL$7,($Z81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$8,($Z81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z81<=$AL$9,($Z81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z81/AA81-1,0)","v":0},{"$f":"Z81*$B$5*(1+AF81*elast_season2_class1)","v":0},{"$f":"AG81*V81","v":0},{"$f":"IFERROR(IF($AG81<=$AL$6,$AM$6*$AG81,IF($AG81<=$AL$7,($AG81-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$8,($AG81-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG81<=$AL$9,($AG81-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG81-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG81,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V81*AG81*AI81","v":0},0]
[65,65,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD82","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE82","v":0},null,0,0,{"$f":"G82*H82","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N82*P82","v":0},{"$error":"#VALUE!"},{"$f":"$D82*N82*P82","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF82","v":0},{"$f":"SUM(V$17:V82)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG82","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG82*AI82","v":0},{"$f":"R82","v":{"$error":"#VALUE!"}},0,0]
[66,66,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD83","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE83","v":0},null,0,0,0,{"$f":"J82","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R82","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q83+R83)/(I83+J83)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AF83","v":0},{"$f":"SUM(V$17:V83)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG83","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ83+AK83)/(AB83+AC83)-1,0)","v":0}]
[67,67,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD84","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF84","v":0},{"$f":"SUM(V$17:V84)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG84","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[68,68,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD85","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF85","v":0},{"$f":"SUM(V$17:V85)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG85","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[69,69,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD86","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF86","v":0},{"$f":"SUM(V$17:V86)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG86","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[70,70,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD87","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF87","v":0},{"$f":"SUM(V$17:V87)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG87","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[71,71,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD88","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF88","v":0},{"$f":"SUM(V$17:V88)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG88","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[72,72,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD89","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF89","v":0},{"$f":"SUM(V$17:V89)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG89","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[73,73,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD90","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF90","v":0},{"$f":"SUM(V$17:V90)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG90","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[74,74,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD91","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF91","v":0},{"$f":"SUM(V$17:V91)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG91","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[75,75,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD92","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF92","v":0},{"$f":"SUM(V$17:V92)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG92","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[76,76,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD93","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF93","v":0},{"$f":"SUM(V$17:V93)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG93","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[77,77,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD94","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF94","v":0},{"$f":"SUM(V$17:V94)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG94","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[78,78,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD95","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF95","v":0},{"$f":"SUM(V$17:V95)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG95","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[79,79,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD96","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF96","v":0},{"$f":"SUM(V$17:V96)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG96","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[80,80,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD97","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF97","v":0},{"$f":"SUM(V$17:V97)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG97","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[81,81,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD98","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF98","v":0},{"$f":"SUM(V$17:V98)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG98","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[82,82,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD99","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF99","v":0},{"$f":"SUM(V$17:V99)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG99","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[83,83,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD100","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF100","v":0},{"$f":"SUM(V$17:V100)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG100","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[84,84,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD101","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF101","v":0},{"$f":"SUM(V$17:V101)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG101","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[85,85,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD102","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF102","v":0},{"$f":"SUM(V$17:V102)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG102","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[86,86,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD103","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF103","v":0},{"$f":"SUM(V$17:V103)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG103","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[87,87,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD104","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF104","v":0},{"$f":"SUM(V$17:V104)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG104","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[88,88,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD105","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF105","v":0},{"$f":"SUM(V$17:V105)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG105","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[89,89,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD106","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF106","v":0},{"$f":"SUM(V$17:V106)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG106","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[90,90,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD107","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF107","v":0},{"$f":"SUM(V$17:V107)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG107","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[91,91,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD108","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF108","v":0},{"$f":"SUM(V$17:V108)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG108","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[92,92,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD109","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF109","v":0},{"$f":"SUM(V$17:V109)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG109","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[93,93,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD110","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF110","v":0},{"$f":"SUM(V$17:V110)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG110","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[94,94,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD111","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF111","v":0},{"$f":"SUM(V$17:V111)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG111","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[95,95,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD112","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF112","v":0},{"$f":"SUM(V$17:V112)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG112","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[96,96,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD113","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF113","v":0},{"$f":"SUM(V$17:V113)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG113","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[97,97,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD114","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF114","v":0},{"$f":"SUM(V$17:V114)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG114","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[98,98,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD115","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF115","v":0},{"$f":"SUM(V$17:V115)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG115","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[99,99,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD116","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF116","v":0},{"$f":"SUM(V$17:V116)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG116","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[100,100,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD117","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF117","v":0},{"$f":"SUM(V$17:V117)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG117","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[101,101,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD118","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF118","v":0},{"$f":"SUM(V$17:V118)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG118","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[102,102,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD119","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF119","v":0},{"$f":"SUM(V$17:V119)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG119","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[103,103,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD120","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF120","v":0},{"$f":"SUM(V$17:V120)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG120","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[104,104,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD121","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF121","v":0},{"$f":"SUM(V$17:V121)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG121","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[105,105,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD122","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF122","v":0},{"$f":"SUM(V$17:V122)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG122","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[106,106,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD123","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF123","v":0},{"$f":"SUM(V$17:V123)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG123","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[107,107,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD124","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF124","v":0},{"$f":"SUM(V$17:V124)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG124","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[108,108,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD125","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF125","v":0},{"$f":"SUM(V$17:V125)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG125","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[109,109,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD126","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF126","v":0},{"$f":"SUM(V$17:V126)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG126","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[110,110,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD127","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF127","v":0},{"$f":"SUM(V$17:V127)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG127","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[111,111,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD128","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF128","v":0},{"$f":"SUM(V$17:V128)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG128","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[112,112,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD129","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF129","v":0},{"$f":"SUM(V$17:V129)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG129","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[113,113,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD130","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF130","v":0},{"$f":"SUM(V$17:V130)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG130","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[114,114,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD131","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF131","v":0},{"$f":"SUM(V$17:V131)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG131","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[115,115,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD132","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF132","v":0},{"$f":"SUM(V$17:V132)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG132","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[116,116,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD133","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF133","v":0},{"$f":"SUM(V$17:V133)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG133","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[117,117,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD134","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF134","v":0},{"$f":"SUM(V$17:V134)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG134","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[118,118,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD135","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF135","v":0},{"$f":"SUM(V$17:V135)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG135","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[119,119,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD136","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF136","v":0},{"$f":"SUM(V$17:V136)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG136","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[120,120,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD137","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF137","v":0},{"$f":"SUM(V$17:V137)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG137","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[121,121,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD138","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF138","v":0},{"$f":"SUM(V$17:V138)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG138","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[122,122,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD139","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF139","v":0},{"$f":"SUM(V$17:V139)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG139","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[123,123,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD140","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF140","v":0},{"$f":"SUM(V$17:V140)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG140","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[124,124,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD141","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF141","v":0},{"$f":"SUM(V$17:V141)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG141","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[125,125,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD142","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF142","v":0},{"$f":"SUM(V$17:V142)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG142","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[126,126,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD143","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF143","v":0},{"$f":"SUM(V$17:V143)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG143","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[127,127,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD144","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF144","v":0},{"$f":"SUM(V$17:V144)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG144","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[128,128,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD145","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE145","v":0},null,{"$f":"IF(D145>0,E145/D145,0)","v":0},{"$f":"IFERROR(IF($G145<=Q$6,R$6*$G145,IF($G145<=Q$7,($G145-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$8,($G145-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G145<=Q$9,($G145-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G145-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D145*G145*H145","v":0},null,{"$f":"IFERROR(IF($G145<=$S$6,$T$6*$G145,IF($G145<=$S$7,($G145-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$8,($G145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G145<=$S$9,($G145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G145/H145-1,0)","v":0},{"$f":"G145*$B$5*(1+M145*elast_season1_class1)","v":0},{"$f":"N145*D145","v":0},{"$f":"IFERROR(IF($N145<=$S$6,$T$6*$N145,IF($N145<=$S$7,($N145-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$8,($N145-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N145<=$S$9,($N145-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N145-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N145,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF145","v":0},{"$f":"SUM(V$17:V145)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG145","v":0},null,{"$f":"IF(V145>0,X145/V145,0)","v":0},{"$f":"IFERROR(IF($Z145<=AJ$6,AK$6*$Z145,IF($Z145<=AJ$7,($Z145-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$8,($Z145-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z145<=AJ$9,($Z145-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z145-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z145,0)","v":0},{"$f":"Z145*AA145","v":0},{"$error":"#VALUE!"},{"$f":"$V145*Z145*AA145","v":0},null,{"$f":"IFERROR(IF($Z145<=$AL$6,$AM$6*$Z145,IF($Z145<=$AL$7,($Z145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$8,($Z145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z145<=$AL$9,($Z145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z145/AA145-1,0)","v":0},{"$f":"Z145*$B$5*(1+AF145*elast_season2_class1)","v":0},{"$f":"AG145*V145","v":0},{"$f":"IFERROR(IF($AG145<=$AL$6,$AM$6*$AG145,IF($AG145<=$AL$7,($AG145-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$8,($AG145-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG145<=$AL$9,($AG145-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG145-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG145,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V145*AG145*AI145","v":0},0]
[129,129,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD146","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE146","v":0},null,0,0,{"$f":"G146*H146","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N146*P146","v":0},{"$error":"#VALUE!"},{"$f":"$D146*N146*P146","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF146","v":0},{"$f":"SUM(V$17:V146)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG146","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG146*AI146","v":0},{"$f":"R146","v":{"$error":"#VALUE!"}},0,0]
[130,130,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD147","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE147","v":0},null,0,0,0,{"$f":"J146","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R146","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q147+R147)/(I147+J147)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AF147","v":0},{"$f":"SUM(V$17:V147)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG147","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ147+AK147)/(AB147+AC147)-1,0)","v":0}]
[131,131,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD148","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF148","v":0},{"$f":"SUM(V$17:V148)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG148","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[132,132,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD149","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF149","v":0},{"$f":"SUM(V$17:V149)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG149","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[133,133,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD150","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF150","v":0},{"$f":"SUM(V$17:V150)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG150","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[134,134,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD151","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF151","v":0},{"$f":"SUM(V$17:V151)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG151","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[135,135,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD152","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF152","v":0},{"$f":"SUM(V$17:V152)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG152","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[136,136,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD153","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF153","v":0},{"$f":"SUM(V$17:V153)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG153","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[137,137,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD154","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF154","v":0},{"$f":"SUM(V$17:V154)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG154","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[138,138,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD155","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF155","v":0},{"$f":"SUM(V$17:V155)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG155","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[139,139,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD156","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF156","v":0},{"$f":"SUM(V$17:V156)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG156","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[140,140,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD157","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF157","v":0},{"$f":"SUM(V$17:V157)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG157","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[141,141,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD158","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF158","v":0},{"$f":"SUM(V$17:V158)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG158","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[142,142,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD159","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF159","v":0},{"$f":"SUM(V$17:V159)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG159","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[143,143,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD160","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF160","v":0},{"$f":"SUM(V$17:V160)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG160","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[144,144,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD161","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF161","v":0},{"$f":"SUM(V$17:V161)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG161","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[145,145,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD162","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF162","v":0},{"$f":"SUM(V$17:V162)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG162","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[146,146,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD163","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF163","v":0},{"$f":"SUM(V$17:V163)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG163","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[147,147,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD164","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF164","v":0},{"$f":"SUM(V$17:V164)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG164","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[148,148,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD165","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF165","v":0},{"$f":"SUM(V$17:V165)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG165","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[149,149,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD166","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF166","v":0},{"$f":"SUM(V$17:V166)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG166","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[150,150,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD167","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF167","v":0},{"$f":"SUM(V$17:V167)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG167","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[151,151,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD168","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF168","v":0},{"$f":"SUM(V$17:V168)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG168","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[152,152,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD169","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF169","v":0},{"$f":"SUM(V$17:V169)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG169","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[153,153,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD170","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF170","v":0},{"$f":"SUM(V$17:V170)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG170","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[154,154,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD171","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF171","v":0},{"$f":"SUM(V$17:V171)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG171","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[155,155,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD172","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF172","v":0},{"$f":"SUM(V$17:V172)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG172","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[156,156,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD173","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF173","v":0},{"$f":"SUM(V$17:V173)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG173","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[157,157,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD174","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF174","v":0},{"$f":"SUM(V$17:V174)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG174","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[158,158,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD175","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF175","v":0},{"$f":"SUM(V$17:V175)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG175","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[159,159,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD176","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF176","v":0},{"$f":"SUM(V$17:V176)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG176","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[160,160,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD177","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF177","v":0},{"$f":"SUM(V$17:V177)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG177","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[161,161,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD178","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF178","v":0},{"$f":"SUM(V$17:V178)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG178","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[162,162,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD179","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF179","v":0},{"$f":"SUM(V$17:V179)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG179","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[163,163,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD180","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF180","v":0},{"$f":"SUM(V$17:V180)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG180","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[164,164,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD181","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF181","v":0},{"$f":"SUM(V$17:V181)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG181","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[165,165,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD182","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF182","v":0},{"$f":"SUM(V$17:V182)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG182","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[166,166,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD183","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF183","v":0},{"$f":"SUM(V$17:V183)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG183","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[167,167,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD184","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF184","v":0},{"$f":"SUM(V$17:V184)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG184","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[168,168,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD185","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF185","v":0},{"$f":"SUM(V$17:V185)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG185","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[169,169,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD186","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF186","v":0},{"$f":"SUM(V$17:V186)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG186","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[170,170,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD187","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF187","v":0},{"$f":"SUM(V$17:V187)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG187","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[171,171,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD188","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF188","v":0},{"$f":"SUM(V$17:V188)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG188","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[172,172,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD189","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF189","v":0},{"$f":"SUM(V$17:V189)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG189","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[173,173,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD190","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF190","v":0},{"$f":"SUM(V$17:V190)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG190","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[174,174,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD191","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF191","v":0},{"$f":"SUM(V$17:V191)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG191","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[175,175,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD192","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF192","v":0},{"$f":"SUM(V$17:V192)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG192","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[176,176,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD193","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF193","v":0},{"$f":"SUM(V$17:V193)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG193","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[177,177,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD194","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF194","v":0},{"$f":"SUM(V$17:V194)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG194","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[178,178,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD195","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF195","v":0},{"$f":"SUM(V$17:V195)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG195","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[179,179,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD196","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF196","v":0},{"$f":"SUM(V$17:V196)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG196","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[180,180,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD197","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF197","v":0},{"$f":"SUM(V$17:V197)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG197","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[181,181,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD198","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF198","v":0},{"$f":"SUM(V$17:V198)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG198","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[182,182,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD199","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF199","v":0},{"$f":"SUM(V$17:V199)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG199","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[183,183,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD200","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF200","v":0},{"$f":"SUM(V$17:V200)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG200","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[184,184,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD201","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF201","v":0},{"$f":"SUM(V$17:V201)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG201","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[185,185,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD202","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF202","v":0},{"$f":"SUM(V$17:V202)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG202","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[186,186,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD203","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF203","v":0},{"$f":"SUM(V$17:V203)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG203","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[187,187,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD204","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF204","v":0},{"$f":"SUM(V$17:V204)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG204","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[188,188,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD205","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF205","v":0},{"$f":"SUM(V$17:V205)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG205","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[189,189,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD206","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF206","v":0},{"$f":"SUM(V$17:V206)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG206","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[190,190,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD207","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF207","v":0},{"$f":"SUM(V$17:V207)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG207","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[191,191,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD208","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF208","v":0},{"$f":"SUM(V$17:V208)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG208","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[192,192,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD209","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE209","v":0},null,{"$f":"IF(D209>0,E209/D209,0)","v":0},{"$f":"IFERROR(IF($G209<=Q$6,R$6*$G209,IF($G209<=Q$7,($G209-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$8,($G209-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,IF($G209<=Q$9,($G209-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6,($G209-Q$9)*R$10+(Q$9-Q$8)*R$9+(Q$8-Q$7)*R$8+(Q$7-Q$6)*R$7+Q$6*R$6))))/G209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$D209*G209*H209","v":0},null,{"$f":"IFERROR(IF($G209<=$S$6,$T$6*$G209,IF($G209<=$S$7,($G209-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$8,($G209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($G209<=$S$9,($G209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($G209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$G209/H209-1,0)","v":0},{"$f":"G209*$B$5*(1+M209*elast_season1_class1)","v":0},{"$f":"N209*D209","v":0},{"$f":"IFERROR(IF($N209<=$S$6,$T$6*$N209,IF($N209<=$S$7,($N209-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$8,($N209-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,IF($N209<=$S$9,($N209-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6,($N209-$S$9)*$T$10+($S$9-$S$8)*$T$9+($S$8-$S$7)*$T$8+($S$7-$S$6)*$T$7+$S$6*$T$6))))/$N209,0)","v":0},0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF209","v":0},{"$f":"SUM(V$17:V209)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG209","v":0},null,{"$f":"IF(V209>0,X209/V209,0)","v":0},{"$f":"IFERROR(IF($Z209<=AJ$6,AK$6*$Z209,IF($Z209<=AJ$7,($Z209-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$8,($Z209-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,IF($Z209<=AJ$9,($Z209-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6,($Z209-AJ$9)*AK$10+(AJ$9-AJ$8)*AK$9+(AJ$8-AJ$7)*AK$8+(AJ$7-AJ$6)*AK$7+AJ$6*AK$6))))/Z209,0)","v":0},{"$f":"Z209*AA209","v":0},{"$error":"#VALUE!"},{"$f":"$V209*Z209*AA209","v":0},null,{"$f":"IFERROR(IF($Z209<=$AL$6,$AM$6*$Z209,IF($Z209<=$AL$7,($Z209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$8,($Z209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($Z209<=$AL$9,($Z209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($Z209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$Z209/AA209-1,0)","v":0},{"$f":"Z209*$B$5*(1+AF209*elast_season2_class1)","v":0},{"$f":"AG209*V209","v":0},{"$f":"IFERROR(IF($AG209<=$AL$6,$AM$6*$AG209,IF($AG209<=$AL$7,($AG209-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$8,($AG209-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,IF($AG209<=$AL$9,($AG209-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6,($AG209-$AL$9)*$AM$10+($AL$9-$AL$8)*$AM$9+($AL$8-$AL$7)*$AM$8+($AL$7-$AL$6)*$AM$7+$AL$6*$AM$6))))/$AG209,0)","v":0},0,{"$error":"#VALUE!"},{"$f":"$V209*AG209*AI209","v":0},0]
[193,193,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD210","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE210","v":0},null,0,0,{"$f":"G210*H210","v":0},{"$error":"#VALUE!"},0,null,0,0,0,0,{"$f":"N210*P210","v":0},{"$error":"#VALUE!"},{"$f":"$D210*N210*P210","v":0},0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF210","v":0},{"$f":"SUM(V$17:V210)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG210","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,{"$f":"AG210*AI210","v":0},{"$f":"R210","v":{"$error":"#VALUE!"}},0,0]
[194,194,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD211","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE211","v":0},null,0,0,0,{"$f":"J210","v":{"$error":"#VALUE!"}},0,null,0,0,0,0,0,{"$f":"R210","v":{"$error":"#VALUE!"}},0,{"$f":"IFERROR((Q211+R211)/(I211+J211)-1,0)","v":0},null,{"$f":"'Step 2 Enter Bill Tabulations'!AF211","v":0},{"$f":"SUM(V$17:V211)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG211","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,{"$f":"IFERROR((AJ211+AK211)/(AB211+AC211)-1,0)","v":0}]
