"MIN(Metrics!E$2:E$4499)"
"MIN(Regions!C$2:C$4499)"
"QUARTILE(Metrics!E$2:E$4499,1)"
"QUARTILE(Regions!C$2:C$4499,1)"
"MEDIAN(Metrics!E$2:E$4499)"
"MEDIAN(Regions!C$2:C$4499)"
"AVERAGE(Metrics!E$2:E$4499)"
"AVERAGE(Regions!C$2:C$4499)"
"MODE(Metrics!E$2:E$4499)"
"MODE(Regions!C$2:C$4499)"
"QUARTILE(Metrics!E$2:E$4499,3)"
"QUARTILE(Regions!C$2:C$4499,3)"
"MAX(Metrics!E$2:E$4499)"
"MAX(Regions!C$2:C$4499)"
"SUM(Metrics!E$2:E$4499)"
"SUM(Regions!C$2:C$4499)"
"COUNTIF(Metrics!E$2:E$4499,"">0"")"
"COUNTIF(Regions!C$2:C$4499,"">0"")"
"E9/E10"
"COUNTIF(Metrics!C:C,""Yes"")"
"COUNTIF(Metrics!D:D,""Yes"")"
"COUNTIF(Metrics!C:C,""No"")"
"COUNTIF(Metrics!D:D,""No"")"
"SUM(D17:F17)"
"COUNTIF(Duplicates!$A:$A,$B17)"
"COUNTIF(Bad!$A:$A,$B17)"
"COUNTIF(Metrics!$A:$A,$B17)"
"SUM(C17:C27)"
"PRODUCT(C4:C14)"
"20*10"
"AVERAGE(B4:B10)"
"AVERAGE(B7:D7)"
"SUM(B7:E7)"
"SUM(B7:B13)"
"SUM(D7:D12)"
"MAX(B7:B12)"
"(F7+G7)*B19"
"SUM(B6:E6)"
"MAX(B6-40,0)"
"AVERAGE(B7:D7)"
"SUM(B7:D7)"
"MAX(B9-40,0)+MAX(C9-40,0)+MAX(D9-40,0)"
"SUM(B6:B11)"
"(F6+G6)*B17"
"(C17-D17)"
"(C18*0.15)"
"AVERAGE(B3:D3)"
"SUM(B3:E3)"
"MAX(B3-40,0)+MAX(C3-40,0)+MAX(D3-40,0)+MAX(E4-40,0)"
"MAX(B8-40,0)+MAX(C8-40,0)+MAX(D8-40,0)+MAX(E10-40,0)"
"SUM(B3:B8)"
"MAX(B3:B8)"
"(F3+G3)*B15"
"SUM(B12:B15)"
"SUM(B12:B15)"
"SUM(B7*D7)"
"SUM(C7*C16)"
"SUM(E7+F7)"
"SUM(C8*0.05)"
"MAX(B7:B13)"
"SUM(B7:B13)"
"B4*D4"
"C4*0.05"
"E4+F4"
"SUM(B4:B11)"
"AVERAGE(B4:B10)"
"SUM(E4:F4)"
"MAX(B4:B10)"
"AVERAGE(B4:B10)"
"((G3/C3)-1)*100"
"C3+I3"
"C3+(I3*0.5)"
"O3+AM3"
"BW3-CC3"
"(BW3/(CO3*1000))*100"
"(CI3/(CO3*1000))*100"
"(EX3/50)/EQ3"
"((FL3/FI3)-1)*100"
"FC3/EW3*100"
"SUM(C3:C49)"
"FC50/EW52*100"
"SUM(DG3:DG49)-DG16"
"SUM(DK3:DK49)"
"SUM(DM3:DM49)-DM5-DM11-DM16"
"SUMIF(FC3:FC49,"">=0"",EW3:EW49)"
"((G54/E54)-1)*100"
"((G3/C3)-1)*100"
"(P3/J3)*100"
"SUM(C3:C49)"
"((G52/E52)-1)*100"
"SUM(C3:N3)"
"SUM(C3:C49)"
"SUM(C3:C49)"
"集計01!CI3"
"(G3/C3-1)*100"
"((M3/I3)-1)*100"
"(C3/(I3*1000))*100"
"((G6/C6-1)*100)"
"集計01!CI3"
"H3/C3"
"I3*1000/D3"
"(Q3/M3-1)*100"
"SUM(D3:D49)"
"H3/C3"
"I3*1000/D3"
"(Q3/M3-1)*100"
"SUM(D3:D49)"
"集計01!BE3"
"C3*1000/H3"
"D3/I3"
"(Q3/M3-1)*100"
"SUM(D3:D49)"
"集計01!EQ3"
"C3*1000/H3"
"D3/I3"
"(Q3/M3-1)*100"
"SUM(D3:D49)"
"集計01!BJ3"
"集計01!CN3"
"集計01!DF3"
"集計01!EV3"
"集計02!H3"
"集計02!AA3"
"SUM(H3:M3)"
"RANK(N3,$N$3:$N$49,0)"
"RANK(P3,$P$3:$P$49,0)"
"SUM(B3:G3)"
"RANK(H3,$H$3:$H$49,0)"
"RANK(J3,$J$3:$J$49,0)"
"((G3/C3)-1)*100"
"C3+I3"
"C3+(I3*0.5)"
"O3+AM3"
"BW3-CC3"
"(BW3/(CO3*1000))*100"
"(CI3/(CO3*1000))*100"
"(EX3/50)/EQ3"
"((FL3/FI3)-1)*100"
"FC3/EW3*100"
"SUM(C3:C49)"
"FC50/EW52*100"
"SUMIF(FC3:FC49,"">=0"",EW3:EW49)"
"((G3/C3)-1)*100"
"(P3/J3)*100"
"SUM(C3:C49)"