[195,195,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD212","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF212","v":0},{"$f":"SUM(V$17:V212)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG212","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[196,196,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD213","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF213","v":0},{"$f":"SUM(V$17:V213)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG213","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[197,197,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD214","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF214","v":0},{"$f":"SUM(V$17:V214)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG214","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[198,198,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD215","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF215","v":0},{"$f":"SUM(V$17:V215)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG215","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[199,199,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD216","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF216","v":0},{"$f":"SUM(V$17:V216)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG216","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[200,200,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD217","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF217","v":0},{"$f":"SUM(V$17:V217)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG217","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B217+1","v":201},{"$f":"A218+24","v":225},null,{"$f":"'Step 2 Enter Bill Tabulations'!AD218","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF218","v":0},{"$f":"SUM(V$17:V218)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG218","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[{"$f":"B218+1","v":226},{"$f":"A219+24","v":250},null,{"$f":"'Step 2 Enter Bill Tabulations'!AD219","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF219","v":0},{"$f":"SUM(V$17:V219)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG219","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[251,275,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD220","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF220","v":0},{"$f":"SUM(V$17:V220)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG220","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[276,300,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD221","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF221","v":0},{"$f":"SUM(V$17:V221)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG221","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[301,325,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD222","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF222","v":0},{"$f":"SUM(V$17:V222)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG222","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[326,350,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD223","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF223","v":0},{"$f":"SUM(V$17:V223)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG223","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[351,375,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD224","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF224","v":0},{"$f":"SUM(V$17:V224)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG224","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[376,400,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD225","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF225","v":0},{"$f":"SUM(V$17:V225)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG225","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[401,{"$f":"A226+49","v":450},null,{"$f":"'Step 2 Enter Bill Tabulations'!AD226","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF226","v":0},{"$f":"SUM(V$17:V226)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG226","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[451,{"$f":"A227+49","v":500},null,{"$f":"'Step 2 Enter Bill Tabulations'!AD227","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF227","v":0},{"$f":"SUM(V$17:V227)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG227","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[501,550,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD228","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF228","v":0},{"$f":"SUM(V$17:V228)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG228","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[551,600,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD229","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF229","v":0},{"$f":"SUM(V$17:V229)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG229","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[601,650,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD230","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF230","v":0},{"$f":"SUM(V$17:V230)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG230","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[651,700,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD231","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF231","v":0},{"$f":"SUM(V$17:V231)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG231","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[701,750,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD232","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF232","v":0},{"$f":"SUM(V$17:V232)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG232","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[751,800,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD233","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF233","v":0},{"$f":"SUM(V$17:V233)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG233","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[801,850,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD234","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF234","v":0},{"$f":"SUM(V$17:V234)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG234","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[851,900,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD235","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF235","v":0},{"$f":"SUM(V$17:V235)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG235","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[901,950,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD236","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF236","v":0},{"$f":"SUM(V$17:V236)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG236","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[951,1000,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD237","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF237","v":0},{"$f":"SUM(V$17:V237)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG237","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1001,1050,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD238","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF238","v":0},{"$f":"SUM(V$17:V238)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG238","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1051,1100,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD239","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF239","v":0},{"$f":"SUM(V$17:V239)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG239","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1101,1150,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD240","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF240","v":0},{"$f":"SUM(V$17:V240)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG240","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1151,1200,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD241","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF241","v":0},{"$f":"SUM(V$17:V241)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG241","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1201,1250,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD242","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF242","v":0},{"$f":"SUM(V$17:V242)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG242","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1251,1300,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD243","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF243","v":0},{"$f":"SUM(V$17:V243)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG243","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1301,1350,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD244","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF244","v":0},{"$f":"SUM(V$17:V244)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG244","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1351,1400,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD245","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF245","v":0},{"$f":"SUM(V$17:V245)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG245","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1401,1450,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD246","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF246","v":0},{"$f":"SUM(V$17:V246)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG246","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1451,1500,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD247","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF247","v":0},{"$f":"SUM(V$17:V247)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG247","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1501,1550,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD248","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF248","v":0},{"$f":"SUM(V$17:V248)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG248","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1551,1600,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD249","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF249","v":0},{"$f":"SUM(V$17:V249)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG249","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1601,1650,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD250","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF250","v":0},{"$f":"SUM(V$17:V250)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG250","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1651,1700,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD251","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF251","v":0},{"$f":"SUM(V$17:V251)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG251","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1701,1750,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD252","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF252","v":0},{"$f":"SUM(V$17:V252)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG252","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1751,1800,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD253","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF253","v":0},{"$f":"SUM(V$17:V253)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG253","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1801,1850,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD254","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF254","v":0},{"$f":"SUM(V$17:V254)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG254","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1851,1900,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD255","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF255","v":0},{"$f":"SUM(V$17:V255)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG255","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1901,1950,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD256","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF256","v":0},{"$f":"SUM(V$17:V256)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG256","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[1951,2000,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD257","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF257","v":0},{"$f":"SUM(V$17:V257)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG257","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
[2001,1000000,null,{"$f":"'Step 2 Enter Bill Tabulations'!AD258","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AE258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0,null,{"$f":"'Step 2 Enter Bill Tabulations'!AF258","v":0},{"$f":"SUM(V$17:V258)","v":0},{"$f":"'Step 2 Enter Bill Tabulations'!AG258","v":0},null,0,0,0,{"$error":"#VALUE!"},0,null,0,0,0,0,0,{"$error":"#VALUE!"},0,0]
["Totals",null,null,{"$f":"SUM(D17:D258)","v":0},{"$f":"SUM(E17:E258)","v":0},null,null,null,null,null,{"$f":"SUM(K17:K258)","v":0},null,null,null,{"$f":"SUM(O17:O258)","v":0},null,null,null,{"$f":"SUM(S17:S258)","v":0},null,null,{"$f":"SUM(V17:V258)","v":0},null,{"$f":"SUM(X17:X258)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD258)","v":0},null,null,null,{"$f":"SUM(AH17:AH258)","v":0},null,null,null,{"$f":"SUM(AL17:AL258)","v":0}]
[null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"K259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"S259/D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Avg Bill",null,null,{"$f":"AD259/V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Avg Bill",null,null,{"$f":"AL259/V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(K264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(S264)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AD264)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Median Bill (exp(mu))",null,null,{"$f":"EXP(AL264)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,null,null,null,"lognormal approximation parameters for median bill",null,null,null,null,null,null,null,"lognormal approximation parameters for median bill"]
[null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(I17:I258-K260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($D17:$D258,(Q17:Q258-S260)^2)/$D259","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AB17:AB258-AD260)^2)/$V259","v":{"$error":"#DIV/0!"}},null,null,null,null,"Variance (v)",null,null,{"$f":"SUMPRODUCT($V17:$V258,(AJ17:AJ258-AL260)^2)/$V259","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(K260^2/SQRT(K263+K260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(S260^2/SQRT(S263+S260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AD260^2/SQRT(AD263+AD260^2))","v":{"$error":"#DIV/0!"}},null,null,null,null,"mu = ln(m^2/sqrt(v + m^2))",null,null,{"$f":"LN(AL260^2/SQRT(AL263+AL260^2))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Step 5 Drought Rate Adjustments Model"]
[]
[null,"Rationing",null,{"$f":"\"Season: \" & season1","v":"Season: Off Peak"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Season: \" & season2","v":"Season: Peak"}]
[null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed",null,null,"Revenue Neutral"]
[null,{"$f":"1-INDEX(expected_curtailment_pct,6,drought_stage_selected)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switch to next","Rate",null,"Switch to next","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"S6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G91","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"AL6","v":0},0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M91","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G92","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 2",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M92","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G93","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 3",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M93","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G94","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M94","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N94","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!G95","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!H95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 5",0,0,null,{"$f":"'Step 5 Drought Rate Adjustments'!M95","v":0},{"$f":"'Step 5 Drought Rate Adjustments'!N95","v":0}]
[]
[null,null,null,"Bill Tabulaton Data",null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates",null,null,null,null,null,null,null,null,"Bill Tabulaton Data",null,null,null,"Proposed Rates",null,null,null,null,null,"Revenue Neutral Rates"]
["Bill Tabulation",null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales",null,null,null,null,null,null,null,null,null,null,"Water Sales",null,"Relative","Adjusted",null,null,null,null,"Water Sales"]
["Usage Bin",null,null,"Bills in","Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill",null,"Bills in",null,"Total",null,"Avg Use/","Avg Rate/",null,null,"Revenue from",null,"Rate","Avg Use/","Total","Avg Rate/",null,null,"Revenue from","Bill"]
[{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,null,"Bin","Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact",null,"Bin",null,"Use",null,"Bill","Bill",null,null,"Bills in Bin",null,"Change","Bill","Use","Bill",null,null,"Bills in Bin","Impact"]
["From","To",null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)",null,null,null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},null,{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)",null,"(%)",{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"(\" & units_vol & \")\"","v":"()"},{"$f":"\"($/\" & units_vol & \")\"","v":"($/)"},null,null,"($)","(%)"]
[0,0,null,{"$f":"D17","v":0},{"$f":"O17","v":0},null,{"$f":"N17","v":0},{"$f":"P17","v":0},null,null,{"$f":"S17","v":0},null,{"$f":"IFERROR(IF($G282<=$S$271,$T$271*$G282,IF($G282<=$S$272,($G282-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$273,($G282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G282<=$S$274,($G282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G282/H282-1,0)","v":0},{"$f":"G282*$B$270*(1+M282*elast_season1_class6)","v":0},{"$f":"N282*D282","v":0},{"$f":"IFERROR(IF($N282<=$S$271,$T$271*$N282,IF($N282<=$S$272,($N282-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$273,($N282-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N282<=$S$274,($N282-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N282-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N282,0)","v":0},null,null,{"$f":"$D282*N282*P282","v":0},{"$f":"IFERROR(S282/K282-1,0)","v":0},null,{"$f":"V17","v":0},null,{"$f":"AH17","v":0},null,{"$f":"AG17","v":0},{"$f":"AI17","v":0},null,null,{"$f":"AL17","v":0},null,{"$f":"IFERROR(IF($Z282<=$AL$271,$AM$271*$Z282,IF($Z282<=$AL$272,($Z282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$273,($Z282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z282<=$AL$274,($Z282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z282/AA282-1,0)","v":0},{"$f":"Z282*$B$270*(1+AF282*elast_season2_class6)","v":0},{"$f":"AG282*V282","v":0},{"$f":"IFERROR(IF($AG282<=$AL$271,$AM$271*$AG282,IF($AG282<=$AL$272,($AG282-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$273,($AG282-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG282<=$AL$274,($AG282-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG282-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG282,0)","v":0},null,null,{"$f":"$V282*AG282*AI282","v":0},{"$f":"IFERROR(AL282/AD282-1,0)","v":0}]
[1,1,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D283*N283*P283","v":0},{"$f":"IFERROR(S283/K283-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL283/AD283-1,0)","v":0}]
[2,2,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[3,3,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[4,4,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[5,5,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[6,6,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[7,7,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[8,8,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[9,9,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[10,10,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[11,11,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[12,12,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[13,13,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[14,14,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[15,15,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[16,16,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[17,17,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[18,18,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[19,19,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[20,20,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[21,21,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[22,22,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[23,23,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[24,24,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[25,25,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[26,26,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[27,27,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[28,28,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[29,29,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[30,30,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[31,31,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[32,32,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[33,33,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[34,34,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[35,35,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[36,36,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[37,37,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[38,38,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[39,39,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[40,40,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[41,41,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[42,42,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[43,43,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[44,44,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[45,45,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[46,46,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[47,47,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[48,48,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[49,49,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[50,50,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[51,51,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[52,52,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[53,53,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[54,54,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[55,55,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[56,56,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[57,57,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[58,58,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[59,59,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[60,60,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[61,61,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[62,62,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[63,63,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[64,64,null,{"$f":"D81","v":0},{"$f":"O81","v":0},null,{"$f":"N81","v":0},{"$f":"P81","v":0},null,null,{"$f":"S81","v":0},null,{"$f":"IFERROR(IF($G346<=$S$271,$T$271*$G346,IF($G346<=$S$272,($G346-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$273,($G346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G346<=$S$274,($G346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G346/H346-1,0)","v":0},{"$f":"G346*$B$270*(1+M346*elast_season1_class6)","v":0},{"$f":"N346*D346","v":0},{"$f":"IFERROR(IF($N346<=$S$271,$T$271*$N346,IF($N346<=$S$272,($N346-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$273,($N346-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N346<=$S$274,($N346-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N346-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N346,0)","v":0},null,null,0,0,null,{"$f":"V81","v":0},null,{"$f":"AH81","v":0},null,{"$f":"AG81","v":0},{"$f":"AI81","v":0},null,null,{"$f":"AL81","v":0},null,{"$f":"IFERROR(IF($Z346<=$AL$271,$AM$271*$Z346,IF($Z346<=$AL$272,($Z346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$273,($Z346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z346<=$AL$274,($Z346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z346/AA346-1,0)","v":0},{"$f":"Z346*$B$270*(1+AF346*elast_season2_class6)","v":0},{"$f":"AG346*V346","v":0},{"$f":"IFERROR(IF($AG346<=$AL$271,$AM$271*$AG346,IF($AG346<=$AL$272,($AG346-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$273,($AG346-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG346<=$AL$274,($AG346-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG346-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG346,0)","v":0},null,null,{"$f":"$V346*AG346*AI346","v":0},0]
[65,65,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D347*N347*P347","v":0},{"$f":"IFERROR(S347/K347-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL347/AD347-1,0)","v":0}]
[66,66,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[67,67,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[68,68,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[69,69,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[70,70,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[71,71,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[72,72,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[73,73,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[74,74,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[75,75,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[76,76,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[77,77,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[78,78,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[79,79,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[80,80,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[81,81,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[82,82,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[83,83,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[84,84,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[85,85,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[86,86,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[87,87,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[88,88,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[89,89,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[90,90,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[91,91,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[92,92,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[93,93,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[94,94,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[95,95,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[96,96,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[97,97,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[98,98,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[99,99,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[100,100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[101,101,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[102,102,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[103,103,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[104,104,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[105,105,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[106,106,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[107,107,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[108,108,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[109,109,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[110,110,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[111,111,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[112,112,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[113,113,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[114,114,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[115,115,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[116,116,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[117,117,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[118,118,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[119,119,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[120,120,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[121,121,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[122,122,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[123,123,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[124,124,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[125,125,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[126,126,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[127,127,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[128,128,null,{"$f":"D145","v":0},{"$f":"O145","v":0},null,{"$f":"N145","v":0},{"$f":"P145","v":0},null,null,{"$f":"S145","v":0},null,{"$f":"IFERROR(IF($G410<=$S$271,$T$271*$G410,IF($G410<=$S$272,($G410-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$273,($G410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G410<=$S$274,($G410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G410/H410-1,0)","v":0},{"$f":"G410*$B$270*(1+M410*elast_season1_class6)","v":0},{"$f":"N410*D410","v":0},{"$f":"IFERROR(IF($N410<=$S$271,$T$271*$N410,IF($N410<=$S$272,($N410-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$273,($N410-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N410<=$S$274,($N410-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N410-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N410,0)","v":0},null,null,0,0,null,{"$f":"V145","v":0},null,{"$f":"AH145","v":0},null,{"$f":"AG145","v":0},{"$f":"AI145","v":0},null,null,{"$f":"AL145","v":0},null,{"$f":"IFERROR(IF($Z410<=$AL$271,$AM$271*$Z410,IF($Z410<=$AL$272,($Z410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$273,($Z410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z410<=$AL$274,($Z410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z410/AA410-1,0)","v":0},{"$f":"Z410*$B$270*(1+AF410*elast_season2_class6)","v":0},{"$f":"AG410*V410","v":0},{"$f":"IFERROR(IF($AG410<=$AL$271,$AM$271*$AG410,IF($AG410<=$AL$272,($AG410-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$273,($AG410-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG410<=$AL$274,($AG410-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG410-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG410,0)","v":0},null,null,{"$f":"$V410*AG410*AI410","v":0},0]
[129,129,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D411*N411*P411","v":0},{"$f":"IFERROR(S411/K411-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL411/AD411-1,0)","v":0}]
[130,130,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[131,131,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[132,132,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[133,133,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[134,134,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[135,135,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[136,136,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[137,137,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[138,138,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[139,139,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[140,140,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[141,141,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[142,142,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[143,143,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[144,144,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[145,145,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[146,146,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[147,147,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[148,148,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[149,149,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[150,150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[151,151,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[152,152,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[153,153,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[154,154,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[155,155,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[156,156,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[157,157,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[158,158,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[159,159,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[160,160,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[161,161,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[162,162,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[163,163,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[164,164,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[165,165,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[166,166,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[167,167,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[168,168,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[169,169,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[170,170,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[171,171,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[172,172,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[173,173,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[174,174,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[175,175,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[176,176,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[177,177,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[178,178,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[179,179,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[180,180,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[181,181,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[182,182,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[183,183,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[184,184,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[185,185,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[186,186,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[187,187,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[188,188,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[189,189,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[190,190,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[191,191,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[192,192,null,{"$f":"D209","v":0},{"$f":"O209","v":0},null,{"$f":"N209","v":0},{"$f":"P209","v":0},null,null,{"$f":"S209","v":0},null,{"$f":"IFERROR(IF($G474<=$S$271,$T$271*$G474,IF($G474<=$S$272,($G474-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$273,($G474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($G474<=$S$274,($G474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($G474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$G474/H474-1,0)","v":0},{"$f":"G474*$B$270*(1+M474*elast_season1_class6)","v":0},{"$f":"N474*D474","v":0},{"$f":"IFERROR(IF($N474<=$S$271,$T$271*$N474,IF($N474<=$S$272,($N474-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$273,($N474-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,IF($N474<=$S$274,($N474-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271,($N474-$S$274)*$T$275+($S$274-$S$273)*$T$274+($S$273-$S$272)*$T$273+($S$272-$S$271)*$T$272+$S$271*$T$271))))/$N474,0)","v":0},null,null,0,0,null,{"$f":"V209","v":0},null,{"$f":"AH209","v":0},null,{"$f":"AG209","v":0},{"$f":"AI209","v":0},null,null,{"$f":"AL209","v":0},null,{"$f":"IFERROR(IF($Z474<=$AL$271,$AM$271*$Z474,IF($Z474<=$AL$272,($Z474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$273,($Z474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($Z474<=$AL$274,($Z474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($Z474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$Z474/AA474-1,0)","v":0},{"$f":"Z474*$B$270*(1+AF474*elast_season2_class6)","v":0},{"$f":"AG474*V474","v":0},{"$f":"IFERROR(IF($AG474<=$AL$271,$AM$271*$AG474,IF($AG474<=$AL$272,($AG474-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$273,($AG474-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,IF($AG474<=$AL$274,($AG474-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271,($AG474-$AL$274)*$AM$275+($AL$274-$AL$273)*$AM$274+($AL$273-$AL$272)*$AM$273+($AL$272-$AL$271)*$AM$272+$AL$271*$AM$271))))/$AG474,0)","v":0},null,null,{"$f":"$V474*AG474*AI474","v":0},0]
[193,193,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,{"$f":"$D475*N475*P475","v":0},{"$f":"IFERROR(S475/K475-1,0)","v":0},null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,{"$f":"IFERROR(AL475/AD475-1,0)","v":0}]
[194,194,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[195,195,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[196,196,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[197,197,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[198,198,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[199,199,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[200,200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B482+1","v":201},{"$f":"A483+24","v":225},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[{"$f":"B483+1","v":226},{"$f":"A484+24","v":250},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[251,275,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[276,300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[301,325,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[326,350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[351,375,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[376,400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[401,{"$f":"A491+49","v":450},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[451,{"$f":"A492+49","v":500},null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[501,550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[551,600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[601,650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[651,700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[701,750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[751,800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[801,850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[851,900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[901,950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[951,1000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1001,1050,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1051,1100,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1101,1150,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1151,1200,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,{"$f":"AH241","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1201,1250,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1251,1300,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1301,1350,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1351,1400,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1401,1450,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1451,1500,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1501,1550,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1551,1600,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1601,1650,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1651,1700,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1701,1750,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1751,1800,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1801,1850,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1851,1900,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1901,1950,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[1951,2000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
[2001,1000000,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,null,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0]
["Totals",null,null,{"$f":"SUM(D282:D523)","v":0},{"$f":"SUM(E282:E523)","v":0},null,null,null,null,null,{"$f":"SUM(K282:K523)","v":0},null,null,null,{"$f":"SUM(O282:O523)","v":0},null,null,null,{"$f":"SUM(S282:S523)","v":0},null,null,{"$f":"SUM(V282:V523)","v":0},null,{"$f":"SUM(X282:X523)","v":0},null,null,null,null,null,{"$f":"SUM(AD282:AD523)","v":0},null,null,null,{"$f":"SUM(AH282:AH523)","v":0},null,null,null,{"$f":"SUM(AL282:AL523)","v":0}]

{"sheet":"Weather Adjustment Tables","index":20,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Demand Adjustment",null,null,null,"Demand Adjustment"]
[null,"Max/Min","Trans-",null,"Per 1 degree F temperature deviation",null,null,null,"Per 1 inch precipitation deviation"]
[null,"Production","formed"]
[null,"Ratio","Ratio",null,"Nov-Mar","Apr-Jun","July-Oct",null,"Nov-Mar","Apr-Jun","July-Oct"]
[null,1,{"$f":"1-1/B6","v":0},null,0,0,0,null,0,0,0]
[null,2,{"$f":"1-1/B7","v":0.5},null,1.26E-2,1.32E-2,7.0000000000000001E-3,null,-3.0999999999999999E-3,-3.8600000000000002E-2,-2.1600000000000001E-2]
[null,3,0.66666666666666674,null,1.6899999999999998E-2,1.77E-2,9.2999999999999992E-3,null,-4.1999999999999997E-3,-5.11E-2,-2.87E-2]
[null,4,0.75,null,1.9E-2,1.9900000000000001E-2,1.0500000000000001E-2,null,-4.7000000000000002E-3,-5.7299999999999997E-2,-3.2199999999999999E-2]
[null,5,0.8,null,2.0299999999999999E-2,2.1299999999999999E-2,1.12E-2,null,-5.0000000000000001E-3,-6.0999999999999999E-2,-3.44E-2]
[null,6,0.83333333333333337,null,2.1100000000000001E-2,2.2200000000000001E-2,1.1599999999999999E-2,null,-5.1999999999999998E-3,-6.3500000000000001E-2,-3.5799999999999998E-2]
[null,null,null,"Slope",{"$f":"SLOPE(E$6:E$11,$C$6:$C$11)","v":2.5356152758132959E-2},{"$f":"SLOPE(F$6:F$11,$C$6:$C$11)","v":2.6622347949080624E-2},{"$f":"SLOPE(G$6:G$11,$C$6:$C$11)","v":1.3962093352192362E-2},null,{"$f":"SLOPE(I$6:I$11,$C$6:$C$11)","v":-6.2596888260254609E-3},{"$f":"SLOPE(J$6:J$11,$C$6:$C$11)","v":-7.6217821782178216E-2},{"$f":"SLOPE(K$6:K$11,$C$6:$C$11)","v":-4.2953889674681757E-2}]
[]
["User Values:",{"$f":"max_to_min_ratio","v":0},{"$f":"1-1/B14","v":{"$error":"#DIV/0!"}},null,{"$f":"E12*$C14","v":{"$error":"#DIV/0!"}},{"$f":"F12*$C14","v":{"$error":"#DIV/0!"}},{"$f":"G12*$C14","v":{"$error":"#DIV/0!"}},null,{"$f":"I12*$C14","v":{"$error":"#DIV/0!"}},{"$f":"J12*$C14","v":{"$error":"#DIV/0!"}},{"$f":"K12*$C14","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Source of Demand Adjustment Parameters:"]
[null,"Bamezai, Anil. 2011. GPCD Weather Normalization Methodology. Final Report Submitted to the California Urban Water Conservation Council. December 13, 2011."]