"SUM(C3:C49)"
"集計01!T3"
"集計01!AR3"
"集計01!BD3"
"集計01!Z3"
"集計01!AX3"
"集計01!BJ3"
"集計01!CB3"
"集計01!CN3"
"集計01!CZ3"
"集計01!DF3"
"集計01!DL3"
"集計01!DX3"
"集計01!ED3"
"集計01!EJ3"
"集計01!EP3"
"集計01!EV3"
"集計01!FB3"
"集計01!FH3"
"集計01!FM3"
"集計01!FS3"
"集計02!H3"
"集計02!AA3"
"集計02!AG3"
"集計01!CI3"
"(G3/C3-1)*100"
"((M3/I3)-1)*100"
"(C3/(I3*1000))*100"
"((G6/C6-1)*100)"
"集計01!CI3"
"G3/C3"
"I3*1000/E3"
"K3/F3"
"(P3/L3-1)*100"
"SUM(E3:E49)"
"集計01!BE3"
"C3*1000/G3"
"E3/I3"
"F3*1000/K3"
"(P3/L3-1)*100"
"SUM(E3:E49)"
"集計01!EQ3"
"C3*1000/G3"
"E3/I3"
"F3*1000/K3"
"(P3/L3-1)*100"
"SUM(E3:E49)"
"集計01!BJ3"
"集計01!CN3"
"集計01!DF3"
"集計01!EV3"
"集計02!H3"
"集計02!AA3"
"SUM(H3:M3)"
"RANK(N3,$N$3:$N$49,0)"
"RANK(P3,$P$3:$P$49,0)"
"SUM(B2:G2)"
"RANK(H2,$H$2:$H$48,0)"
"RANK(J2,$J$2:$J$48,0)"
"SUM(E9:E18)"
"SUM(D18,D20,D22,D24)"
"SUM(D18,D20,D22,D24)"
"PRODUCT(D26,0.166)"
"PRODUCT(D26,0.166)"
"SUM(D26,D28)"
"SUM(D26,D28)"
"SUM(D30,D32,D34)"
"SUM(D30,D32,D34)"
"SUM(D20,D22,D24,D26)"
"SUM(D20,D22,D24,D26)"
"PRODUCT(D28,0.166)"
"PRODUCT(D28,0.166)"
"SUM(D28,D30)"
"SUM(D28,D30)"
"SUM(D32,D34,D36)"
"SUM(D32,D34,D36)"
"SUM(E20,E22,E24,E26)"
"SUM(E20,E22,E24,E26)"
"PRODUCT(E28,0.166)"
"PRODUCT(E28,0.166)"
"SUM(E28,E30)"
"SUM(E28,E30)"
"SUM(E32,E34,E36)"
"SUM(E32,E34,E36)"
"SUM(E20,E22,E24,E26)"
"SUM(E20,E22,E24,E26)"
"PRODUCT(E28,0.166)"
"PRODUCT(E28,0.166)"
"SUM(E28,E30)"
"SUM(E28,E30)"
"SUM(E32,E34,E36)"
"SUM(E32,E34,E36)"
"SUM(E20,E22,E24,E26)"
"SUM(E20,E22,E24,E26)"
"PRODUCT(E28,0.166)"
"PRODUCT(E28,0.166)"
"SUM(E28,E30)"
"SUM(E28,E30)"
"SUM(E32,E34,E36)"
"SUM(E32,E34,E36)"
"SUM(D20,D22,D24,D26)"
"SUM(D20,D22,D24,D26)"
"PRODUCT(D28,0.166)"
"PRODUCT(D28,0.166)"
"SUM(D28,D30)"
"SUM(D28,D30)"
"SUM(D32,D34,D36)"
"SUM(D32,D34,D36)"
"SUM(D20,D22,D24,D26)"
"SUM(D20,D22,D24,D26)"
"PRODUCT(D28,0.166)"
"PRODUCT(D28,0.166)"
"SUM(D28,D30)"
"SUM(D28,D30)"
"SUM(D32,D34,D36)"
"SUM(D32,D34,D36)"
"SUM(D20,D22,D24,D26)"
"SUM(D20,D22,D24,D26)"
"PRODUCT(D28,0.166)"
"PRODUCT(D28,0.166)"
"SUM(D28,D30)"
"SUM(D28,D30)"
"SUM(D32,D34,D36)"
"SUM(D32,D34,D36)"
"SUM(D20,D22,D24,D26)"
"SUM(D20,D22,D24,D26)"
"PRODUCT(D28,0.166)"
"PRODUCT(D28,0.166)"
"SUM(D28,D30)"
"SUM(D28,D30)"
"SUM(D32,D34,D36)"
"SUM(D32,D34,D36)"
"SUM(D20,D22,D24,D26)"
"SUM(D20,D22,D24,D26)"
"PRODUCT(D28,0.166)"
"PRODUCT(D28,0.166)"
"SUM(D28,D30)"
"SUM(D28,D30)"
"SUM(D32,D34,D36)"
"SUM(D32,D34,D36)"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"592101500!D9+572103200!D9+522100200!D9+522100300!D9+592102100!D9+571260000!D9+592102400!D9+521109000!D9"
"592101500!D11+572103200!D11+522100200!D11+522100300!D11+592102100!D11+571260000!D11+571260100!D11+592102400!D11+592102500!D11+521109000!D11"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 4 Actual'!B3"