{"sheet":"Lists","index":21,"n_rows":85,"n_cols":13,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
["Season1 Name","Off Peak"]
["Season2 Name","Peak"]
[]
["Season","First Month","Last Month"]
[{"$f":"season1","v":"Off Peak"},{"$f":"INDEX(months_index,MATCH(season1_month1,months,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(months_index,MATCH(season1_month2,months,0))","v":{"$error":"#N/A"}}]
[{"$f":"season2","v":"Peak"},{"$f":"INDEX(months_index,MATCH(season2_month1,months,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(months_index,MATCH(season2_month2,months,0))","v":{"$error":"#N/A"}}]
[]
["Month Index",1,2,3,4,5,6,7,8,9,10,11,12]
["Month Name","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Season",{"$f":"IF(AND(B9>=season2_month1_index,B9<=season2_month2_index),season2,season1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Bill Tabulation Year List"]
[{"$f":"YEAR(NOW())-1","v":2013}]
[{"$f":"A14-1","v":2012}]
[{"$f":"A15-1","v":2011}]
[2010]
[2009]
[2008]
[2007]
[2006]
[2005]
[2004]
[]
["Class","Show Results"]
["Class1",{"$f":"COUNTA(A26:A$26)<=num_classes","v":false}]
["Class2",{"$f":"COUNTA(A$26:A27)<=num_classes","v":false}]
["Class3",{"$f":"COUNTA(A$26:A28)<=num_classes","v":false}]
["Class4",{"$f":"COUNTA(A$26:A29)<=num_classes","v":false}]
["Class5",{"$f":"COUNTA(A$26:A30)<=num_classes","v":false}]
["Class6",{"$f":"COUNTA(A$26:A31)<=num_classes","v":false}]
[]
[]
["Drought Stage List"]
["Stage 0"]
["Stage 1"]
["Stage 2"]
["Stage 3"]
["Stage 4"]
[]
["Drought Stage Drop-down Selection"]
[1]
[]
["Revenue Neutral Calculation Method List"]
["1. Scale rates so that each customer class is revenue neutral"]
["2. Scale rates so that all classes grouped together are revenue neutral"]
["Revenue Neutral Calculation Method Selected"]
[1]
["Scale Rates as Group (0=FALSE, 1=TRUE)"]
[{"$f":"revenue_neutral_calc_method_selected-1","v":0}]
[]
["Revenue Neutral Rate Scaler"]
[1]
[]
["Drought Stage Simulation List"]
["None"]
["Use Step 6 Data"]
["Use Stage Probabilities Table"]
[]
["Drought Stage Simulation Selection"]
[2]
[]
["Simulation Year Index for Distribution Charts"]
[{"$f":"'Step 8 Review Sim Results'!F34-1","v":4}]
[]
["Account Growth Distributions"]
["Normal"]
["Triangular"]
["Uniform"]
[]
["Account Growth Distributions Selection"]
[1]
[]
[]
["Primary residential class number selection"]
[1]
[]
["Bills per Year"]
[{"$f":"IF(billing_frequency=\"Monthly\",12,IF(billing_frequency=\"Bi-Monthly\",6,4))","v":4}]
[]
["Affordability Index"]
["Current"]
[{"$f":"INDEX('Step 4 Design Water Rates'!$G$112:$G$117,primary_residential_class_num)/median_inc","v":{"$error":"#VALUE!"}}]
["Proposed"]
[{"$f":"INDEX('Step 4 Design Water Rates'!$H$112:$H$117,primary_residential_class_num)/median_inc","v":{"$error":"#VALUE!"}}]

{"sheet":"Saved Rates","index":22,"n_rows":505,"n_cols":7,"rows_kept":505,"cut":false,"hidden":false,"merged":[]}
["Design","Class","Season","Variable","blank","Seasonal Rate Example","Sample Rates"]
["current","Class1",null,"5/8-Inch",null,37.81,37.81]
["current","Class1",null,"3/4-Inch",null,51.56,51.56]
["current","Class1",null,"1-Inch",null,85.93,85.93]
["current","Class1",null,"1 1/2-Inch",null,171.85,171.85]
["current","Class1",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["current","Class1",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["current","Class1",null,"4-Inch",null,859.27,859.27]
["current","Class1",null,"6-Inch",null,1718.54,1718.54]
["current","Class1",null,"8-Inch",null,3093.38,3093.38]
["current","Class1",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["current","Class1",null,"12-Inch",null,7389.73,7389.73]
["current","Class1",null,"16-Inch"]
["current","Class2",null,"5/8-Inch",null,34.369999999999997,34.369999999999997]
["current","Class2",null,"3/4-Inch",null,51.56,51.56]
["current","Class2",null,"1-Inch",null,85.93,85.93]
["current","Class2",null,"1 1/2-Inch",null,171.85,171.85]
["current","Class2",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["current","Class2",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["current","Class2",null,"4-Inch",null,859.27,859.27]
["current","Class2",null,"6-Inch",null,1718.54,1718.54]
["current","Class2",null,"8-Inch",null,3093.38,3093.38]
["current","Class2",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["current","Class2",null,"12-Inch",null,7389.73,7389.73]
["current","Class2",null,"16-Inch"]
["current","Class3",null,"5/8-Inch",null,34.369999999999997,34.369999999999997]
["current","Class3",null,"3/4-Inch",null,51.56,51.56]
["current","Class3",null,"1-Inch",null,85.93,85.93]
["current","Class3",null,"1 1/2-Inch",null,171.85,171.85]
["current","Class3",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["current","Class3",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["current","Class3",null,"4-Inch",null,859.27,859.27]
["current","Class3",null,"6-Inch",null,1718.54,1718.54]
["current","Class3",null,"8-Inch",null,3093.38,3093.38]
["current","Class3",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["current","Class3",null,"12-Inch",null,7389.73,7389.73]
["current","Class3",null,"16-Inch"]
["current","Class4",null,"5/8-Inch",null,34.369999999999997,34.369999999999997]
["current","Class4",null,"3/4-Inch",null,51.56,51.56]
["current","Class4",null,"1-Inch",null,85.93,85.93]
["current","Class4",null,"1 1/2-Inch",null,171.85,171.85]
["current","Class4",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["current","Class4",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["current","Class4",null,"4-Inch",null,859.27,859.27]
["current","Class4",null,"6-Inch",null,1718.54,1718.54]
["current","Class4",null,"8-Inch",null,3093.38,3093.38]
["current","Class4",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["current","Class4",null,"12-Inch",null,7389.73,7389.73]
["current","Class4",null,"16-Inch"]
["current","Class5",null,"5/8-Inch"]
["current","Class5",null,"3/4-Inch"]
["current","Class5",null,"1-Inch"]
["current","Class5",null,"1 1/2-Inch"]
["current","Class5",null,"2-Inch"]
["current","Class5",null,"3-Inch"]
["current","Class5",null,"4-Inch"]
["current","Class5",null,"6-Inch"]
["current","Class5",null,"8-Inch"]
["current","Class5",null,"10-Inch"]
["current","Class5",null,"12-Inch"]
["current","Class5",null,"16-Inch"]
["current","Class6",null,"5/8-Inch"]
["current","Class6",null,"3/4-Inch"]
["current","Class6",null,"1-Inch"]
["current","Class6",null,"1 1/2-Inch"]
["current","Class6",null,"2-Inch"]
["current","Class6",null,"3-Inch"]
["current","Class6",null,"4-Inch"]
["current","Class6",null,"6-Inch"]
["current","Class6",null,"8-Inch"]
["current","Class6",null,"10-Inch"]
["current","Class6",null,"12-Inch"]
["current","Class6",null,"16-Inch"]
["proposed","Class1",null,"5/8-Inch",null,37.81,37.81]
["proposed","Class1",null,"3/4-Inch",null,51.56,51.56]
["proposed","Class1",null,"1-Inch",null,85.93,85.93]
["proposed","Class1",null,"1 1/2-Inch",null,171.85,171.85]
["proposed","Class1",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["proposed","Class1",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["proposed","Class1",null,"4-Inch",null,859.27,859.27]
["proposed","Class1",null,"6-Inch",null,1718.54,1718.54]
["proposed","Class1",null,"8-Inch",null,3093.38,3093.38]
["proposed","Class1",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["proposed","Class1",null,"12-Inch",null,7389.73,7389.73]
["proposed","Class1",null,"16-Inch"]
["proposed","Class2",null,"5/8-Inch",null,34.369999999999997,34.369999999999997]
["proposed","Class2",null,"3/4-Inch",null,51.56,51.56]
["proposed","Class2",null,"1-Inch",null,85.93,85.93]
["proposed","Class2",null,"1 1/2-Inch",null,171.85,171.85]
["proposed","Class2",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["proposed","Class2",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["proposed","Class2",null,"4-Inch",null,859.27,859.27]
["proposed","Class2",null,"6-Inch",null,1718.54,1718.54]
["proposed","Class2",null,"8-Inch",null,3093.38,3093.38]
["proposed","Class2",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["proposed","Class2",null,"12-Inch",null,7389.73,7389.73]
["proposed","Class2",null,"16-Inch"]
["proposed","Class3",null,"5/8-Inch",null,34.369999999999997,34.369999999999997]
["proposed","Class3",null,"3/4-Inch",null,51.56,51.56]
["proposed","Class3",null,"1-Inch",null,85.93,85.93]
["proposed","Class3",null,"1 1/2-Inch",null,171.85,171.85]
["proposed","Class3",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["proposed","Class3",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["proposed","Class3",null,"4-Inch",null,859.27,859.27]
["proposed","Class3",null,"6-Inch",null,1718.54,1718.54]
["proposed","Class3",null,"8-Inch",null,3093.38,3093.38]
["proposed","Class3",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["proposed","Class3",null,"12-Inch",null,7389.73,7389.73]
["proposed","Class3",null,"16-Inch"]
["proposed","Class4",null,"5/8-Inch",null,34.369999999999997,34.369999999999997]
["proposed","Class4",null,"3/4-Inch",null,51.56,51.56]
["proposed","Class4",null,"1-Inch",null,85.93,85.93]
["proposed","Class4",null,"1 1/2-Inch",null,171.85,171.85]
["proposed","Class4",null,"2-Inch",null,274.97000000000003,274.97000000000003]
["proposed","Class4",null,"3-Inch",null,549.92999999999995,549.92999999999995]
["proposed","Class4",null,"4-Inch",null,859.27,859.27]
["proposed","Class4",null,"6-Inch",null,1718.54,1718.54]
["proposed","Class4",null,"8-Inch",null,3093.38,3093.38]
["proposed","Class4",null,"10-Inch",null,4983.7700000000004,4983.7700000000004]
["proposed","Class4",null,"12-Inch",null,7389.73,7389.73]
["proposed","Class4",null,"16-Inch"]
["proposed","Class5",null,"5/8-Inch"]
["proposed","Class5",null,"3/4-Inch"]
["proposed","Class5",null,"1-Inch"]
["proposed","Class5",null,"1 1/2-Inch"]
["proposed","Class5",null,"2-Inch"]
["proposed","Class5",null,"3-Inch"]
["proposed","Class5",null,"4-Inch"]
["proposed","Class5",null,"6-Inch"]
["proposed","Class5",null,"8-Inch"]
["proposed","Class5",null,"10-Inch"]
["proposed","Class5",null,"12-Inch"]
["proposed","Class5",null,"16-Inch"]
["proposed","Class6",null,"5/8-Inch"]
["proposed","Class6",null,"3/4-Inch"]
["proposed","Class6",null,"1-Inch"]
["proposed","Class6",null,"1 1/2-Inch"]
["proposed","Class6",null,"2-Inch"]
["proposed","Class6",null,"3-Inch"]
["proposed","Class6",null,"4-Inch"]
["proposed","Class6",null,"6-Inch"]
["proposed","Class6",null,"8-Inch"]
["proposed","Class6",null,"10-Inch"]
["proposed","Class6",null,"12-Inch"]
["proposed","Class6",null,"16-Inch"]
["current","Class1","Season1","Block1",null,5,5]
["current","Class1","Season1","Block2",null,10,10]
["current","Class1","Season1","Block3",null,15,15]
["current","Class1","Season1","Block4",null,15,15]
["current","Class1","Season1","Block5",null,15,15]
["current","Class1","Season1","Rate1",null,3,3]
["current","Class1","Season1","Rate2",null,3,3]
["current","Class1","Season1","Rate3",null,3,3]
["current","Class1","Season1","Rate4",null,3,3]
["current","Class1","Season1","Rate5",null,3,3]
["current","Class1","Season2","Block1",null,5,5]
["current","Class1","Season2","Block2",null,10,10]
["current","Class1","Season2","Block3",null,15,15]
["current","Class1","Season2","Block4",null,15,15]
["current","Class1","Season2","Block5",null,15,15]
["current","Class1","Season2","Rate1",null,3,3]
["current","Class1","Season2","Rate2",null,3,3]
["current","Class1","Season2","Rate3",null,3,3]
["current","Class1","Season2","Rate4",null,3,3]
["current","Class1","Season2","Rate5",null,3,3]
["current","Class2","Season1","Block1",null,5,5]
["current","Class2","Season1","Block2",null,10,10]
["current","Class2","Season1","Block3",null,15,15]
["current","Class2","Season1","Block4",null,15,15]
["current","Class2","Season1","Block5",null,15,15]
["current","Class2","Season1","Rate1",null,3,3]
["current","Class2","Season1","Rate2",null,3,3]
["current","Class2","Season1","Rate3",null,3,3]
["current","Class2","Season1","Rate4",null,3,3]
["current","Class2","Season1","Rate5",null,3,3]
["current","Class2","Season2","Block1",null,5,5]
["current","Class2","Season2","Block2",null,10,10]
["current","Class2","Season2","Block3",null,15,15]
["current","Class2","Season2","Block4",null,15,15]
["current","Class2","Season2","Block5",null,15,15]
["current","Class2","Season2","Rate1",null,3,3]
["current","Class2","Season2","Rate2",null,3,3]
["current","Class2","Season2","Rate3",null,3,3]
["current","Class2","Season2","Rate4",null,3,3]
["current","Class2","Season2","Rate5",null,3,3]
["current","Class3","Season1","Block1",null,5,5]
["current","Class3","Season1","Block2",null,10,10]
["current","Class3","Season1","Block3",null,15,15]
["current","Class3","Season1","Block4",null,15,15]
["current","Class3","Season1","Block5",null,15,15]
["current","Class3","Season1","Rate1",null,3,3]
["current","Class3","Season1","Rate2",null,3,3]
["current","Class3","Season1","Rate3",null,3,3]
["current","Class3","Season1","Rate4",null,3,3]
["current","Class3","Season1","Rate5",null,3,3]
["current","Class3","Season2","Block1",null,5,5]
["current","Class3","Season2","Block2",null,10,10]
["current","Class3","Season2","Block3",null,15,15]
["current","Class3","Season2","Block4",null,15,15]
["current","Class3","Season2","Block5",null,15,15]
["current","Class3","Season2","Rate1",null,3,3]
["current","Class3","Season2","Rate2",null,3,3]
["current","Class3","Season2","Rate3",null,3,3]
["current","Class3","Season2","Rate4",null,3,3]
["current","Class3","Season2","Rate5",null,3,3]
["current","Class4","Season1","Block1",null,5,5]
["current","Class4","Season1","Block2",null,10,10]
["current","Class4","Season1","Block3",null,15,15]
["current","Class4","Season1","Block4",null,15,15]
["current","Class4","Season1","Block5",null,15,15]
["current","Class4","Season1","Rate1",null,3,3]
["current","Class4","Season1","Rate2",null,3,3]
["current","Class4","Season1","Rate3",null,3,3]
["current","Class4","Season1","Rate4",null,3,3]
["current","Class4","Season1","Rate5",null,3,3]
["current","Class4","Season2","Block1",null,5,5]
["current","Class4","Season2","Block2",null,10,10]
["current","Class4","Season2","Block3",null,15,15]
["current","Class4","Season2","Block4",null,15,15]
["current","Class4","Season2","Block5",null,15,15]
["current","Class4","Season2","Rate1",null,3,3]
["current","Class4","Season2","Rate2",null,3,3]
["current","Class4","Season2","Rate3",null,3,3]
["current","Class4","Season2","Rate4",null,3,3]
["current","Class4","Season2","Rate5",null,3,3]
["current","Class5","Season1","Block1",null,5,5]
["current","Class5","Season1","Block2",null,10,10]
["current","Class5","Season1","Block3",null,15,15]
["current","Class5","Season1","Block4",null,15,15]
["current","Class5","Season1","Block5",null,15,15]
["current","Class5","Season1","Rate1",null,3,3]
["current","Class5","Season1","Rate2",null,3,3]
["current","Class5","Season1","Rate3",null,3,3]
["current","Class5","Season1","Rate4",null,3,3]
["current","Class5","Season1","Rate5",null,3,3]
["current","Class5","Season2","Block1",null,5,5]
["current","Class5","Season2","Block2",null,10,10]
["current","Class5","Season2","Block3",null,15,15]
["current","Class5","Season2","Block4",null,15,15]
["current","Class5","Season2","Block5",null,15,15]
["current","Class5","Season2","Rate1",null,3,3]
["current","Class5","Season2","Rate2",null,3,3]
["current","Class5","Season2","Rate3",null,3,3]
["current","Class5","Season2","Rate4",null,3,3]
["current","Class5","Season2","Rate5",null,3,3]
["current","Class6","Season1","Block1",null,5,5]
["current","Class6","Season1","Block2",null,10,10]
["current","Class6","Season1","Block3",null,15,15]
["current","Class6","Season1","Block4",null,15,15]