"'Form 2 '!$B$12"
"'Form 4 Actual'!D9*1.1"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 4 Actual'!C17"
"'Form 3 Estimated'!C17"
"'Form 4 Actual'!D17"
"'Form 3 Estimated'!D17"
"'Form 4 Actual'!E17"
"'Form 3 Estimated'!E17"
"'Form 4 Actual'!F17"
"'Form 3 Estimated'!F17"
"SUM(B9:B12)"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C10:C17)"
"SUM(C23:F23)"
"SUM(C23:C24)"
"IF(C10>C28*$A$32,$A$34,IF(C10<C28*$A$33,$A$35,$A$36))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'2002-03 Estimated'!B4"
"'Form 2 '!$B$12"
"SUM(C10:C17)"
"SUM(C23:F23)"
"SUM(C23:C24)"
"IF(C10>C28*$A$32,$A$34,IF(C10<C28*$A$33,$A$35,$A$36))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"'Form 2 '!$B$7"
"'Form 2 '!$B$6"
"'Form 2 '!$B$12"
"SUM(C9:C16)"
"SUM(C22:F22)"
"SUM(C22:C23)"
"IF(C9>C27*$A$31,$A$33,IF(C9<C27*$A$32,$A$34,$A$35))"
"A4+0.01"
"A6+0.01"
"A27+0.01"
"A4+0.01"
"A5+0.01"
"A4+0.01"
"A4+0.01"
"A4+0.01"
"A4+0.01"
"7.01"
"A4+0.01"
"A4+0.01"
"A4+0.01"
"A3+0.01"
"SUM(DJ3:HO3)"
"B3*IF(D3=""H"",3,IF(D3=""M"",2,IF(D3=""L"",1,"" "")))"
"B3*IF(G3=""H"",3,IF(G3=""M"",2,IF(G3=""L"",1,"" "")))"
"B3*IF(J3=""H"",3,IF(J3=""M"",2,IF(J3=""L"",1,"" "")))"
"B3*IF(L3=""H"",3,IF(L3=""M"",2,IF(L3=""L"",1,"" "")))"
"B3*IF(M3=""H"",3,IF(M3=""M"",2,IF(M3=""L"",1,"" "")))"
"B3*IF(N3=""H"",3,IF(N3=""M"",2,IF(N3=""L"",1,"" "")))"
"B3*IF(O3=""H"",3,IF(O3=""M"",2,IF(O3=""L"",1,"" "")))"
"B3*IF(P3=""H"",3,IF(P3=""M"",2,IF(P3=""L"",1,"" "")))"
"B3*IF(Q3=""H"",3,IF(Q3=""M"",2,IF(Q3=""L"",1,"" "")))"
"B3*IF(R3=""H"",3,IF(R3=""M"",2,IF(R3=""L"",1,"" "")))"
"B3*IF(S3=""H"",3,IF(S3=""M"",2,IF(S3=""L"",1,"" "")))"
"B3*IF(T3=""H"",3,IF(T3=""M"",2,IF(T3=""L"",1,"" "")))"
"B3*IF(U3=""H"",3,IF(U3=""M"",2,IF(U3=""L"",1,"" "")))"
"B3*IF(V3=""H"",3,IF(V3=""M"",2,IF(V3=""L"",1,"" "")))"
"B3*IF(W3=""H"",3,IF(W3=""M"",2,IF(W3=""L"",1,"" "")))"
"B3*IF(X3=""H"",3,IF(X3=""M"",2,IF(X3=""L"",1,"" "")))"
"B3*IF(Y3=""H"",3,IF(Y3=""M"",2,IF(Y3=""L"",1,"" "")))"
"B3*IF(AA3=""H"",3,IF(AA3=""M"",2,IF(AA3=""L"",1,"" "")))"
"B3*IF(AB3=""H"",3,IF(AB3=""M"",2,IF(AB3=""L"",1,"" "")))"
"B3*IF(AD3=""H"",3,IF(AD3=""M"",2,IF(AD3=""L"",1,"" "")))"
"B3*IF(AE3=""H"",3,IF(AE3=""M"",2,IF(AE3=""L"",1,"" "")))"
"B3*IF(AF3=""H"",3,IF(AF3=""M"",2,IF(AF3=""L"",1,"" "")))"
"B3*IF(AG3=""H"",3,IF(AG3=""M"",2,IF(AG3=""L"",1,"" "")))"
"B3*IF(AH3=""H"",3,IF(AH3=""M"",2,IF(AH3=""L"",1,"" "")))"
"B3*IF(AI3=""H"",3,IF(AI3=""M"",2,IF(AI3=""L"",1,"" "")))"
"B3*IF(AJ3=""H"",3,IF(AJ3=""M"",2,IF(AJ3=""L"",1,"" "")))"
"B3*IF(AK3=""H"",3,IF(AK3=""M"",2,IF(AK3=""L"",1,"" "")))"
"B3*IF(AL3=""H"",3,IF(AL3=""M"",2,IF(AL3=""L"",1,"" "")))"