["current","Class6","Season1","Block5",null,15,15]
["current","Class6","Season1","Rate1",null,3,3]
["current","Class6","Season1","Rate2",null,3,3]
["current","Class6","Season1","Rate3",null,3,3]
["current","Class6","Season1","Rate4",null,3,3]
["current","Class6","Season1","Rate5",null,3,3]
["current","Class6","Season2","Block1",null,5,5]
["current","Class6","Season2","Block2",null,10,10]
["current","Class6","Season2","Block3",null,15,15]
["current","Class6","Season2","Block4",null,15,15]
["current","Class6","Season2","Block5",null,15,15]
["current","Class6","Season2","Rate1",null,3,3]
["current","Class6","Season2","Rate2",null,3,3]
["current","Class6","Season2","Rate3",null,3,3]
["current","Class6","Season2","Rate4",null,3,3]
["current","Class6","Season2","Rate5",null,3,3]
["proposed","Class1","Season1","Block1",null,5,5]
["proposed","Class1","Season1","Block2",null,10,10]
["proposed","Class1","Season1","Block3",null,15,15]
["proposed","Class1","Season1","Block4",null,15,15]
["proposed","Class1","Season1","Block5",null,15,15]
["proposed","Class1","Season1","Rate1",null,2.5,3.15]
["proposed","Class1","Season1","Rate2",null,2.5,3.5]
["proposed","Class1","Season1","Rate3",null,2.5,3.9]
["proposed","Class1","Season1","Rate4",null,2.5,3.9]
["proposed","Class1","Season1","Rate5",null,2.5,3.9]
["proposed","Class1","Season2","Block1",null,5,5]
["proposed","Class1","Season2","Block2",null,10,10]
["proposed","Class1","Season2","Block3",null,15,15]
["proposed","Class1","Season2","Block4",null,15,15]
["proposed","Class1","Season2","Block5",null,15,15]
["proposed","Class1","Season2","Rate1",null,3.75,3.15]
["proposed","Class1","Season2","Rate2",null,3.75,3.5]
["proposed","Class1","Season2","Rate3",null,3.75,3.9]
["proposed","Class1","Season2","Rate4",null,3.75,3.9]
["proposed","Class1","Season2","Rate5",null,3.75,3.9]
["proposed","Class2","Season1","Block1",null,5,5]
["proposed","Class2","Season1","Block2",null,10,10]
["proposed","Class2","Season1","Block3",null,15,15]
["proposed","Class2","Season1","Block4",null,15,15]
["proposed","Class2","Season1","Block5",null,15,15]
["proposed","Class2","Season1","Rate1",null,2.5,3.15]
["proposed","Class2","Season1","Rate2",null,2.5,3.5]
["proposed","Class2","Season1","Rate3",null,2.5,3.9]
["proposed","Class2","Season1","Rate4",null,2.5,3.9]
["proposed","Class2","Season1","Rate5",null,2.5,3.9]
["proposed","Class2","Season2","Block1",null,5,5]
["proposed","Class2","Season2","Block2",null,10,10]
["proposed","Class2","Season2","Block3",null,15,15]
["proposed","Class2","Season2","Block4",null,15,15]
["proposed","Class2","Season2","Block5",null,15,15]
["proposed","Class2","Season2","Rate1",null,3.75,3.15]
["proposed","Class2","Season2","Rate2",null,3.75,3.5]
["proposed","Class2","Season2","Rate3",null,3.75,3.9]
["proposed","Class2","Season2","Rate4",null,3.75,3.9]
["proposed","Class2","Season2","Rate5",null,3.75,3.9]
["proposed","Class3","Season1","Block1",null,5,5]
["proposed","Class3","Season1","Block2",null,10,10]
["proposed","Class3","Season1","Block3",null,15,15]
["proposed","Class3","Season1","Block4",null,15,15]
["proposed","Class3","Season1","Block5",null,15,15]
["proposed","Class3","Season1","Rate1",null,2.5,3.15]
["proposed","Class3","Season1","Rate2",null,2.5,3.5]
["proposed","Class3","Season1","Rate3",null,2.5,3.9]
["proposed","Class3","Season1","Rate4",null,2.5,3.9]
["proposed","Class3","Season1","Rate5",null,2.5,3.9]
["proposed","Class3","Season2","Block1",null,5,5]
["proposed","Class3","Season2","Block2",null,10,10]
["proposed","Class3","Season2","Block3",null,15,15]
["proposed","Class3","Season2","Block4",null,15,15]
["proposed","Class3","Season2","Block5",null,15,15]
["proposed","Class3","Season2","Rate1",null,3.75,3.15]
["proposed","Class3","Season2","Rate2",null,3.75,3.5]
["proposed","Class3","Season2","Rate3",null,3.75,3.9]
["proposed","Class3","Season2","Rate4",null,3.75,3.9]
["proposed","Class3","Season2","Rate5",null,3.75,3.9]
["proposed","Class4","Season1","Block1",null,5,5]
["proposed","Class4","Season1","Block2",null,10,10]
["proposed","Class4","Season1","Block3",null,15,15]
["proposed","Class4","Season1","Block4",null,15,15]
["proposed","Class4","Season1","Block5",null,15,15]
["proposed","Class4","Season1","Rate1",null,2.5,3.15]
["proposed","Class4","Season1","Rate2",null,2.5,3.5]
["proposed","Class4","Season1","Rate3",null,2.5,3.9]
["proposed","Class4","Season1","Rate4",null,2.5,3.9]
["proposed","Class4","Season1","Rate5",null,2.5,3.9]
["proposed","Class4","Season2","Block1",null,5,5]
["proposed","Class4","Season2","Block2",null,10,10]
["proposed","Class4","Season2","Block3",null,15,15]
["proposed","Class4","Season2","Block4",null,15,15]
["proposed","Class4","Season2","Block5",null,15,15]
["proposed","Class4","Season2","Rate1",null,3.75,3.15]
["proposed","Class4","Season2","Rate2",null,3.75,3.5]
["proposed","Class4","Season2","Rate3",null,3.75,3.9]
["proposed","Class4","Season2","Rate4",null,3.75,3.9]
["proposed","Class4","Season2","Rate5",null,3.75,3.9]
["proposed","Class5","Season1","Block1",null,5,5]
["proposed","Class5","Season1","Block2",null,10,10]
["proposed","Class5","Season1","Block3",null,15,15]
["proposed","Class5","Season1","Block4",null,15,15]
["proposed","Class5","Season1","Block5",null,15,15]
["proposed","Class5","Season1","Rate1",null,3,3]
["proposed","Class5","Season1","Rate2",null,3,3]
["proposed","Class5","Season1","Rate3",null,3,3]
["proposed","Class5","Season1","Rate4",null,3,3]
["proposed","Class5","Season1","Rate5",null,3,3]
["proposed","Class5","Season2","Block1",null,5,5]
["proposed","Class5","Season2","Block2",null,10,10]
["proposed","Class5","Season2","Block3",null,15,15]
["proposed","Class5","Season2","Block4",null,15,15]
["proposed","Class5","Season2","Block5",null,15,15]
["proposed","Class5","Season2","Rate1",null,3,3]
["proposed","Class5","Season2","Rate2",null,3,3]
["proposed","Class5","Season2","Rate3",null,3,3]
["proposed","Class5","Season2","Rate4",null,3,3]
["proposed","Class5","Season2","Rate5",null,3,3]
["proposed","Class6","Season1","Block1",null,5,5]
["proposed","Class6","Season1","Block2",null,10,10]
["proposed","Class6","Season1","Block3",null,15,15]
["proposed","Class6","Season1","Block4",null,15,15]
["proposed","Class6","Season1","Block5",null,15,15]
["proposed","Class6","Season1","Rate1",null,3,3]
["proposed","Class6","Season1","Rate2",null,3,3]
["proposed","Class6","Season1","Rate3",null,3,3]
["proposed","Class6","Season1","Rate4",null,3,3]
["proposed","Class6","Season1","Rate5",null,3,3]
["proposed","Class6","Season2","Block1",null,5,5]
["proposed","Class6","Season2","Block2",null,10,10]
["proposed","Class6","Season2","Block3",null,15,15]
["proposed","Class6","Season2","Block4",null,15,15]
["proposed","Class6","Season2","Block5",null,15,15]
["proposed","Class6","Season2","Rate1",null,3,3]
["proposed","Class6","Season2","Rate2",null,3,3]
["proposed","Class6","Season2","Rate3",null,3,3]
["proposed","Class6","Season2","Rate4",null,3,3]
["proposed","Class6","Season2","Rate5",null,3,3]
["drought","Class1","Season1","Block1"]
["drought","Class1","Season1","Block2"]
["drought","Class1","Season1","Block3"]
["drought","Class1","Season1","Block4"]
["drought","Class1","Season1","Block5"]
["drought","Class1","Season1","Rate1"]
["drought","Class1","Season1","Rate2"]
["drought","Class1","Season1","Rate3"]
["drought","Class1","Season1","Rate4"]
["drought","Class1","Season1","Rate5"]
["drought","Class1","Season2","Block1"]
["drought","Class1","Season2","Block2"]
["drought","Class1","Season2","Block3"]
["drought","Class1","Season2","Block4"]
["drought","Class1","Season2","Block5"]
["drought","Class1","Season2","Rate1"]
["drought","Class1","Season2","Rate2"]
["drought","Class1","Season2","Rate3"]
["drought","Class1","Season2","Rate4"]
["drought","Class1","Season2","Rate5"]
["drought","Class2","Season1","Block1"]
["drought","Class2","Season1","Block2"]
["drought","Class2","Season1","Block3"]
["drought","Class2","Season1","Block4"]
["drought","Class2","Season1","Block5"]
["drought","Class2","Season1","Rate1"]
["drought","Class2","Season1","Rate2"]
["drought","Class2","Season1","Rate3"]
["drought","Class2","Season1","Rate4"]
["drought","Class2","Season1","Rate5"]
["drought","Class2","Season2","Block1"]
["drought","Class2","Season2","Block2"]
["drought","Class2","Season2","Block3"]
["drought","Class2","Season2","Block4"]
["drought","Class2","Season2","Block5"]
["drought","Class2","Season2","Rate1"]
["drought","Class2","Season2","Rate2"]
["drought","Class2","Season2","Rate3"]
["drought","Class2","Season2","Rate4"]
["drought","Class2","Season2","Rate5"]
["drought","Class3","Season1","Block1"]
["drought","Class3","Season1","Block2"]
["drought","Class3","Season1","Block3"]
["drought","Class3","Season1","Block4"]
["drought","Class3","Season1","Block5"]
["drought","Class3","Season1","Rate1"]
["drought","Class3","Season1","Rate2"]
["drought","Class3","Season1","Rate3"]
["drought","Class3","Season1","Rate4"]
["drought","Class3","Season1","Rate5"]
["drought","Class3","Season2","Block1"]
["drought","Class3","Season2","Block2"]
["drought","Class3","Season2","Block3"]
["drought","Class3","Season2","Block4"]
["drought","Class3","Season2","Block5"]
["drought","Class3","Season2","Rate1"]
["drought","Class3","Season2","Rate2"]
["drought","Class3","Season2","Rate3"]
["drought","Class3","Season2","Rate4"]
["drought","Class3","Season2","Rate5"]
["drought","Class4","Season1","Block1"]
["drought","Class4","Season1","Block2"]
["drought","Class4","Season1","Block3"]
["drought","Class4","Season1","Block4"]
["drought","Class4","Season1","Block5"]
["drought","Class4","Season1","Rate1"]
["drought","Class4","Season1","Rate2"]
["drought","Class4","Season1","Rate3"]
["drought","Class4","Season1","Rate4"]
["drought","Class4","Season1","Rate5"]
["drought","Class4","Season2","Block1"]
["drought","Class4","Season2","Block2"]
["drought","Class4","Season2","Block3"]
["drought","Class4","Season2","Block4"]
["drought","Class4","Season2","Block5"]
["drought","Class4","Season2","Rate1"]
["drought","Class4","Season2","Rate2"]
["drought","Class4","Season2","Rate3"]
["drought","Class4","Season2","Rate4"]
["drought","Class4","Season2","Rate5"]
["drought","Class5","Season1","Block1"]
["drought","Class5","Season1","Block2"]
["drought","Class5","Season1","Block3"]
["drought","Class5","Season1","Block4"]
["drought","Class5","Season1","Block5"]
["drought","Class5","Season1","Rate1"]
["drought","Class5","Season1","Rate2"]
["drought","Class5","Season1","Rate3"]
["drought","Class5","Season1","Rate4"]
["drought","Class5","Season1","Rate5"]
["drought","Class5","Season2","Block1"]
["drought","Class5","Season2","Block2"]
["drought","Class5","Season2","Block3"]
["drought","Class5","Season2","Block4"]
["drought","Class5","Season2","Block5"]
["drought","Class5","Season2","Rate1"]
["drought","Class5","Season2","Rate2"]
["drought","Class5","Season2","Rate3"]
["drought","Class5","Season2","Rate4"]
["drought","Class5","Season2","Rate5"]
["drought","Class6","Season1","Block1"]
["drought","Class6","Season1","Block2"]
["drought","Class6","Season1","Block3"]
["drought","Class6","Season1","Block4"]
["drought","Class6","Season1","Block5"]
["drought","Class6","Season1","Rate1"]
["drought","Class6","Season1","Rate2"]
["drought","Class6","Season1","Rate3"]
["drought","Class6","Season1","Rate4"]
["drought","Class6","Season1","Rate5"]
["drought","Class6","Season2","Block1"]
["drought","Class6","Season2","Block2"]
["drought","Class6","Season2","Block3"]
["drought","Class6","Season2","Block4"]
["drought","Class6","Season2","Block5"]
["drought","Class6","Season2","Rate1"]
["drought","Class6","Season2","Rate2"]
["drought","Class6","Season2","Rate3"]
["drought","Class6","Season2","Rate4"]
["drought","Class6","Season2","Rate5"]

{"sheet":"Demonstration Data","index":23,"n_rows":505,"n_cols":72,"rows_kept":505,"cut":false,"hidden":false,"merged":[]}
["Design","Class","Season","Variable","Demo Rates",null,null,null,null,"Customer Class: Single Family",null,null,null,null,"Customer Class: Multi Family",null,null,null,null,"Customer Class: CII",null,null,null,null,"Customer Class: Landscape",null,null,null,null,null,"2. Enter Monthly Precipitation Totals (in)",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Enter Monthly Average Maximum Air Temperature (degrees F)",null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Enter Drought Shortage Stage",null,null,null,null,null,null,null,null,null,"Number of Accounts by Meter Size in Bill Tabulation Year"]
["current","Class1",null,"5/8-Inch",37.81,null,null,null,null,"Off Peak Season",null,"Peak Season",null,null,"Off Peak Season",null,"Peak Season",null,null,"Off Peak Season",null,"Peak Season",null,null,"Off Peak Season",null,"Peak Season",null,null,null,"Enter total monthly precipitation in inches for each year of weather data you have for your service area.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter the monthly average daily maximum air temperature in degrees Fahrenheit for each year of weather data you have for your",null,null,null,null,null,null,null,null,null,null,null,null,null,"(Optional) For each hydrologic year you can select what drought/shortage stage "]
["current","Class1",null,"3/4-Inch",51.56,null,null,null,null,"Oct - Apr",null,"May - Sep",null,null,"Oct - Apr",null,"May - Sep",null,null,"Oct - Apr",null,"May - Sep",null,null,"Oct - Apr",null,"May - Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"service area.  Be sure you are entering average daily maximum air temperature and not average daily air temperature.",null,null,null,null,null,null,null,null,null,null,null,null,null,"would have applied given your current system supplies and customer demands.",null,null,null,null,null,null,null,null,"Meter Size","Single Family","Multi Family","CII","Landscape"]
["current","Class1",null,"1-Inch",85.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"You can then have the model use this information when it simulates water sales.",null,null,null,null,null,null,null,null,"5/8-Inch",52004,450,1109,1316]
["current","Class1",null,"1 1/2-Inch",171.85,null,null,null,null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,"Total",null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is explained further in Step 5 Setup Simulation.",null,null,null,null,null,null,null,null,"3/4-Inch",412,117,246,545]
["current","Class1",null,"2-Inch",274.97000000000003,null,"Usage Bin",null,null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Use of Bills",null,"Use of Bills",null,null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Stage",null,null,null,null,null,null,null,null,"1-Inch",640,776,695,2096]
["current","Class1",null,"3-Inch",549.92999999999995,null,"(CCF)",null,null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,"Bills in","in Bin","Bills in","in Bin",null,null,2012,2.9133874,1.181103,4.1732306000000001,2.5590565000000001,0,3.9370099999999998E-2,0,0,0,0.86614219999999997,4.0944903999999998,5.8267747999999999,null,2012,61.00322580645161,62.972413793103449,63.035483870967738,70.58,78.625806451612902,82.91,85.883870967741927,87.335483870967749,83.39,75.693548387096769,65.78,56.870000000000005,null,"Stage 0",null,null,null,null,null,null,null,null,"1 1/2-Inch",3,661,436,1912]
["current","Class1",null,"4-Inch",859.27,null,"From","To",null,"Bin","(CCF)","Bin","(CCF)",null,"Bin","(CCF)","Bin","(CCF)",null,"Bin","(CCF)","Bin","(CCF)",null,"Bin","(CCF)","Bin","(CCF)",null,null,2011,1.181103,4.0551202999999996,6.2598458999999993,0.27559069999999997,0.78740199999999994,1.9291349,0,0,0,0.90551229999999994,1.2204731,7.8740199999999996E-2,null,2011,56.183870967741939,60.478571428571428,62.745161290322585,68.990000000000009,72.354838709677409,79.16,84.316129032258061,84.461290322580652,86.39,76.50645161290322,62.75,60.045161290322582,null,"Stage 0",null,null,null,null,null,null,null,null,"2-Inch",3,406,322,1674]