"B3*IF(AM3=""H"",3,IF(AM3=""M"",2,IF(AM3=""L"",1,"" "")))"
"B3*IF(AN3=""H"",3,IF(AN3=""M"",2,IF(AN3=""L"",1,"" "")))"
"B3*IF(AO3=""H"",3,IF(AO3=""M"",2,IF(AO3=""L"",1,"" "")))"
"B3*IF(AP3=""H"",3,IF(AP3=""M"",2,IF(AP3=""L"",1,"" "")))"
"B3*IF(AQ3=""H"",3,IF(AQ3=""M"",2,IF(AQ3=""L"",1,"" "")))"
"B3*IF(AR3=""H"",3,IF(AR3=""M"",2,IF(AR3=""L"",1,"" "")))"
"B3*IF(AS3=""H"",3,IF(AS3=""M"",2,IF(AS3=""L"",1,"" "")))"
"B3*IF(AT3=""H"",3,IF(AT3=""M"",2,IF(AT3=""L"",1,"" "")))"
"B3*IF(AU3=""H"",3,IF(AU3=""M"",2,IF(AU3=""L"",1,"" "")))"
"B3*IF(AV3=""H"",3,IF(AV3=""M"",2,IF(AV3=""L"",1,"" "")))"
"B3*IF(AW3=""H"",3,IF(AW3=""M"",2,IF(AW3=""L"",1,"" "")))"
"B3*IF(AY3=""H"",3,IF(AY3=""M"",2,IF(AY3=""L"",1,"" "")))"
"B3*IF(AZ3=""H"",3,IF(AZ3=""M"",2,IF(AZ3=""L"",1,"" "")))"
"B3*IF(BA3=""H"",3,IF(BA3=""M"",2,IF(BA3=""L"",1,"" "")))"
"B3*IF(BB3=""H"",3,IF(BB3=""M"",2,IF(BB3=""L"",1,"" "")))"
"B3*IF(BC3=""H"",3,IF(BC3=""M"",2,IF(BC3=""L"",1,"" "")))"
"B3*IF(BE3=""H"",3,IF(BE3=""M"",2,IF(BE3=""L"",1,"" "")))"
"B3*IF(BF3=""H"",3,IF(BF3=""M"",2,IF(BF3=""L"",1,"" "")))"
"B3*IF(BG3=""H"",3,IF(BG3=""M"",2,IF(BG3=""L"",1,"" "")))"
"B3*IF(BH3=""H"",3,IF(BH3=""M"",2,IF(BH3=""L"",1,"" "")))"
"B3*IF(BI3=""H"",3,IF(BI3=""M"",2,IF(BI3=""L"",1,"" "")))"
"B3*IF(BJ3=""H"",3,IF(BJ3=""M"",2,IF(BJ3=""L"",1,"" "")))"
"B3*IF(BK3=""H"",3,IF(BK3=""M"",2,IF(BK3=""L"",1,"" "")))"
"B3*IF(BL3=""H"",3,IF(BL3=""M"",2,IF(BL3=""L"",1,"" "")))"
"B3*IF(BM3=""H"",3,IF(BM3=""M"",2,IF(BM3=""L"",1,"" "")))"
"B3*IF(BN3=""H"",3,IF(BN3=""M"",2,IF(BN3=""L"",1,"" "")))"
"B3*IF(BP3=""H"",3,IF(BP3=""M"",2,IF(BP3=""L"",1,"" "")))"
"B3*IF(BR3=""H"",3,IF(BR3=""M"",2,IF(BR3=""L"",1,"" "")))"
"B3*IF(BV3=""H"",3,IF(BV3=""M"",2,IF(BV3=""L"",1,"" "")))"
"B3*IF(BW3=""H"",3,IF(BW3=""M"",2,IF(BW3=""L"",1,"" "")))"
"B3*IF(CA3=""H"",3,IF(CA3=""M"",2,IF(CA3=""L"",1,"" "")))"
"B3*IF(CB3=""H"",3,IF(CB3=""M"",2,IF(CB3=""L"",1,"" "")))"
"B3*IF(CJ3=""H"",3,IF(CJ3=""M"",2,IF(CJ3=""L"",1,"" "")))"
"B3*IF(CK3=""H"",3,IF(CK3=""M"",2,IF(CK3=""L"",1,"" "")))"
"B3*IF(CL3=""H"",3,IF(CL3=""M"",2,IF(CL3=""L"",1,"" "")))"
"B3*IF(CO3=""H"",3,IF(CO3=""M"",2,IF(CO3=""L"",1,"" "")))"
"B3*IF(CP3=""H"",3,IF(CP3=""M"",2,IF(CP3=""L"",1,"" "")))"
"B3*IF(CQ3=""H"",3,IF(CQ3=""M"",2,IF(CQ3=""L"",1,"" "")))"
"B3*IF(CS3=""H"",3,IF(CS3=""M"",2,IF(CS3=""L"",1,"" "")))"
"B3*IF(CT3=""H"",3,IF(CT3=""M"",2,IF(CT3=""L"",1,"" "")))"
"B3*IF(CU3=""H"",3,IF(CU3=""M"",2,IF(CU3=""L"",1,"" "")))"
"B3*IF(CV3=""H"",3,IF(CV3=""M"",2,IF(CV3=""L"",1,"" "")))"
"B3*IF(CW3=""H"",3,IF(CW3=""M"",2,IF(CW3=""L"",1,"" "")))"
"B3*IF(CX3=""H"",3,IF(CX3=""M"",2,IF(CX3=""L"",1,"" "")))"
"B3*IF(CY3=""H"",3,IF(CY3=""M"",2,IF(CY3=""L"",1,"" "")))"
"B3*IF(CZ3=""H"",3,IF(CZ3=""M"",2,IF(CZ3=""L"",1,"" "")))"
"B3*IF(DA3=""H"",3,IF(DA3=""M"",2,IF(DA3=""L"",1,"" "")))"
"B3*IF(DB3=""H"",3,IF(DB3=""M"",2,IF(DB3=""L"",1,"" "")))"
"B3*IF(DD3=""H"",3,IF(DD3=""M"",2,IF(DD3=""L"",1,"" "")))"
"B3*IF(DF3=""H"",3,IF(DF3=""M"",2,IF(DF3=""L"",1,"" "")))"
"B3*IF(DG3=""H"",3,IF(DG3=""M"",2,IF(DG3=""L"",1,"" "")))"
"B3*IF(DH3=""H"",3,IF(DH3=""M"",2,IF(DH3=""L"",1,"" "")))"
"B4*IF(C4=""H"",3,IF(C4=""M"",2,IF(C4=""L"",1,"" "")))"
"B4*IF(H4=""H"",3,IF(H4=""M"",2,IF(H4=""L"",1,"" "")))"
"B4*IF(AC4=""H"",3,IF(AC4=""M"",2,IF(AC4=""L"",1,"" "")))"
"B4*IF(BO4=""H"",3,IF(BO4=""M"",2,IF(BO4=""L"",1,"" "")))"
"B4*IF(BQ4=""H"",3,IF(BQ4=""M"",2,IF(BQ4=""L"",1,"" "")))"
"B4*IF(BS4=""H"",3,IF(BS4=""M"",2,IF(BS4=""L"",1,"" "")))"
"B4*IF(BT4=""H"",3,IF(BT4=""M"",2,IF(BT4=""L"",1,"" "")))"
"B4*IF(BU4=""H"",3,IF(BU4=""M"",2,IF(BU4=""L"",1,"" "")))"
"B4*IF(BX4=""H"",3,IF(BX4=""M"",2,IF(BX4=""L"",1,"" "")))"
"B4*IF(BY4=""H"",3,IF(BY4=""M"",2,IF(BY4=""L"",1,"" "")))"
"B4*IF(BZ4=""H"",3,IF(BZ4=""M"",2,IF(BZ4=""L"",1,"" "")))"
"B4*IF(CC4=""H"",3,IF(CC4=""M"",2,IF(CC4=""L"",1,"" "")))"
"B5*IF(F5=""H"",3,IF(F5=""M"",2,IF(F5=""L"",1,"" "")))"
"B5*IF(K5=""H"",3,IF(K5=""M"",2,IF(K5=""L"",1,"" "")))"
"B5*IF(AX5=""H"",3,IF(AX5=""M"",2,IF(AX5=""L"",1,"" "")))"
"B5*IF(BD5=""H"",3,IF(BD5=""M"",2,IF(BD5=""L"",1,"" "")))"
"B5*IF(CN5=""H"",3,IF(CN5=""M"",2,IF(CN5=""L"",1,"" "")))"
"B6*IF(CH6=""H"",3,IF(CH6=""M"",2,IF(CH6=""L"",1,"" "")))"
"B6*IF(CI6=""H"",3,IF(CI6=""M"",2,IF(CI6=""L"",1,"" "")))"
"B6*IF(CR6=""H"",3,IF(CR6=""M"",2,IF(CR6=""L"",1,"" "")))"
"B7*IF(DC7=""H"",3,IF(DC7=""M"",2,IF(DC7=""L"",1,"" "")))"
"B7*IF(DE7=""H"",3,IF(DE7=""M"",2,IF(DE7=""L"",1,"" "")))"
"B11*IF(CE11=""H"",3,IF(CE11=""M"",2,IF(CE11=""L"",1,"" "")))"
"B11*IF(CF11=""H"",3,IF(CF11=""M"",2,IF(CF11=""L"",1,"" "")))"
"B11*IF(CG11=""H"",3,IF(CG11=""M"",2,IF(CG11=""L"",1,"" "")))"
"B11*IF(CM11=""H"",3,IF(CM11=""M"",2,IF(CM11=""L"",1,"" "")))"
"B12*IF(E12=""H"",3,IF(E12=""M"",2,IF(E12=""L"",1,"" "")))"
"B14*IF(I14=""H"",3,IF(I14=""M"",2,IF(I14=""L"",1,"" "")))"
"B14*IF(Z14=""H"",3,IF(Z14=""M"",2,IF(Z14=""L"",1,"" "")))"
"B15*IF(CD15=""H"",3,IF(CD15=""M"",2,IF(CD15=""L"",1,"" "")))"
"DJ17"
"SUM(DJ3:DJ16)"
"Matrix!C2"
"Matrix!DJ17"
"+(100-C3)"
"+B3*(D3/100)"
"Matrix!D2"
"Matrix!DK17"
"Matrix!E2"
"Matrix!DL17"
"Matrix!F2"
"Matrix!DM17"
"Matrix!G2"
"Matrix!DN17"
"Matrix!H2"
"Matrix!DO17"
"Matrix!I2"
"Matrix!DP17"
"Matrix!J2"
"Matrix!DQ17"
"Matrix!K2"
"Matrix!DR17"
"Matrix!L2"
"Matrix!DS17"
"Matrix!M2"
"Matrix!DT17"
"Matrix!N2"
"Matrix!DU17"
"Matrix!O2"
"Matrix!DV17"
"Matrix!P2"
"Matrix!DW17"
"Matrix!Q2"
"Matrix!DX17"
"Matrix!R2"