["current","Class1",null,"6-Inch",1718.54,null,0,0,null,1854,0,700,0,null,36,0,17,0,null,457,0,203,0,null,1329,0,277,0,null,null,2010,5.7086644999999994,2.7952770999999998,1.9291349,3.8188996999999998,1.0629926999999999,0,0,0,0,0.82677210000000001,1.8503946999999998,5.7086644999999994,null,2010,55.109677419354838,60.832142857142856,65.300000000000011,66.08,72.470967741935482,82.580000000000013,84.141935483870981,83.329032258064515,85.22,74.909677419354836,64.67,57.2,null,"Stage 0",null,null,null,null,null,null,null,null,"3-Inch",null,14,34,30]
["current","Class1",null,"8-Inch",3093.38,null,1,1,null,1781,1781,601,601,null,11,11,4,4,null,360,360,165,165,null,150,150,15,15,null,null,2009,1.0236225999999999,6.3385860999999997,2.362206,1.2204731,0.70866180000000001,0,0,0,0.15748039999999999,3.7401594999999999,0.59055150000000001,2.4015760999999998,null,2009,60.364516129032253,59.064285714285717,65.387096774193537,70.58,78.596774193548384,80.39,86.551612903225802,87.0741935483871,87.949999999999989,73.283870967741933,65.69,54.558064516129036,null,"Stage 2",null,null,null,null,null,null,null,null,"4-Inch",null,69,80,43]
["current","Class1",null,"10-Inch",4983.7700000000004,null,2,2,null,2073,4146,631,1262,null,12,24,3,6,null,322,644,148,296,null,82,164,17,34,null,null,2008,7.1259880999999998,1.8503946999999998,0.1181103,7.8740199999999996E-2,0,0,0,0,0,3.9370099999999998E-2,2.362206,1.8110245999999999,null,2008,53.745161290322585,60.768965517241384,66.49032258064517,71.599999999999994,77.696774193548379,85.28,86.696774193548379,88.467741935483872,85.1,78.0741935483871,66.86,54.68,null,"Stage 0",null,null,null,null,null,null,null,null,"6-Inch",null,17,15,6]
["current","Class1",null,"12-Inch",7389.73,null,3,3,null,3122,9366,787,2361,null,8,24,5,15,null,340,1020,139,417,null,82,246,9,27,null,null,2007,0.43307109999999999,3.7007893999999997,0.2362206,0.59055150000000001,0.27559069999999997,0,0,0,0.1181103,1.2204731,0.74803189999999997,2.4015760999999998,null,2007,58.158064516129031,60.767857142857146,70.467741935483872,72.199999999999989,77.696774193548379,83.93,86.087096774193554,86.958064516129042,80.81,72.877419354838707,67.400000000000006,55.92258064516129,null,"Stage 0",null,null,null,null,null,null,null,null,"8-Inch",null,1,5]
["current","Class1",null,"16-Inch",null,null,4,4,null,4084,16336,917,3668,null,22,88,4,16,null,307,1228,128,512,null,74,296,7,28,null,null,2006,2.2440956999999999,1.9685049999999999,6.2598458999999993,4.2519707999999996,1.0236225999999999,0,0,0,0,0.1181103,1.4173236,2.9527574999999997,null,2006,58.535483870967738,63.210714285714289,59.319354838709678,66.02,77.812903225806451,84.86,91.806451612903231,83.880645161290317,83,74.009677419354844,64.19,57.9258064516129,null,"Stage 0",null,null,null,null,null,null,null,null,"10-Inch"]
["current","Class2",null,"5/8-Inch",34.369999999999997,null,5,5,null,4974,24870,1122,5610,null,22,110,9,45,null,255,1275,103,515,null,52,260,8,40,null,null,2005,4.330711,3.3070884,2.5984265999999998,1.4566937,1.2598431999999999,0.27559069999999997,0,0,0,0.1181103,0.94488240000000001,10.0393755,null,2005,52.670967741935485,61.282142857142858,66.954838709677418,68.84,74.851612903225799,78.650000000000006,89.658064516129031,87.219354838709677,80.12,75.635483870967747,67.760000000000005,58.767741935483869,null,"Stage 0",null,null,null,null,null,null,null,null,"12-Inch"]
["current","Class2",null,"3/4-Inch",51.56,null,6,6,null,5751,34506,1150,6900,null,20,120,7,42,null,266,1596,98,588,null,44,264,10,60,null,null,2004,2.4803162999999997,5.0393727999999998,0.90551229999999994,7.8740199999999996E-2,7.8740199999999996E-2,0,0,0,7.8740199999999996E-2,2.6377967,2.1653555,3.8976398999999997,null,2004,55.109677419354838,59.713793103448275,74.009677419354844,74.960000000000008,77.900000000000006,83.24,85.883870967741927,86.958064516129042,86.66,73.080645161290334,62.24,56.81,null,"Stage 0",null,null,null,null,null,null,null,null,"16-Inch"]
["current","Class2",null,"1-Inch",85.93,null,7,7,null,6548,45836,1322,9254,null,29,203,10,70,null,220,1540,70,490,null,48,336,6,42,null,null,2003,1.1417329000000001,0.98425249999999997,1.4566937,3.5826791,0.51181129999999997,0,0,0,0,0,1.6535442,5.9448850999999996,null,2003,59.203225806451613,61.475000000000001,67.564516129032256,64.849999999999994,76.593548387096774,83.33,91.051612903225802,86.348387096774189,86.63,81.470967741935482,61.67,56.619354838709683,null,"Stage 0"]
["current","Class2",null,"1 1/2-Inch",171.85,null,8,8,null,7080,56640,1354,10832,null,41,328,6,48,null,209,1672,68,544,null,39,312,8,64,null,null,2002,0.74803189999999997,1.5354338999999999,1.8897648,0.15748039999999999,1.181103,0,0,0,0,0,2.4015760999999998,8.661422,null,2002,54.993548387096773,63.017857142857146,64.5741935483871,69.47,76.129032258064512,83.990000000000009,87.451612903225808,86.087096774193554,86.09,76.187096774193549,66.89,58.129032258064512,null,"Stage 0"]
["current","Class2",null,"2-Inch",274.97000000000003,null,9,9,null,7883,70947,1385,12465,null,49,441,10,90,null,202,1818,66,594,null,49,441,9,81,null,null,2001,1.8897648,5.5118139999999993,1.1023627999999999,1.1417329000000001,0,0.1181103,0,0,0.1181103,0.27559069999999997,3.5826791,7.0078777999999993,null,2001,56.99677419354839,59.192857142857143,69.0741935483871,67.88,85.883870967741927,87.2,83.967741935483872,86.406451612903226,82.07,78.683870967741939,65.900000000000006,55.690322580645159,null,"Stage 1"]
["current","Class2",null,"3-Inch",549.92999999999995,null,10,10,null,8173,81730,1531,15310,null,54,540,9,90,null,184,1840,79,790,null,42,420,13,130,null,null,2000,5.7874046999999997,8.1102405999999991,2.0078750999999997,0.78740199999999994,1.1417329000000001,7.8740199999999996E-2,0,0,3.9370099999999998E-2,1.3385833999999999,0.74803189999999997,0.39370099999999997,null,2000,58.767741935483869,60.024137931034481,66.49032258064517,72.92,76.854838709677409,84.5,82.516129032258078,86.087096774193554,84.26,73.138709677419357,60.980000000000004,59.269999999999996,null,"Stage 0"]
["current","Class2",null,"4-Inch",859.27,null,11,11,null,8333,91663,1554,17094,null,55,605,10,110,null,177,1947,59,649,null,43,473,11,121,null,null,1999,2.7559069999999997,5.1181130000000001,2.4803162999999997,1.6929143,7.8740199999999996E-2,0,0,0,0,0.31496079999999999,2.0472451999999999,0.51181129999999997,null,1999,55.283870967741933,58.453571428571429,60.829032258064515,69.05,72.99354838709678,80.66,83.183870967741939,83.329032258064515,82.789999999999992,79.264516129032259,66.41,61.206451612903223,null,"Stage 0"]
["current","Class2",null,"6-Inch",1718.54,null,12,12,null,8439,101268,1588,19056,null,45,540,15,180,null,180,2160,67,804,null,48,576,9,108,null,null,1998,8.0315003999999988,12.204730999999999,2.0866153000000001,1.2598431999999999,2.6377967,0,0,0,0.15748039999999999,0.78740199999999994,3.0708677999999998,0.66929169999999993,null,1998,56.3,57.553571428571431,64.893548387096772,67.52000000000001,67.332258064516139,76.460000000000008,85.361290322580643,88.932258064516134,82.55,73.777419354838713,62.3,55.254838709677422,null,"Stage 0"]
["current","Class2",null,"8-Inch",3093.38,null,13,13,null,8309,108017,1565,20345,null,66,858,18,234,null,152,1976,69,897,null,48,624,10,130,null,null,1997,8.1889807999999995,0.19685049999999998,0.2362206,0.2362206,0.27559069999999997,0.19685049999999998,0,0.47244120000000001,0,0.78740199999999994,5.4724439,2.5590565000000001,null,1997,56.038709677419355,63.435714285714283,69.91612903225807,73.13,82.5741935483871,83,86.49354838709678,84.635483870967747,86.06,75.170967741935485,65.510000000000005,56.50322580645161,null,"Stage 0"]
["current","Class2",null,"10-Inch",4983.7700000000004,null,14,14,null,8377,117278,1552,21728,null,80,1120,21,294,null,131,1834,56,784,null,38,532,7,98,null,null,1996,5.2755934,5.9448850999999996,2.4409462,1.8110245999999999,1.7716544999999999,0,0,0,0,0.90551229999999994,2.7165368999999999,6.8897674999999996,null,1996,57.896774193548389,62.103448275862071,67.129032258064512,72.89,77.464516129032262,84.32,89.541935483870972,88.903225806451616,82.13,75.519354838709674,65.06,59,null,"Stage 0"]
["current","Class2",null,"12-Inch",7389.73,null,15,15,null,8082,121230,1611,24165,null,81,1215,17,255,null,152,2280,81,1215,null,31,465,9,135,null,null,1995,9.8425250000000002,0.19685049999999998,8.6220518999999989,1.0629926999999999,1.2204731,1.181103,0,0,0,0,0,6.7716571999999999,null,1995,57.083870967741937,61.282142857142858,62.222580645161287,68.33,71.716129032258067,79.94,86.174193548387109,87.654838709677421,83.84,79.235483870967741,71.150000000000006,59.870967741935488,null,"Stage 0"]
["current","Class2",null,"16-Inch",null,null,16,16,null,7782,124512,1630,26080,null,72,1152,20,320,null,138,2208,60,960,null,34,544,7,112,null,null,1994,1.7716544999999999,3.9370099999999999,0.19685049999999998,0.86614219999999997,1.6141740999999998,0,0,0,0,0.66929169999999993,5.9055149999999994,2.4803162999999997,null,1994,58.187096774193549,58.357142857142861,68.435483870967744,70.94,74.125806451612902,83.39,84.374193548387098,87.045161290322582,82.37,75.258064516129025,57.980000000000004,52.990322580645163,null,"Stage 0"]
["current","Class3",null,"5/8-Inch",34.369999999999997,null,17,17,null,7235,122995,1537,26129,null,76,1292,24,408,null,158,2686,66,1122,null,31,527,9,153,null,null,1993,8.4645714999999999,4.2519707999999996,2.1259853999999998,0.59055150000000001,0.55118139999999993,0.39370099999999997,0,0,0,0.31496079999999999,2.5196863999999999,2.362206,null,1993,54.790322580645167,58.742857142857147,67.216129032258067,69.860000000000014,75.751612903225805,84.62,85.709677419354847,86.580645161290334,84.14,76.796774193548387,65.300000000000011,54.993548387096773,null,"Stage 0"]
["current","Class3",null,"3/4-Inch",51.56,null,18,18,null,6863,123534,1603,28854,null,77,1386,17,306,null,152,2736,66,1188,null,34,612,12,216,null,null,1992,1.3779534999999998,5.9448850999999996,3.1102379,0.31496079999999999,0,0.27559069999999997,0,0,0,1.3779534999999998,0.15748039999999999,6.0236253,null,1992,52.816129032258061,63.655172413793096,65.735483870967741,74.75,81.877419354838707,80.78,85.680645161290329,88.787096774193543,84.86,79.090322580645164,66.59,54.230000000000004,null,"Stage 0"]
["current","Class3",null,"1-Inch",85.93,null,19,19,null,6423,122037,1584,30096,null,77,1463,29,551,null,152,2888,70,1330,null,31,589,7,133,null,null,1991,0.43307109999999999,2.8740172999999998,6.8503973999999994,0.31496079999999999,0.15748039999999999,0.2362206,0,7.8740199999999996E-2,0,2.2047255999999997,0.59055150000000001,1.6929143,null,1991,57.838709677419359,65.332142857142856,59.609677419354838,68.47999999999999,72.732258064516131,77.900000000000006,85.070967741935476,81.99354838709678,84.38,80.599999999999994,67.64,57.083870967741937,null,"Stage 4"]
["current","Class3",null,"1 1/2-Inch",171.85,null,20,20,null,5987,119740,1616,32320,null,81,1620,22,440,null,141,2820,68,1360,null,29,580,6,120,null,null,1990,3.0708677999999998,3.1496079999999997,1.1417329000000001,0.27559069999999997,2.6377967,0,0,0,0.15748039999999999,0.2362206,0.3543309,1.5354338999999999,null,1990,57.025806451612901,57.810714285714283,65.41612903225807,73.28,74.619354838709683,81.83,85.767741935483869,84.722580645161287,83.300000000000011,79.177419354838719,65.900000000000006,53.861290322580643,null,"Stage 3"]
["current","Class3",null,"2-Inch",274.97000000000003,null,21,21,null,5429,114009,1656,34776,null,93,1953,20,420,null,129,2709,54,1134,null,22,462,7,147,null,null,1989,1.3385833999999999,1.2204731,4.330711,0.39370099999999997,7.8740199999999996E-2,0.1181103,0,0,1.181103,1.9291349,1.6535442,0,null,1989,55.63225806451613,56.814285714285717,63.441935483870971,73.490000000000009,75.606451612903228,80.48,86.435483870967744,83.067741935483866,79.039999999999992,74.532258064516128,67.22,56.967741935483872,null,"Stage 2"]
["current","Class3",null,"3-Inch",549.92999999999995,null,22,22,null,5174,113828,1691,37202,null,71,1562,29,638,null,119,2618,48,1056,null,26,572,10,220,null,null,1988,4.0551202999999996,0.39370099999999997,0.19685049999999998,1.6929143,0.70866180000000001,0.59055150000000001,0,0,0,0.31496079999999999,2.7165368999999999,2.7165368999999999,null,1988,56.183870967741939,65.951724137931038,70.061290322580646,70.88,74.619354838709683,81.260000000000005,89.193548387096769,84.519354838709674,83.12,75.722580645161287,62.6,57.14,null,"Stage 1"]
["current","Class3",null,"4-Inch",859.27,null,23,23,null,4890,112470,1655,38065,null,91,2093,25,575,null,117,2691,38,874,null,26,598,13,299,null,null,1987,2.5984265999999998,4.2913408999999998,2.8346472,0.15748039999999999,7.8740199999999996E-2,0,0,0,0,0.94488240000000001,1.9291349,4.1732306000000001,null,1987,55.225806451612904,62.053571428571431,64.806451612903231,76.19,78.770967741935493,81.53,80.890322580645162,83.851612903225799,82.580000000000013,77.725806451612897,63.56,55.167741935483875,null,"Stage 0"]
["current","Class3",null,"6-Inch",1718.54,null,24,24,null,4532,108768,1664,39936,null,98,2352,30,720,null,105,2520,44,1056,null,27,648,3,72,null,null,1986,3.6614192999999999,10.629927,5.3543335999999995,0.86614219999999997,0.2362206,0,3.9370099999999998E-2,0,1.0629926999999999,7.8740199999999996E-2,0.1181103,1.3385833999999999,null,1986,59.319354838709678,63.467857142857142,68.232258064516131,70.430000000000007,76.796774193548387,81.5,84.316129032258061,84.345161290322579,77,76.477419354838716,69.62,56.009677419354837,null,"Stage 0"]
["current","Class3",null,"8-Inch",3093.38,null,25,25,null,4107,102675,1610,40250,null,87,2175,34,850,null,101,2525,35,875,null,27,675,5,125,null,null,1985,0.55118139999999993,1.8110245999999999,3.3070884,0,3.9370099999999998E-2,0.1181103,0,0,0.27559069999999997,0.78740199999999994,3.5433089999999998,2.4015760999999998,null,1985,52.554838709677419,64.303571428571431,62.222580645161287,74.960000000000008,75.141935483870981,85.64,87.132258064516122,83.329032258064515,78.47,75.170967741935485,60.26,52.583870967741937,null,"Stage 0"]
["current","Class3",null,"10-Inch",4983.7700000000004,null,26,26,null,3936,102336,1663,43238,null,84,2184,27,702,null,95,2470,49,1274,null,23,598,5,130,null,null,1984,0.31496079999999999,1.8503946999999998,1.4960637999999999,0.62992159999999997,3.9370099999999998E-2,7.8740199999999996E-2,0,7.8740199999999996E-2,0.1181103,2.4409462,5.5511840999999995,1.4566937,null,1984,57.170967741935485,60.737931034482756,69.277419354838713,69.77000000000001,80.977419354838716,82.34,88.49677419354839,86.319354838709671,89.75,72.674193548387109,61.1,54.019999999999996,null,"Stage 0"]
["current","Class3",null,"12-Inch",7389.73,null,27,27,null,3502,94554,1619,43713,null,88,2376,35,945,null,100,2700,55,1485,null,26,702,10,270,null,null,1983,6.7716571999999999,6.3779561999999999,9.212603399999999,3.7795296,0.51181129999999997,0,0,0.47244120000000001,0.66929169999999993,0.47244120000000001,6.6929169999999996,5.9448850999999996,null,1983,53.716129032258067,60.157142857142858,62.512903225806454,65.900000000000006,75.258064516129025,82.28,84.374193548387098,85.796774193548387,85.85,78.132258064516122,62.33,57.141935483870967,null,"Stage 0"]
["current","Class3",null,"16-Inch",null,null,28,28,null,3281,91868,1655,46340,null,107,2996,36,1008,null,106,2968,45,1260,null,23,644,4,112,null,null,1982,8.1889807999999995,2.9921275999999999,6.1023654999999994,3.7401594999999999,0,7.8740199999999996E-2,0,0,1.1023627999999999,2.1653555,5.3149635000000002,2.8346472,null,1982,52.49677419354839,62.214285714285708,61.322580645161288,67.64,76.709677419354847,75.53,83.038709677419348,84.2,81.56,75.374193548387098,59.120000000000005,56.3,null,"Stage 0"]