"Matrix!DY17"
"Matrix!S2"
"Matrix!DZ17"
"Matrix!T2"
"Matrix!EA17"
"Matrix!U2"
"Matrix!EB17"
"Matrix!V2"
"Matrix!EC17"
"Matrix!W2"
"Matrix!ED17"
"Matrix!X2"
"Matrix!EE17"
"Matrix!Y2"
"Matrix!EF17"
"Matrix!Z2"
"Matrix!EG17"
"Matrix!AA2"
"Matrix!EH17"
"Matrix!AB2"
"Matrix!EI17"
"Matrix!AC2"
"Matrix!EJ17"
"Matrix!AD2"
"Matrix!EK17"
"Matrix!AE2"
"Matrix!EL17"
"Matrix!AF2"
"Matrix!EM17"
"Matrix!AG2"
"Matrix!EN17"
"Matrix!AH2"
"Matrix!EO17"
"Matrix!AI2"
"Matrix!EP17"
"Matrix!AJ2"
"Matrix!EQ17"
"Matrix!AK2"
"Matrix!ER17"
"Matrix!AL2"
"Matrix!ES17"
"Matrix!AM2"
"Matrix!ET17"
"Matrix!AN2"
"Matrix!EU17"
"Matrix!AO2"
"Matrix!EV17"
"Matrix!AP2"
"Matrix!EW17"
"Matrix!AQ2"
"Matrix!EX17"
"Matrix!AR2"
"Matrix!EY17"
"Matrix!AS2"
"Matrix!EZ17"
"Matrix!AT2"
"Matrix!FA17"
"Matrix!AU2"
"Matrix!FB17"
"Matrix!AV2"
"Matrix!FC17"
"Matrix!AW2"
"Matrix!FD17"
"Matrix!AX2"
"Matrix!FE17"
"Matrix!AY2"
"Matrix!FF17"
"Matrix!AZ2"
"Matrix!FG17"
"Matrix!BA2"
"Matrix!FH17"
"Matrix!BB2"
"Matrix!FI17"
"Matrix!BC2"
"Matrix!FJ17"
"Matrix!BD2"
"Matrix!FK17"
"Matrix!BE2"
"Matrix!FL17"
"Matrix!BF2"
"Matrix!FM17"
"Matrix!BG2"
"Matrix!FN17"
"Matrix!BH2"
"Matrix!FO17"
"Matrix!BI2"
"Matrix!FP17"
"Matrix!BJ2"
"Matrix!FQ17"
"Matrix!BK2"
"Matrix!FR17"
"Matrix!BL2"
"Matrix!FS17"
"Matrix!BM2"
"Matrix!FT17"
"Matrix!BN2"
"Matrix!FU17"
"Matrix!BO2"
"Matrix!FV17"
"Matrix!BP2"
"Matrix!FW17"
"Matrix!BQ2"
"Matrix!FX17"
"Matrix!BR2"
"Matrix!FY17"
"Matrix!BS2"
"Matrix!FZ17"
"Matrix!BT2"
"Matrix!GA17"
"Matrix!BU2"
"Matrix!GB17"
"Matrix!BV2"
"Matrix!GC17"
"Matrix!BW2"
"Matrix!GD17"
"Matrix!BX2"
"Matrix!GE17"
"Matrix!BY2"
"Matrix!GF17"
"Matrix!BZ2"
"Matrix!GG17"
"Matrix!CA2"
"Matrix!GH17"
"Matrix!CB2"
"Matrix!GI17"
"Matrix!CC2"
"Matrix!GJ17"
"Matrix!CD2"
"Matrix!GK17"
"Matrix!CE2"
"Matrix!GL17"
"Matrix!CF2"
"Matrix!GM17"
"Matrix!CG2"
"Matrix!GN17"
"Matrix!CH2"
"Matrix!GO17"
"Matrix!CI2"
"Matrix!GP17"
"Matrix!CJ2"
"Matrix!GQ17"
"Matrix!CK2"
"Matrix!GR17"
"Matrix!CL2"
"Matrix!GS17"
"Matrix!CM2"
"Matrix!GT17"
"Matrix!CN2"
"Matrix!GU17"
"Matrix!CO2"
"Matrix!GV17"
"Matrix!CP2"
"Matrix!GW17"
"Matrix!CQ2"
"Matrix!GX17"
"Matrix!CR2"
"Matrix!GY17"
"Matrix!CS2"
"Matrix!GZ17"
"Matrix!CT2"
"Matrix!HA17"
"Matrix!CU2"
"Matrix!HB17"
"Matrix!CV2"
"Matrix!HC17"
"Matrix!CW2"
"Matrix!HD17"
"Matrix!CX2"
"Matrix!HE17"
"Matrix!CY2"
"Matrix!HF17"
"Matrix!CZ2"
"Matrix!HG17"
"Matrix!DA2"
"Matrix!HH17"
"Matrix!DB2"
"Matrix!HI17"
"Matrix!DC2"
"Matrix!HJ17"
"Matrix!DD2"
"Matrix!HK17"
"Matrix!DE2"
"Matrix!HL17"
"Matrix!DF2"
"Matrix!HM17"
"Matrix!DG2"
"Matrix!HN17"
"Matrix!DH2"
"Matrix!HO17"
"MEDIAN(B3:B112)"
"AVERAGE(B3:B112)"
"Matrix!C2"
"Matrix!DJ17"
"+(100-C3)"
"+B3*(D3/100)"
"Matrix!D2"