["current","Class4",null,"5/8-Inch",34.369999999999997,null,29,29,null,3055,88595,1657,48053,null,87,2523,34,986,null,108,3132,45,1305,null,22,638,5,145,null,null,1981,4.4094511999999995,0.90551229999999994,3.7795296,0.31496079999999999,0.1181103,0,0,0,7.8740199999999996E-2,1.8503946999999998,5.9448850999999996,4.0944903999999998,null,1981,56.880645161290317,63.371428571428567,63.732258064516131,72.89,77.754838709677415,89.06,85.970967741935482,84.896774193548396,82.28,72.935483870967744,65.72,58.506451612903227,null,"Stage 0"]
["current","Class4",null,"3/4-Inch",51.56,null,30,30,null,2830,84900,1532,45960,null,88,2640,29,870,null,105,3150,44,1320,null,20,600,10,300,null,null,1980,5.0393727999999998,6.9685077,2.3228358999999998,1.2598431999999999,0.31496079999999999,0,0.31496079999999999,0,0,0.15748039999999999,7.8740199999999996E-2,1.8110245999999999,null,1980,56.706451612903201,62.444827586206898,65.41612903225807,70.31,73.283870967741933,78.02000000000001,85.216129032258067,82.138709677419357,81.289999999999992,78.741935483870975,67.849999999999994,58.4,null,"Stage 0"]
["current","Class4",null,"1-Inch",85.93,null,31,31,null,2625,81375,1634,50654,null,91,2821,40,1240,null,84,2604,53,1643,null,20,620,10,310,null,null,1979,null,null,null,null,null,null,null,null,null,null,null,null,null,1979,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"1 1/2-Inch",171.85,null,32,32,null,2420,77440,1563,50016,null,88,2816,24,768,null,75,2400,45,1440,null,30,960,6,192,null,null,1978,null,null,null,null,null,null,null,null,null,null,null,null,null,1978,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"2-Inch",274.97000000000003,null,33,33,null,2241,73953,1569,51777,null,79,2607,55,1815,null,72,2376,40,1320,null,24,792,4,132,null,null,1977,null,null,null,null,null,null,null,null,null,null,null,null,null,1977,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"3-Inch",549.92999999999995,null,34,34,null,2064,70176,1542,52428,null,97,3298,29,986,null,86,2924,45,1530,null,21,714,3,102,null,null,1976,null,null,null,null,null,null,null,null,null,null,null,null,null,1976,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"4-Inch",859.27,null,35,35,null,1909,66815,1562,54670,null,108,3780,34,1190,null,79,2765,33,1155,null,26,910,10,350,null,null,1975,null,null,null,null,null,null,null,null,null,null,null,null,null,1975,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"6-Inch",1718.54,null,36,36,null,1854,66744,1502,54072,null,99,3564,43,1548,null,63,2268,29,1044,null,24,864,8,288,null,null,1974,null,null,null,null,null,null,null,null,null,null,null,null,null,1974,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"8-Inch",3093.38,null,37,37,null,1707,63159,1540,56980,null,99,3663,43,1591,null,75,2775,41,1517,null,17,629,5,185,null,null,1973,null,null,null,null,null,null,null,null,null,null,null,null,null,1973,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"10-Inch",4983.7700000000004,null,38,38,null,1560,59280,1502,57076,null,119,4522,42,1596,null,59,2242,26,988,null,20,760,5,190,null,null,1972,null,null,null,null,null,null,null,null,null,null,null,null,null,1972,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"12-Inch",7389.73,null,39,39,null,1506,58734,1489,58071,null,122,4758,37,1443,null,80,3120,39,1521,null,15,585,3,117,null,null,1971,null,null,null,null,null,null,null,null,null,null,null,null,null,1971,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class4",null,"16-Inch",null,null,40,40,null,1364,54560,1487,59480,null,86,3440,45,1800,null,64,2560,45,1800,null,19,760,7,280,null,null,1970,null,null,null,null,null,null,null,null,null,null,null,null,null,1970,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"5/8-Inch",null,null,41,41,null,1338,54858,1395,57195,null,110,4510,37,1517,null,40,1640,28,1148,null,19,779,5,205,null,null,1969,null,null,null,null,null,null,null,null,null,null,null,null,null,1969,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"3/4-Inch",null,null,42,42,null,1267,53214,1418,59556,null,84,3528,36,1512,null,68,2856,31,1302,null,15,630,3,126,null,null,1968,null,null,null,null,null,null,null,null,null,null,null,null,null,1968,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"1-Inch",null,null,43,43,null,1139,48977,1408,60544,null,92,3956,38,1634,null,64,2752,27,1161,null,10,430,5,215,null,null,1967,null,null,null,null,null,null,null,null,null,null,null,null,null,1967,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"1 1/2-Inch",null,null,44,44,null,1056,46464,1420,62480,null,95,4180,47,2068,null,56,2464,30,1320,null,12,528,12,528,null,null,1966,null,null,null,null,null,null,null,null,null,null,null,null,null,1966,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"2-Inch",null,null,45,45,null,943,42435,1335,60075,null,93,4185,50,2250,null,55,2475,29,1305,null,18,810,2,90,null,null,1965,null,null,null,null,null,null,null,null,null,null,null,null,null,1965,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"3-Inch",null,null,46,46,null,961,44206,1334,61364,null,99,4554,36,1656,null,57,2622,25,1150,null,10,460,9,414,null,null,1964,null,null,null,null,null,null,null,null,null,null,null,null,null,1964,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"4-Inch",null,null,47,47,null,855,40185,1319,61993,null,91,4277,45,2115,null,54,2538,28,1316,null,10,470,4,188,null,null,1963,null,null,null,null,null,null,null,null,null,null,null,null,null,1963,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"6-Inch",null,null,48,48,null,813,39024,1258,60384,null,97,4656,55,2640,null,65,3120,25,1200,null,13,624,6,288,null,null,1962,null,null,null,null,null,null,null,null,null,null,null,null,null,1962,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"8-Inch",null,null,49,49,null,755,36995,1257,61593,null,87,4263,45,2205,null,60,2940,27,1323,null,19,931,5,245,null,null,1961,null,null,null,null,null,null,null,null,null,null,null,null,null,1961,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"10-Inch",null,null,50,50,null,761,38050,1218,60900,null,79,3950,40,2000,null,46,2300,26,1300,null,11,550,6,300,null,null,1960,null,null,null,null,null,null,null,null,null,null,null,null,null,1960,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"12-Inch",null,null,51,51,null,656,33456,1154,58854,null,84,4284,38,1938,null,52,2652,27,1377,null,19,969,11,561,null,null,1959,null,null,null,null,null,null,null,null,null,null,null,null,null,1959,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class5",null,"16-Inch",null,null,52,52,null,629,32708,1160,60320,null,91,4732,46,2392,null,67,3484,23,1196,null,14,728,7,364,null,null,1958,null,null,null,null,null,null,null,null,null,null,null,null,null,1958,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"5/8-Inch",null,null,53,53,null,566,29998,1086,57558,null,85,4505,68,3604,null,46,2438,22,1166,null,13,689,9,477,null,null,1957,null,null,null,null,null,null,null,null,null,null,null,null,null,1957,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"3/4-Inch",null,null,54,54,null,556,30024,1032,55728,null,93,5022,39,2106,null,37,1998,32,1728,null,15,810,5,270,null,null,1956,null,null,null,null,null,null,null,null,null,null,null,null,null,1956,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"1-Inch",null,null,55,55,null,503,27665,1009,55495,null,81,4455,49,2695,null,55,3025,24,1320,null,11,605,4,220,null,null,1955,null,null,null,null,null,null,null,null,null,null,null,null,null,1955,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"1 1/2-Inch",null,null,56,56,null,459,25704,1062,59472,null,93,5208,45,2520,null,46,2576,21,1176,null,14,784,8,448,null,null,1954,null,null,null,null,null,null,null,null,null,null,null,null,null,1954,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"2-Inch",null,null,57,57,null,447,25479,971,55347,null,83,4731,46,2622,null,58,3306,17,969,null,10,570,5,285,null,null,1953,null,null,null,null,null,null,null,null,null,null,null,null,null,1953,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"3-Inch",null,null,58,58,null,406,23548,918,53244,null,69,4002,35,2030,null,50,2900,31,1798,null,13,754,4,232,null,null,1952,null,null,null,null,null,null,null,null,null,null,null,null,null,1952,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"4-Inch",null,null,59,59,null,414,24426,867,51153,null,85,5015,42,2478,null,43,2537,20,1180,null,10,590,3,177,null,null,1951,null,null,null,null,null,null,null,null,null,null,null,null,null,1951,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"6-Inch",null,null,60,60,null,406,24360,904,54240,null,95,5700,46,2760,null,42,2520,26,1560,null,18,1080,4,240,null,null,1950,null,null,null,null,null,null,null,null,null,null,null,null,null,1950,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"8-Inch",null,null,61,61,null,328,20008,888,54168,null,69,4209,28,1708,null,48,2928,28,1708,null,17,1037,6,366,null,null,1949,null,null,null,null,null,null,null,null,null,null,null,null,null,1949,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"10-Inch",null,null,62,62,null,307,19034,829,51398,null,71,4402,37,2294,null,39,2418,17,1054,null,9,558,8,496,null,null,1948,null,null,null,null,null,null,null,null,null,null,null,null,null,1948,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"12-Inch",null,null,63,63,null,332,20916,792,49896,null,75,4725,38,2394,null,46,2898,27,1701,null,14,882,7,441,null,null,1947,null,null,null,null,null,null,null,null,null,null,null,null,null,1947,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["current","Class6",null,"16-Inch",null,null,64,64,null,308,19712,782,50048,null,72,4608,32,2048,null,47,3008,18,1152,null,9,576,2,128,null,null,1946,null,null,null,null,null,null,null,null,null,null,null,null,null,1946,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"5/8-Inch",37.81,null,65,65,null,269,17485,781,50765,null,67,4355,34,2210,null,36,2340,20,1300,null,11,715,6,390,null,null,1945,null,null,null,null,null,null,null,null,null,null,null,null,null,1945,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"3/4-Inch",51.56,null,66,66,null,310,20460,738,48708,null,64,4224,32,2112,null,35,2310,17,1122,null,17,1122,10,660,null,null,1944,null,null,null,null,null,null,null,null,null,null,null,null,null,1944,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"1-Inch",85.93,null,67,67,null,232,15544,704,47168,null,58,3886,37,2479,null,39,2613,25,1675,null,13,871,6,402,null,null,1943,null,null,null,null,null,null,null,null,null,null,null,null,null,1943,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"1 1/2-Inch",171.85,null,68,68,null,236,16048,640,43520,null,69,4692,35,2380,null,40,2720,20,1360,null,15,1020,6,408,null,null,1942,null,null,null,null,null,null,null,null,null,null,null,null,null,1942,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"2-Inch",274.97000000000003,null,69,69,null,201,13869,629,43401,null,61,4209,32,2208,null,36,2484,18,1242,null,16,1104,7,483,null,null,1941,null,null,null,null,null,null,null,null,null,null,null,null,null,1941,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"3-Inch",549.92999999999995,null,70,70,null,210,14700,632,44240,null,73,5110,40,2800,null,35,2450,18,1260,null,15,1050,6,420,null,null,1940,null,null,null,null,null,null,null,null,null,null,null,null,null,1940,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"4-Inch",859.27,null,71,71,null,198,14058,605,42955,null,66,4686,34,2414,null,36,2556,23,1633,null,5,355,3,213,null,null,1939,null,null,null,null,null,null,null,null,null,null,null,null,null,1939,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"6-Inch",1718.54,null,72,72,null,188,13536,581,41832,null,60,4320,32,2304,null,37,2664,12,864,null,14,1008,2,144,null,null,1938,null,null,null,null,null,null,null,null,null,null,null,null,null,1938,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"8-Inch",3093.38,null,73,73,null,157,11461,531,38763,null,66,4818,25,1825,null,34,2482,24,1752,null,9,657,4,292,null,null,1937,null,null,null,null,null,null,null,null,null,null,null,null,null,1937,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"10-Inch",4983.7700000000004,null,74,74,null,150,11100,527,38998,null,57,4218,38,2812,null,35,2590,10,740,null,7,518,6,444,null,null,1936,null,null,null,null,null,null,null,null,null,null,null,null,null,1936,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"12-Inch",7389.73,null,75,75,null,148,11100,508,38100,null,66,4950,33,2475,null,45,3375,13,975,null,10,750,4,300,null,null,1935,null,null,null,null,null,null,null,null,null,null,null,null,null,1935,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class1",null,"16-Inch",null,null,76,76,null,158,12008,506,38456,null,45,3420,29,2204,null,26,1976,17,1292,null,4,304,3,228,null,null,1934,null,null,null,null,null,null,null,null,null,null,null,null,null,1934,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"5/8-Inch",34.369999999999997,null,77,77,null,128,9856,493,37961,null,60,4620,52,4004,null,38,2926,12,924,null,11,847,5,385,null,null,1933,null,null,null,null,null,null,null,null,null,null,null,null,null,1933,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"3/4-Inch",51.56,null,78,78,null,130,10140,463,36114,null,46,3588,33,2574,null,25,1950,15,1170,null,13,1014,5,390,null,null,1932,null,null,null,null,null,null,null,null,null,null,null,null,null,1932,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"1-Inch",85.93,null,79,79,null,111,8769,461,36419,null,48,3792,24,1896,null,43,3397,16,1264,null,12,948,3,237,null,null,1931,null,null,null,null,null,null,null,null,null,null,null,null,null,1931,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"1 1/2-Inch",171.85,null,80,80,null,112,8960,385,30800,null,65,5200,29,2320,null,26,2080,16,1280,null,8,640,12,960,null,null,1930,null,null,null,null,null,null,null,null,null,null,null,null,null,1930,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"2-Inch",274.97000000000003,null,81,81,null,109,8829,424,34344,null,50,4050,39,3159,null,33,2673,10,810,null,7,567,4,324,null,null,1929,null,null,null,null,null,null,null,null,null,null,null,null,null,1929,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"3-Inch",549.92999999999995,null,82,82,null,94,7708,388,31816,null,43,3526,31,2542,null,45,3690,23,1886,null,14,1148,4,328,null,null,1928,null,null,null,null,null,null,null,null,null,null,null,null,null,1928,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"4-Inch",859.27,null,83,83,null,80,6640,374,31042,null,40,3320,14,1162,null,33,2739,11,913,null,9,747,6,498,null,null,1927,null,null,null,null,null,null,null,null,null,null,null,null,null,1927,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"6-Inch",1718.54,null,84,84,null,83,6972,359,30156,null,35,2940,16,1344,null,41,3444,24,2016,null,11,924,1,84,null,null,1926,null,null,null,null,null,null,null,null,null,null,null,null,null,1926,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"8-Inch",3093.38,null,85,85,null,101,8585,342,29070,null,43,3655,25,2125,null,35,2975,15,1275,null,9,765,5,425,null,null,1925,null,null,null,null,null,null,null,null,null,null,null,null,null,1925,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"10-Inch",4983.7700000000004,null,86,86,null,111,9546,381,32766,null,35,3010,30,2580,null,34,2924,14,1204,null,13,1118,2,172,null,null,1924,null,null,null,null,null,null,null,null,null,null,null,null,null,1924,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"12-Inch",7389.73,null,87,87,null,69,6003,336,29232,null,40,3480,25,2175,null,32,2784,14,1218,null,5,435,4,348,null,null,1923,null,null,null,null,null,null,null,null,null,null,null,null,null,1923,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage 0"]
["proposed","Class2",null,"16-Inch",null,null,88,88,null,89,7832,287,25256,null,36,3168,25,2200,null,30,2640,12,1056,null,12,1056,5,440]
["proposed","Class3",null,"5/8-Inch",34.369999999999997,null,89,89,null,63,5607,305,27145,null,46,4094,30,2670,null,22,1958,19,1691,null,5,445,6,534]
["proposed","Class3",null,"3/4-Inch",51.56,null,90,90,null,65,5850,313,28170,null,27,2430,39,3510,null,23,2070,14,1260,null,11,990,5,450]
["proposed","Class3",null,"1-Inch",85.93,null,91,91,null,62,5642,284,25844,null,55,5005,28,2548,null,29,2639,15,1365,null,8,728,1,91]
["proposed","Class3",null,"1 1/2-Inch",171.85,null,92,92,null,66,6072,263,24196,null,27,2484,20,1840,null,19,1748,16,1472,null,11,1012,3,276]
["proposed","Class3",null,"2-Inch",274.97000000000003,null,93,93,null,52,4836,256,23808,null,47,4371,17,1581,null,23,2139,16,1488,null,17,1581,5,465]
["proposed","Class3",null,"3-Inch",549.92999999999995,null,94,94,null,67,6298,281,26414,null,28,2632,20,1880,null,22,2068,12,1128,null,8,752,2,188]
["proposed","Class3",null,"4-Inch",859.27,null,95,95,null,44,4180,249,23655,null,35,3325,24,2280,null,35,3325,8,760,null,10,950,4,380]
["proposed","Class3",null,"6-Inch",1718.54,null,96,96,null,53,5088,256,24576,null,29,2784,26,2496,null,16,1536,12,1152,null,14,1344,8,768]
["proposed","Class3",null,"8-Inch",3093.38,null,97,97,null,40,3880,192,18624,null,42,4074,17,1649,null,31,3007,15,1455,null,7,679,2,194]
["proposed","Class3",null,"10-Inch",4983.7700000000004,null,98,98,null,49,4802,204,19992,null,43,4214,19,1862,null,27,2646,12,1176,null,7,686,3,294]
["proposed","Class3",null,"12-Inch",7389.73,null,99,99,null,56,5544,229,22671,null,44,4356,26,2574,null,30,2970,7,693,null,7,693,4,396]
["proposed","Class3",null,"16-Inch",null,null,100,100,null,46,4600,204,20400,null,28,2800,21,2100,null,32,3200,13,1300,null,6,600,5,500]
["proposed","Class4",null,"5/8-Inch",34.369999999999997,null,101,101,null,37,3737,189,19089,null,40,4040,20,2020,null,15,1515,17,1717,null,12,1212,3,303]
["proposed","Class4",null,"3/4-Inch",51.56,null,102,102,null,36,3672,187,19074,null,24,2448,27,2754,null,17,1734,13,1326,null,9,918,4,408]
["proposed","Class4",null,"1-Inch",85.93,null,103,103,null,33,3399,199,20497,null,30,3090,13,1339,null,23,2369,18,1854,null,8,824,1,103]
["proposed","Class4",null,"1 1/2-Inch",171.85,null,104,104,null,36,3744,185,19240,null,36,3744,17,1768,null,13,1352,10,1040,null,6,624,9,936]
["proposed","Class4",null,"2-Inch",274.97000000000003,null,105,105,null,32,3360,145,15225,null,21,2205,23,2415,null,19,1995,19,1995,null,11,1155,2,210]
["proposed","Class4",null,"3-Inch",549.92999999999995,null,106,106,null,29,3074,130,13780,null,31,3286,14,1484,null,22,2332,10,1060,null,9,954,8,848]
["proposed","Class4",null,"4-Inch",859.27,null,107,107,null,34,3638,164,17548,null,25,2675,14,1498,null,27,2889,11,1177,null,7,749,7,749]
["proposed","Class4",null,"6-Inch",1718.54,null,108,108,null,26,2808,152,16416,null,22,2376,19,2052,null,18,1944,9,972,null,6,648,6,648]
["proposed","Class4",null,"8-Inch",3093.38,null,109,109,null,22,2398,137,14933,null,33,3597,28,3052,null,16,1744,13,1417,null,6,654,3,327]
["proposed","Class4",null,"10-Inch",4983.7700000000004,null,110,110,null,20,2200,122,13420,null,28,3080,22,2420,null,28,3080,11,1210,null,7,770,5,550]
["proposed","Class4",null,"12-Inch",7389.73,null,111,111,null,21,2331,132,14652,null,20,2220,13,1443,null,24,2664,16,1776,null,12,1332,7,777]
["proposed","Class4",null,"16-Inch",null,null,112,112,null,30,3360,112,12544,null,23,2576,23,2576,null,19,2128,7,784,null,7,784,6,672]
["proposed","Class5",null,"5/8-Inch",null,null,113,113,null,18,2034,115,12995,null,21,2373,13,1469,null,25,2825,12,1356,null,9,1017,7,791]
["proposed","Class5",null,"3/4-Inch",null,null,114,114,null,15,1710,114,12996,null,28,3192,23,2622,null,21,2394,13,1482,null,7,798,7,798]
["proposed","Class5",null,"1-Inch",null,null,115,115,null,17,1955,114,13110,null,26,2990,9,1035,null,22,2530,8,920,null,9,1035,4,460]
["proposed","Class5",null,"1 1/2-Inch",null,null,116,116,null,22,2552,105,12180,null,15,1740,17,1972,null,19,2204,8,928,null,8,928,6,696]
["proposed","Class5",null,"2-Inch",null,null,117,117,null,20,2340,119,13923,null,31,3627,12,1404,null,18,2106,10,1170,null,9,1053,5,585]
["proposed","Class5",null,"3-Inch",null,null,118,118,null,23,2714,112,13216,null,22,2596,11,1298,null,16,1888,11,1298,null,6,708,4,472]
["proposed","Class5",null,"4-Inch",null,null,119,119,null,15,1785,90,10710,null,22,2618,12,1428,null,15,1785,15,1785,null,4,476,3,357]
["proposed","Class5",null,"6-Inch",null,null,120,120,null,15,1800,88,10560,null,21,2520,14,1680,null,17,2040,13,1560,null,4,480,3,360]
["proposed","Class5",null,"8-Inch",null,null,121,121,null,11,1331,74,8954,null,19,2299,9,1089,null,15,1815,17,2057,null,5,605,2,242]
["proposed","Class5",null,"10-Inch",null,null,122,122,null,18,2196,95,11590,null,26,3172,9,1098,null,13,1586,9,1098,null,7,854,1,122]
["proposed","Class5",null,"12-Inch",null,null,123,123,null,14,1722,78,9594,null,22,2706,16,1968,null,17,2091,8,984,null,9,1107,3,369]
["proposed","Class5",null,"16-Inch",null,null,124,124,null,15,1860,73,9052,null,20,2480,19,2356,null,12,1488,9,1116,null,11,1364,1,124]
["proposed","Class6",null,"5/8-Inch",null,null,125,125,null,5,625,60,7500,null,18,2250,17,2125,null,12,1500,10,1250,null,8,1000,4,500]
["proposed","Class6",null,"3/4-Inch",null,null,126,126,null,17,2142,63,7938,null,21,2646,8,1008,null,14,1764,8,1008,null,8,1008,1,126]
["proposed","Class6",null,"1-Inch",null,null,127,127,null,9,1143,74,9398,null,13,1651,9,1143,null,10,1270,11,1397,null,6,762,2,254]
["proposed","Class6",null,"1 1/2-Inch",null,null,128,128,null,15,1920,63,8064,null,23,2944,9,1152,null,15,1920,10,1280,null,8,1024,2,256]
["proposed","Class6",null,"2-Inch",null,null,129,129,null,10,1290,65,8385,null,23,2967,10,1290,null,9,1161,11,1419,null,4,516,4,516]
["proposed","Class6",null,"3-Inch",null,null,130,130,null,9,1170,83,10790,null,24,3120,8,1040,null,16,2080,9,1170,null,10,1300,3,390]
["proposed","Class6",null,"4-Inch",null,null,131,131,null,14,1834,67,8777,null,22,2882,11,1441,null,13,1703,9,1179,null,8,1048,3,393]
["proposed","Class6",null,"6-Inch",null,null,132,132,null,17,2244,58,7656,null,25,3300,19,2508,null,13,1716,13,1716,null,6,792,7,924]
["proposed","Class6",null,"8-Inch",null,null,133,133,null,10,1330,54,7182,null,25,3325,14,1862,null,16,2128,6,798,null,5,665,4,532]
["proposed","Class6",null,"10-Inch",null,null,134,134,null,10,1340,57,7638,null,16,2144,14,1876,null,13,1742,9,1206,null,8,1072,1,134]
["proposed","Class6",null,"12-Inch",null,null,135,135,null,12,1620,41,5535,null,26,3510,12,1620,null,10,1350,6,810,null,10,1350,5,675]
["proposed","Class6",null,"16-Inch",null,null,136,136,null,11,1496,41,5576,null,15,2040,16,2176,null,12,1632,7,952,null,3,408,6,816]
["current","Class1","Season1","Block1",5,null,137,137,null,10,1370,53,7261,null,15,2055,10,1370,null,11,1507,9,1233,null,9,1233,3,411]
["current","Class1","Season1","Block2",10,null,138,138,null,8,1104,50,6900,null,24,3312,14,1932,null,10,1380,8,1104,null,3,414,7,966]
["current","Class1","Season1","Block3",15,null,139,139,null,9,1251,38,5282,null,25,3475,11,1529,null,7,973,13,1807,null,4,556,4,556]
["current","Class1","Season1","Block4",15,null,140,140,null,7,980,39,5460,null,18,2520,11,1540,null,17,2380,7,980,null,6,840,3,420]
["current","Class1","Season1","Block5",15,null,141,141,null,9,1269,35,4935,null,16,2256,14,1974,null,19,2679,6,846,null,7,987,5,705]
["current","Class1","Season1","Rate1",3,null,142,142,null,6,852,32,4544,null,17,2414,8,1136,null,16,2272,3,426,null,10,1420,3,426]
["current","Class1","Season1","Rate2",3,null,143,143,null,7,1001,44,6292,null,18,2574,9,1287,null,7,1001,5,715,null,3,429,1,143]
["current","Class1","Season1","Rate3",3,null,144,144,null,9,1296,30,4320,null,19,2736,12,1728,null,11,1584,12,1728,null,7,1008,4,576]
["current","Class1","Season1","Rate4",3,null,145,145,null,4,580,42,6090,null,14,2030,17,2465,null,16,2320,7,1015,null,3,435,1,145]
["current","Class1","Season1","Rate5",3,null,146,146,null,5,730,32,4672,null,17,2482,11,1606,null,11,1606,6,876,null,4,584,5,730]
["current","Class1","Season2","Block1",5,null,147,147,null,6,882,43,6321,null,14,2058,10,1470,null,11,1617,11,1617,null,6,882,2,294]
["current","Class1","Season2","Block2",10,null,148,148,null,9,1332,42,6216,null,23,3404,9,1332,null,15,2220,8,1184,null,9,1332,4,592]
["current","Class1","Season2","Block3",15,null,149,149,null,6,894,27,4023,null,17,2533,13,1937,null,9,1341,7,1043,null,6,894,5,745]
["current","Class1","Season2","Block4",15,null,150,150,null,5,750,39,5850,null,19,2850,7,1050,null,15,2250,10,1500,null,4,600,4,600]
["current","Class1","Season2","Block5",15,null,151,151,null,5,755,34,5134,null,10,1510,11,1661,null,13,1963,12,1812,null,3,453,5,755]
["current","Class1","Season2","Rate1",3,null,152,152,null,6,912,30,4560,null,15,2280,8,1216,null,16,2432,5,760,null,7,1064,3,456]
["current","Class1","Season2","Rate2",3,null,153,153,null,6,918,29,4437,null,12,1836,13,1989,null,15,2295,5,765,null,5,765,2,306]
["current","Class1","Season2","Rate3",3,null,154,154,null,4,616,23,3542,null,15,2310,5,770,null,16,2464,7,1078,null,4,616,2,308]
["current","Class1","Season2","Rate4",3,null,155,155,null,6,930,33,5115,null,17,2635,15,2325,null,13,2015,12,1860,null,7,1085,4,620]
["current","Class1","Season2","Rate5",3,null,156,156,null,5,780,21,3276,null,9,1404,6,936,null,15,2340,5,780,null,5,780,3,468]
["current","Class2","Season1","Block1",5,null,157,157,null,8,1256,25,3925,null,10,1570,8,1256,null,17,2669,3,471,null,4,628,6,942]
["current","Class2","Season1","Block2",10,null,158,158,null,7,1106,25,3950,null,14,2212,3,474,null,5,790,5,790,null,4,632,5,790]
["current","Class2","Season1","Block3",15,null,159,159,null,5,795,23,3657,null,9,1431,10,1590,null,13,2067,8,1272,null,6,954,3,477]
["current","Class2","Season1","Block4",15,null,160,160,null,4,640,17,2720,null,9,1440,12,1920,null,12,1920,8,1280,null,5,800,2,320]
["current","Class2","Season1","Block5",15,null,161,161,null,4,644,10,1610,null,13,2093,7,1127,null,9,1449,10,1610,null,4,644,2,322]
["current","Class2","Season1","Rate1",3,null,162,162,null,2,324,23,3726,null,11,1782,8,1296,null,16,2592,2,324,null,4,648,5,810]
["current","Class2","Season1","Rate2",3,null,163,163,null,3,489,17,2771,null,11,1793,4,652,null,10,1630,11,1793,null,11,1793,4,652]
["current","Class2","Season1","Rate3",3,null,164,164,null,6,984,23,3772,null,15,2460,6,984,null,10,1640,11,1804,null,6,984,6,984]
["current","Class2","Season1","Rate4",3,null,165,165,null,0,0,28,4620,null,17,2805,4,660,null,11,1815,6,990,null,4,660,2,330]
["current","Class2","Season1","Rate5",3,null,166,166,null,4,664,18,2988,null,9,1494,11,1826,null,10,1660,8,1328,null,7,1162,3,498]
["current","Class2","Season2","Block1",5,null,167,167,null,1,167,15,2505,null,12,2004,6,1002,null,6,1002,6,1002,null,9,1503,1,167]
["current","Class2","Season2","Block2",10,null,168,168,null,5,840,15,2520,null,16,2688,6,1008,null,10,1680,3,504,null,3,504,5,840]
["current","Class2","Season2","Block3",15,null,169,169,null,1,169,21,3549,null,11,1859,7,1183,null,4,676,2,338,null,5,845,1,169]
["current","Class2","Season2","Block4",15,null,170,170,null,2,340,15,2550,null,14,2380,9,1530,null,12,2040,6,1020,null,4,680,5,850]
["current","Class2","Season2","Block5",15,null,171,171,null,5,855,12,2052,null,6,1026,7,1197,null,10,1710,4,684,null,3,513,2,342]
["current","Class2","Season2","Rate1",3,null,172,172,null,8,1376,12,2064,null,9,1548,8,1376,null,16,2752,5,860,null,1,172,3,516]
["current","Class2","Season2","Rate2",3,null,173,173,null,2,346,13,2249,null,7,1211,3,519,null,10,1730,7,1211,null,6,1038,4,692]
["current","Class2","Season2","Rate3",3,null,174,174,null,6,1044,19,3306,null,8,1392,11,1914,null,10,1740,3,522,null,12,2088,3,522]
["current","Class2","Season2","Rate4",3,null,175,175,null,5,875,18,3150,null,8,1400,3,525,null,7,1225,4,700,null,2,350,4,700]
["current","Class2","Season2","Rate5",3,null,176,176,null,5,880,21,3696,null,15,2640,6,1056,null,12,2112,8,1408,null,5,880,4,704]
["current","Class3","Season1","Block1",5,null,177,177,null,0,0,12,2124,null,10,1770,9,1593,null,7,1239,4,708,null,4,708,3,531]
["current","Class3","Season1","Block2",10,null,178,178,null,5,890,4,712,null,11,1958,7,1246,null,13,2314,10,1780,null,5,890,2,356]
["current","Class3","Season1","Block3",15,null,179,179,null,2,358,10,1790,null,10,1790,7,1253,null,11,1969,8,1432,null,5,895,2,358]
["current","Class3","Season1","Block4",15,null,180,180,null,2,360,20,3600,null,14,2520,4,720,null,2,360,5,900,null,6,1080,3,540]
["current","Class3","Season1","Block5",15,null,181,181,null,1,181,14,2534,null,12,2172,9,1629,null,7,1267,7,1267,null,4,724,3,543]
["current","Class3","Season1","Rate1",3,null,182,182,null,2,364,9,1638,null,8,1456,4,728,null,11,2002,4,728,null,3,546,3,546]
["current","Class3","Season1","Rate2",3,null,183,183,null,1,183,12,2196,null,6,1098,5,915,null,8,1464,7,1281,null,10,1830,3,549]
["current","Class3","Season1","Rate3",3,null,184,184,null,1,184,14,2576,null,11,2024,8,1472,null,11,2024,8,1472,null,2,368,4,736]
["current","Class3","Season1","Rate4",3,null,185,185,null,2,370,7,1295,null,16,2960,8,1480,null,16,2960,4,740,null,6,1110,4,740]
["current","Class3","Season1","Rate5",3,null,186,186,null,4,744,12,2232,null,8,1488,2,372,null,8,1488,5,930,null,2,372,4,744]
["current","Class3","Season2","Block1",5,null,187,187,null,2,374,10,1870,null,14,2618,4,748,null,7,1309,8,1496,null,5,935,5,935]
["current","Class3","Season2","Block2",10,null,188,188,null,1,188,9,1692,null,7,1316,4,752,null,11,2068,7,1316,null,5,940,3,564]
["current","Class3","Season2","Block3",15,null,189,189,null,0,0,7,1323,null,10,1890,6,1134,null,10,1890,3,567,null,6,1134,4,756]
["current","Class3","Season2","Block4",15,null,190,190,null,2,380,9,1710,null,7,1330,5,950,null,7,1330,8,1520,null,9,1710,2,380]
["current","Class3","Season2","Block5",15,null,191,191,null,1,191,12,2292,null,6,1146,6,1146,null,9,1719,8,1528,null,7,1337,2,382]
["current","Class3","Season2","Rate1",3,null,192,192,null,4,768,5,960,null,8,1536,2,384,null,10,1920,2,384,null,6,1152,3,576]
["current","Class3","Season2","Rate2",3,null,193,193,null,2,386,9,1737,null,8,1544,3,579,null,9,1737,8,1544,null,5,965,3,579]
["current","Class3","Season2","Rate3",3,null,194,194,null,2,388,11,2134,null,9,1746,6,1164,null,12,2328,7,1358,null,4,776,1,194]
["current","Class3","Season2","Rate4",3,null,195,195,null,1,195,9,1755,null,7,1365,2,390,null,8,1560,6,1170,null,6,1170,2,390]
["current","Class3","Season2","Rate5",3,null,196,196,null,4,784,7,1372,null,6,1176,3,588,null,8,1568,6,1176,null,3,588,4,784]
["current","Class4","Season1","Block1",5,null,197,197,null,1,197,10,1970,null,10,1970,6,1182,null,12,2364,4,788,null,4,788,0,0]
["current","Class4","Season1","Block2",10,null,198,198,null,1,198,9,1782,null,6,1188,8,1584,null,7,1386,6,1188,null,3,594,1,198]
["current","Class4","Season1","Block3",15,null,199,199,null,3,597,6,1194,null,6,1194,4,796,null,6,1194,6,1194,null,4,796,2,398]
["current","Class4","Season1","Block4",15,null,200,200,null,2,400,9,1800,null,6,1200,5,1000,null,8,1600,6,1200,null,3,600,1,200]
["current","Class4","Season1","Block5",15,null,201,225,null,34,7192,149,31549,null,154,32893,89,19010,null,187,39701,111,23630,null,84,17976,78,16689]
["current","Class4","Season1","Rate1",3,null,226,250,null,18,4298,88,20917,null,144,34214,68,16139,null,149,35385,92,21783,null,73,17441,73,17355]
["current","Class4","Season1","Rate2",3,null,251,275,null,11,2883,56,14735,null,117,30544,71,18558,null,122,32037,69,18046,null,66,17222,52,13606]