"Matrix!DK17"
"Matrix!E2"
"Matrix!DL17"
"Matrix!F2"
"Matrix!DM17"
"Matrix!G2"
"Matrix!DN17"
"Matrix!H2"
"Matrix!DO17"
"Matrix!I2"
"Matrix!DP17"
"Matrix!J2"
"Matrix!DQ17"
"Matrix!K2"
"Matrix!DR17"
"Matrix!L2"
"Matrix!DS17"
"Matrix!M2"
"Matrix!DT17"
"Matrix!N2"
"Matrix!DU17"
"Matrix!O2"
"Matrix!DV17"
"Matrix!P2"
"Matrix!DW17"
"Matrix!Q2"
"Matrix!DX17"
"Matrix!R2"
"Matrix!DY17"
"Matrix!S2"
"Matrix!DZ17"
"Matrix!T2"
"Matrix!EA17"
"Matrix!U2"
"Matrix!EB17"
"Matrix!V2"
"Matrix!EC17"
"Matrix!W2"
"Matrix!ED17"
"Matrix!X2"
"Matrix!EE17"
"Matrix!Y2"
"Matrix!EF17"
"Matrix!Z2"
"Matrix!EG17"
"Matrix!AA2"
"Matrix!EH17"
"Matrix!AB2"
"Matrix!EI17"
"Matrix!AC2"
"Matrix!EJ17"
"Matrix!AD2"
"Matrix!EK17"
"Matrix!AE2"
"Matrix!EL17"
"Matrix!AF2"
"Matrix!EM17"
"Matrix!AG2"
"Matrix!EN17"
"Matrix!AH2"
"Matrix!EO17"
"Matrix!AI2"
"Matrix!EP17"
"Matrix!AJ2"
"Matrix!EQ17"
"Matrix!AK2"
"Matrix!ER17"
"Matrix!AL2"
"Matrix!ES17"
"Matrix!AM2"
"Matrix!ET17"
"Matrix!AN2"
"Matrix!EU17"
"Matrix!AO2"
"Matrix!EV17"
"Matrix!AP2"
"Matrix!EW17"
"Matrix!AQ2"
"Matrix!EX17"
"Matrix!AR2"
"Matrix!EY17"
"Matrix!AS2"
"Matrix!EZ17"
"Matrix!AT2"
"Matrix!FA17"
"Matrix!AU2"
"Matrix!FB17"
"Matrix!AV2"
"Matrix!FC17"
"Matrix!AW2"
"Matrix!FD17"
"Matrix!AX2"
"Matrix!FE17"
"Matrix!AY2"
"Matrix!FF17"
"Matrix!AZ2"
"Matrix!FG17"
"Matrix!BA2"
"Matrix!FH17"
"Matrix!BB2"
"Matrix!FI17"
"Matrix!BC2"
"Matrix!FJ17"
"Matrix!BD2"
"Matrix!FK17"
"Matrix!BE2"
"Matrix!FL17"
"Matrix!BF2"
"Matrix!FM17"
"Matrix!BG2"
"Matrix!FN17"
"Matrix!BH2"
"Matrix!FO17"
"Matrix!BI2"
"Matrix!FP17"
"Matrix!BJ2"
"Matrix!FQ17"
"Matrix!BK2"
"Matrix!FR17"
"Matrix!BL2"
"Matrix!FS17"
"Matrix!BM2"
"Matrix!FT17"
"Matrix!BN2"
"Matrix!FU17"
"Matrix!BO2"
"Matrix!FV17"
"Matrix!BP2"
"Matrix!FW17"
"Matrix!BQ2"
"Matrix!FX17"
"Matrix!BR2"
"Matrix!FY17"
"Matrix!BS2"
"Matrix!FZ17"
"Matrix!BT2"
"Matrix!GA17"
"Matrix!BU2"
"Matrix!GB17"
"Matrix!BV2"
"Matrix!GC17"
"Matrix!BW2"
"Matrix!GD17"
"Matrix!BX2"
"Matrix!GE17"
"Matrix!BY2"
"Matrix!GF17"
"Matrix!BZ2"
"Matrix!GG17"
"Matrix!CA2"
"Matrix!GH17"
"Matrix!CB2"
"Matrix!GI17"
"Matrix!CC2"
"Matrix!GJ17"
"Matrix!CD2"
"Matrix!GK17"
"Matrix!CE2"
"Matrix!GL17"
"Matrix!CF2"
"Matrix!GM17"
"Matrix!CG2"
"Matrix!GN17"
"Matrix!CH2"
"Matrix!GO17"
"Matrix!CI2"
"Matrix!GP17"
"Matrix!CJ2"
"Matrix!GQ17"
"Matrix!CK2"
"Matrix!GR17"
"Matrix!CL2"
"Matrix!GS17"
"Matrix!CM2"
"Matrix!GT17"
"Matrix!CN2"
"Matrix!GU17"
"Matrix!CO2"
"Matrix!GV17"
"Matrix!CP2"
"Matrix!GW17"
"Matrix!CQ2"
"Matrix!GX17"
"Matrix!CR2"
"Matrix!GY17"
"Matrix!CS2"
"Matrix!GZ17"
"Matrix!CT2"
"Matrix!HA17"
"Matrix!CU2"
"Matrix!HB17"
"Matrix!CV2"
"Matrix!HC17"
"Matrix!CW2"
"Matrix!HD17"
"Matrix!CX2"
"Matrix!HE17"