["current","Class4","Season1","Rate3",3,null,276,300,null,9,2620,33,9469,null,101,29010,53,15235,null,111,31868,59,16952,null,56,16044,64,18384]
["current","Class4","Season1","Rate4",3,null,301,325,null,7,2195,31,9655,null,82,25716,42,13170,null,82,25568,63,19559,null,55,17154,52,16225]
["current","Class4","Season1","Rate5",3,null,326,350,null,4,1379,13,4346,null,85,28689,34,11519,null,81,27392,56,18901,null,35,11786,48,16133]
["current","Class4","Season2","Block1",5,null,351,375,null,2,734,12,4299,null,68,24667,38,13731,null,84,30368,47,17078,null,51,18507,35,12650]
["current","Class4","Season2","Block2",10,null,376,400,null,5,1935,12,4591,null,57,22035,23,8933,null,51,19864,48,18656,null,36,13919,39,15126]
["current","Class4","Season2","Block3",15,null,401,450,null,5,2113,13,5526,null,113,48152,59,25009,null,87,36900,88,37216,null,58,24631,87,36987]
["current","Class4","Season2","Block4",15,null,451,500,null,1,495,10,4726,null,99,47167,42,19921,null,84,39925,56,26900,null,50,23715,76,35939]
["current","Class4","Season2","Block5",15,null,501,550,null,2,1068,5,2631,null,59,31009,36,18927,null,71,37169,42,21902,null,55,28785,63,33145]
["current","Class4","Season2","Rate1",3,null,551,600,null,3,1687,3,1738,null,50,28628,47,27067,null,55,31702,46,26513,null,48,27532,47,27061]
["current","Class4","Season2","Rate2",3,null,601,650,null,0,0,3,1887,null,55,34255,34,21196,null,41,25679,28,17411,null,28,17414,47,29316]
["current","Class4","Season2","Rate3",3,null,651,700,null,0,0,1,658,null,50,33721,27,18248,null,50,33621,31,20956,null,25,16786,48,32348]
["current","Class4","Season2","Rate4",3,null,701,750,null,0,0,0,0,null,40,29068,27,19631,null,38,27538,21,15287,null,26,18991,37,26862]
["current","Class4","Season2","Rate5",3,null,751,800,null,2,1582,0,0,null,37,28647,28,21606,null,30,23244,29,22364,null,15,11656,42,32509]
["current","Class5","Season1","Block1",5,null,801,850,null,0,0,0,0,null,40,33001,18,14832,null,29,23943,26,21561,null,16,13210,30,24859]
["current","Class5","Season1","Block2",10,null,851,900,null,0,0,0,0,null,29,25390,17,14824,null,27,23542,17,14933,null,10,8712,41,35996]
["current","Class5","Season1","Block3",15,null,901,950,null,0,0,0,0,null,27,24892,24,22191,null,33,30603,17,15748,null,11,10222,29,26874]
["current","Class5","Season1","Block4",15,null,951,1000,null,0,0,0,0,null,26,25446,23,22323,null,13,12698,16,15579,null,13,12702,27,26306]
["current","Class5","Season1","Block5",15,null,1001,1050,null,0,0,0,0,null,21,21443,12,12325,null,6,6141,15,15368,null,2,2037,25,25639]
["current","Class5","Season1","Rate1",3,null,1051,1100,null,0,0,0,0,null,15,16204,10,10830,null,11,11812,9,9662,null,3,3251,23,24826]
["current","Class5","Season1","Rate2",3,null,1101,1150,null,0,0,0,0,null,15,16967,11,12353,null,12,13461,14,15760,null,10,11278,15,16991]
["current","Class5","Season1","Rate3",3,null,1151,1200,null,0,0,1,1186,null,13,15297,6,6988,null,11,12938,9,10597,null,3,3541,22,25917]
["current","Class5","Season1","Rate4",3,null,1201,1250,null,0,0,0,0,null,8,9860,9,11098,null,11,13431,10,12313,null,5,6156,11,13459]
["current","Class5","Season1","Rate5",3,null,1251,1300,null,0,0,1,1288,null,7,8973,6,7631,null,4,5095,5,6396,null,5,6304,12,15265]
["current","Class5","Season2","Block1",5,null,1301,1350,null,0,0,0,0,null,9,11956,5,6656,null,5,6648,6,7930,null,4,5283,10,13195]
["current","Class5","Season2","Block2",10,null,1351,1400,null,0,0,0,0,null,8,11011,7,9631,null,8,10998,9,12319,null,1,1398,4,5525]
["current","Class5","Season2","Block3",15,null,1401,1450,null,0,0,0,0,null,9,12900,8,11396,null,13,18574,3,4274,null,2,2821,5,7119]
["current","Class5","Season2","Block4",15,null,1451,1500,null,0,0,1,1500,null,15,22224,9,13217,null,7,10353,4,5910,null,2,2973,9,13269]
["current","Class5","Season2","Block5",15,null,1501,1550,null,0,0,0,0,null,8,12262,4,6108,null,1,1501,4,6107,null,2,3036,6,9184]
["current","Class5","Season2","Rate1",3,null,1551,1600,null,0,0,0,0,null,6,9488,3,4751,null,2,3150,3,4682,null,1,1556,5,7908]
["current","Class5","Season2","Rate2",3,null,1601,1650,null,0,0,0,0,null,6,9749,8,13015,null,3,4931,7,11307,null,1,1629,4,6508]
["current","Class5","Season2","Rate3",3,null,1651,1700,null,0,0,0,0,null,7,11744,3,5025,null,3,5024,2,3364,null,0,0,6,10041]
["current","Class5","Season2","Rate4",3,null,1701,1750,null,0,0,0,0,null,4,6886,0,0,null,3,5176,7,12035,null,2,3450,6,10314]
["current","Class5","Season2","Rate5",3,null,1751,1800,null,0,0,0,0,null,4,7107,2,3548,null,5,8886,1,1798,null,2,3585,3,5280]
["current","Class6","Season1","Block1",5,null,1801,1850,null,0,0,0,0,null,4,7298,4,7301,null,5,9067,5,9178,null,0,0,4,7296]
["current","Class6","Season1","Block2",10,null,1851,1900,null,0,0,0,0,null,5,9378,1,1895,null,6,11233,5,9329,null,0,0,4,7487]
["current","Class6","Season1","Block3",15,null,1901,1950,null,0,0,0,0,null,10,19184,0,0,null,4,7722,3,5736,null,2,3892,4,7758]
["current","Class6","Season1","Block4",15,null,1951,2000,null,0,0,0,0,null,8,15839,1,1951,null,3,5938,1,1973,null,1,1974,5,9873]
["current","Class6","Season1","Block5",15,null,"2000 or more",null,null,0,0,0,0,null,63,189232,77,250510,null,54,154785,63,212439,null,19,102842,52,296449]
["current","Class6","Season1","Rate1",3]
["current","Class6","Season1","Rate2",3]
["current","Class6","Season1","Rate3",3]
["current","Class6","Season1","Rate4",3]
["current","Class6","Season1","Rate5",3]
["current","Class6","Season2","Block1",5]
["current","Class6","Season2","Block2",10]
["current","Class6","Season2","Block3",15]
["current","Class6","Season2","Block4",15]
["current","Class6","Season2","Block5",15]
["current","Class6","Season2","Rate1",3]
["current","Class6","Season2","Rate2",3]
["current","Class6","Season2","Rate3",3]
["current","Class6","Season2","Rate4",3]
["current","Class6","Season2","Rate5",3]
["proposed","Class1","Season1","Block1",5]
["proposed","Class1","Season1","Block2",10]
["proposed","Class1","Season1","Block3",15]
["proposed","Class1","Season1","Block4",15]
["proposed","Class1","Season1","Block5",15]
["proposed","Class1","Season1","Rate1",3]
["proposed","Class1","Season1","Rate2",3]
["proposed","Class1","Season1","Rate3",3]
["proposed","Class1","Season1","Rate4",3]
["proposed","Class1","Season1","Rate5",3]
["proposed","Class1","Season2","Block1",5]
["proposed","Class1","Season2","Block2",10]
["proposed","Class1","Season2","Block3",15]
["proposed","Class1","Season2","Block4",15]
["proposed","Class1","Season2","Block5",15]
["proposed","Class1","Season2","Rate1",3]
["proposed","Class1","Season2","Rate2",3]
["proposed","Class1","Season2","Rate3",3]
["proposed","Class1","Season2","Rate4",3]
["proposed","Class1","Season2","Rate5",3]
["proposed","Class2","Season1","Block1",5]
["proposed","Class2","Season1","Block2",10]
["proposed","Class2","Season1","Block3",15]
["proposed","Class2","Season1","Block4",15]
["proposed","Class2","Season1","Block5",15]
["proposed","Class2","Season1","Rate1",3]
["proposed","Class2","Season1","Rate2",3]
["proposed","Class2","Season1","Rate3",3]
["proposed","Class2","Season1","Rate4",3]
["proposed","Class2","Season1","Rate5",3]
["proposed","Class2","Season2","Block1",5]
["proposed","Class2","Season2","Block2",10]
["proposed","Class2","Season2","Block3",15]
["proposed","Class2","Season2","Block4",15]
["proposed","Class2","Season2","Block5",15]
["proposed","Class2","Season2","Rate1",3]
["proposed","Class2","Season2","Rate2",3]
["proposed","Class2","Season2","Rate3",3]
["proposed","Class2","Season2","Rate4",3]
["proposed","Class2","Season2","Rate5",3]
["proposed","Class3","Season1","Block1",5]
["proposed","Class3","Season1","Block2",10]
["proposed","Class3","Season1","Block3",15]
["proposed","Class3","Season1","Block4",15]
["proposed","Class3","Season1","Block5",15]
["proposed","Class3","Season1","Rate1",3]
["proposed","Class3","Season1","Rate2",3]
["proposed","Class3","Season1","Rate3",3]
["proposed","Class3","Season1","Rate4",3]
["proposed","Class3","Season1","Rate5",3]
["proposed","Class3","Season2","Block1",5]
["proposed","Class3","Season2","Block2",10]
["proposed","Class3","Season2","Block3",15]
["proposed","Class3","Season2","Block4",15]
["proposed","Class3","Season2","Block5",15]
["proposed","Class3","Season2","Rate1",3]
["proposed","Class3","Season2","Rate2",3]
["proposed","Class3","Season2","Rate3",3]
["proposed","Class3","Season2","Rate4",3]
["proposed","Class3","Season2","Rate5",3]
["proposed","Class4","Season1","Block1",5]
["proposed","Class4","Season1","Block2",10]
["proposed","Class4","Season1","Block3",15]
["proposed","Class4","Season1","Block4",15]
["proposed","Class4","Season1","Block5",15]
["proposed","Class4","Season1","Rate1",3]
["proposed","Class4","Season1","Rate2",3]
["proposed","Class4","Season1","Rate3",3]
["proposed","Class4","Season1","Rate4",3]
["proposed","Class4","Season1","Rate5",3]
["proposed","Class4","Season2","Block1",5]
["proposed","Class4","Season2","Block2",10]
["proposed","Class4","Season2","Block3",15]
["proposed","Class4","Season2","Block4",15]
["proposed","Class4","Season2","Block5",15]
["proposed","Class4","Season2","Rate1",3]
["proposed","Class4","Season2","Rate2",3]
["proposed","Class4","Season2","Rate3",3]
["proposed","Class4","Season2","Rate4",3]
["proposed","Class4","Season2","Rate5",3]
["proposed","Class5","Season1","Block1",5]
["proposed","Class5","Season1","Block2",10]
["proposed","Class5","Season1","Block3",15]
["proposed","Class5","Season1","Block4",15]
["proposed","Class5","Season1","Block5",15]
["proposed","Class5","Season1","Rate1",3]
["proposed","Class5","Season1","Rate2",3]
["proposed","Class5","Season1","Rate3",3]
["proposed","Class5","Season1","Rate4",3]
["proposed","Class5","Season1","Rate5",3]
["proposed","Class5","Season2","Block1",5]
["proposed","Class5","Season2","Block2",10]
["proposed","Class5","Season2","Block3",15]
["proposed","Class5","Season2","Block4",15]
["proposed","Class5","Season2","Block5",15]
["proposed","Class5","Season2","Rate1",3]
["proposed","Class5","Season2","Rate2",3]
["proposed","Class5","Season2","Rate3",3]
["proposed","Class5","Season2","Rate4",3]
["proposed","Class5","Season2","Rate5",3]
["proposed","Class6","Season1","Block1",5]
["proposed","Class6","Season1","Block2",10]
["proposed","Class6","Season1","Block3",15]
["proposed","Class6","Season1","Block4",15]
["proposed","Class6","Season1","Block5",15]
["proposed","Class6","Season1","Rate1",3]
["proposed","Class6","Season1","Rate2",3]
["proposed","Class6","Season1","Rate3",3]
["proposed","Class6","Season1","Rate4",3]
["proposed","Class6","Season1","Rate5",3]
["proposed","Class6","Season2","Block1",5]
["proposed","Class6","Season2","Block2",10]
["proposed","Class6","Season2","Block3",15]
["proposed","Class6","Season2","Block4",15]
["proposed","Class6","Season2","Block5",15]
["proposed","Class6","Season2","Rate1",3]
["proposed","Class6","Season2","Rate2",3]
["proposed","Class6","Season2","Rate3",3]
["proposed","Class6","Season2","Rate4",3]
["proposed","Class6","Season2","Rate5",3]
["drought","Class1","Season1","Block1"]
["drought","Class1","Season1","Block2"]
["drought","Class1","Season1","Block3"]
["drought","Class1","Season1","Block4"]
["drought","Class1","Season1","Block5"]
["drought","Class1","Season1","Rate1"]
["drought","Class1","Season1","Rate2"]
["drought","Class1","Season1","Rate3"]
["drought","Class1","Season1","Rate4"]
["drought","Class1","Season1","Rate5"]
["drought","Class1","Season2","Block1"]
["drought","Class1","Season2","Block2"]
["drought","Class1","Season2","Block3"]
["drought","Class1","Season2","Block4"]
["drought","Class1","Season2","Block5"]
["drought","Class1","Season2","Rate1"]
["drought","Class1","Season2","Rate2"]
["drought","Class1","Season2","Rate3"]
["drought","Class1","Season2","Rate4"]
["drought","Class1","Season2","Rate5"]
["drought","Class2","Season1","Block1"]
["drought","Class2","Season1","Block2"]
["drought","Class2","Season1","Block3"]
["drought","Class2","Season1","Block4"]
["drought","Class2","Season1","Block5"]
["drought","Class2","Season1","Rate1"]
["drought","Class2","Season1","Rate2"]
["drought","Class2","Season1","Rate3"]
["drought","Class2","Season1","Rate4"]
["drought","Class2","Season1","Rate5"]
["drought","Class2","Season2","Block1"]
["drought","Class2","Season2","Block2"]
["drought","Class2","Season2","Block3"]
["drought","Class2","Season2","Block4"]
["drought","Class2","Season2","Block5"]
["drought","Class2","Season2","Rate1"]
["drought","Class2","Season2","Rate2"]
["drought","Class2","Season2","Rate3"]
["drought","Class2","Season2","Rate4"]
["drought","Class2","Season2","Rate5"]
["drought","Class3","Season1","Block1"]
["drought","Class3","Season1","Block2"]
["drought","Class3","Season1","Block3"]
["drought","Class3","Season1","Block4"]
["drought","Class3","Season1","Block5"]
["drought","Class3","Season1","Rate1"]
["drought","Class3","Season1","Rate2"]
["drought","Class3","Season1","Rate3"]
["drought","Class3","Season1","Rate4"]
["drought","Class3","Season1","Rate5"]
["drought","Class3","Season2","Block1"]
["drought","Class3","Season2","Block2"]
["drought","Class3","Season2","Block3"]
["drought","Class3","Season2","Block4"]
["drought","Class3","Season2","Block5"]
["drought","Class3","Season2","Rate1"]
["drought","Class3","Season2","Rate2"]
["drought","Class3","Season2","Rate3"]
["drought","Class3","Season2","Rate4"]
["drought","Class3","Season2","Rate5"]
["drought","Class4","Season1","Block1"]
["drought","Class4","Season1","Block2"]
["drought","Class4","Season1","Block3"]
["drought","Class4","Season1","Block4"]
["drought","Class4","Season1","Block5"]
["drought","Class4","Season1","Rate1"]
["drought","Class4","Season1","Rate2"]
["drought","Class4","Season1","Rate3"]
["drought","Class4","Season1","Rate4"]
["drought","Class4","Season1","Rate5"]
["drought","Class4","Season2","Block1"]
["drought","Class4","Season2","Block2"]
["drought","Class4","Season2","Block3"]
["drought","Class4","Season2","Block4"]
["drought","Class4","Season2","Block5"]
["drought","Class4","Season2","Rate1"]
["drought","Class4","Season2","Rate2"]
["drought","Class4","Season2","Rate3"]
["drought","Class4","Season2","Rate4"]
["drought","Class4","Season2","Rate5"]
["drought","Class5","Season1","Block1"]
["drought","Class5","Season1","Block2"]
["drought","Class5","Season1","Block3"]
["drought","Class5","Season1","Block4"]
["drought","Class5","Season1","Block5"]
["drought","Class5","Season1","Rate1"]
["drought","Class5","Season1","Rate2"]
["drought","Class5","Season1","Rate3"]
["drought","Class5","Season1","Rate4"]
["drought","Class5","Season1","Rate5"]
["drought","Class5","Season2","Block1"]
["drought","Class5","Season2","Block2"]
["drought","Class5","Season2","Block3"]
["drought","Class5","Season2","Block4"]
["drought","Class5","Season2","Block5"]
["drought","Class5","Season2","Rate1"]
["drought","Class5","Season2","Rate2"]
["drought","Class5","Season2","Rate3"]
["drought","Class5","Season2","Rate4"]
["drought","Class5","Season2","Rate5"]
["drought","Class6","Season1","Block1"]
["drought","Class6","Season1","Block2"]
["drought","Class6","Season1","Block3"]
["drought","Class6","Season1","Block4"]
["drought","Class6","Season1","Block5"]
["drought","Class6","Season1","Rate1"]
["drought","Class6","Season1","Rate2"]
["drought","Class6","Season1","Rate3"]
["drought","Class6","Season1","Rate4"]
["drought","Class6","Season1","Rate5"]
["drought","Class6","Season2","Block1"]
["drought","Class6","Season2","Block2"]
["drought","Class6","Season2","Block3"]
["drought","Class6","Season2","Block4"]
["drought","Class6","Season2","Block5"]
["drought","Class6","Season2","Rate1"]
["drought","Class6","Season2","Rate2"]
["drought","Class6","Season2","Rate3"]
["drought","Class6","Season2","Rate4"]
["drought","Class6","Season2","Rate5"]