"Matrix!CY2"
"Matrix!HF17"
"Matrix!CZ2"
"Matrix!HG17"
"Matrix!DA2"
"Matrix!HH17"
"Matrix!DB2"
"Matrix!HI17"
"Matrix!DC2"
"Matrix!HJ17"
"Matrix!DD2"
"Matrix!HK17"
"Matrix!DE2"
"Matrix!HL17"
"Matrix!DF2"
"Matrix!HM17"
"Matrix!DG2"
"Matrix!HN17"
"Matrix!DH2"
"Matrix!HO17"
"IF(((SUM(Q2+S2)-N2)<0),0,(SUM(Q2+S2)-N2))"
"IF(AND(T2>4,N2<>6),A2,A2&"" -- (REPLACEMENT or RESUMPTION PERIOD ACCEPTABLE)"")"
"IF(T2<=4,$Y$2,IF(C2=1,$Y$3,IF(C2=2,$Y$4,IF(C2=3,$Y$5,IF(C2=4,$Y$6,IF(OR(C2=5,C2=6),$Y$7,IF(OR(C2=7,C2=8,C2=9),$Y$8,IF(C2=10,$Y$9,$Y$10))))))))"
"NamedAssetGroup!A2"
"NamedAssetGroup!A3"
"NamedAssetGroup!A4"
"NamedAssetGroup!A5"
"NamedAssetGroup!A6"
"NamedAssetGroup!A7"
"NamedAssetGroup!A8"
"NamedAssetGroup!A9"
"NamedAssetGroup!A10"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C2)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C3)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C4)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C5)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C6)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C7)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C8)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C9)"
"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C10)"
"NamedAssetGroup!$D2"
"NamedAssetGroup!$D3"
"NamedAssetGroup!$D4"
"NamedAssetGroup!$D5"
"NamedAssetGroup!$D6"
"NamedAssetGroup!$D7"
"NamedAssetGroup!$D8"
"NamedAssetGroup!$D9"
"NamedAssetGroup!$D10"
"NamedAssetGroup!$E2"
"NamedAssetGroup!$E3"
"NamedAssetGroup!$E4"
"NamedAssetGroup!$E5"
"NamedAssetGroup!$E6"
"NamedAssetGroup!$E7"
"NamedAssetGroup!$E8"
"NamedAssetGroup!$E9"
"NamedAssetGroup!$E10"
"NamedAssetGroup!$F2"
"NamedAssetGroup!$F3"
"NamedAssetGroup!$F4"
"NamedAssetGroup!$F5"
"NamedAssetGroup!$F6"
"NamedAssetGroup!$F7"
"NamedAssetGroup!$F8"
"NamedAssetGroup!$F9"
"NamedAssetGroup!$F10"
"NamedAssetGroup!$G2"
"NamedAssetGroup!$G3"
"NamedAssetGroup!$G4"
"NamedAssetGroup!$G5"
"NamedAssetGroup!$G6"
"NamedAssetGroup!$G7"
"NamedAssetGroup!$G8"
"NamedAssetGroup!$G9"
"NamedAssetGroup!$G10"
"NamedAssetGroup!$H2"
"NamedAssetGroup!$H3"
"NamedAssetGroup!$H4"
"NamedAssetGroup!$H5"
"NamedAssetGroup!$H6"
"NamedAssetGroup!$H7"
"NamedAssetGroup!$H8"
"NamedAssetGroup!$H9"
"NamedAssetGroup!$H10"
"NamedAssetGroup!$I2"
"NamedAssetGroup!$I3"
"NamedAssetGroup!$I4"
"NamedAssetGroup!$I5"
"NamedAssetGroup!$I6"
"NamedAssetGroup!$I7"
"NamedAssetGroup!$I8"
"NamedAssetGroup!$I9"
"NamedAssetGroup!$I10"
"NamedAssetGroup!$J2"
"NamedAssetGroup!$J3"
"NamedAssetGroup!$J4"
"NamedAssetGroup!$J5"
"NamedAssetGroup!$J6"
"NamedAssetGroup!$J7"
"NamedAssetGroup!$J8"
"NamedAssetGroup!$J9"
"NamedAssetGroup!$J10"
"NamedAssetGroup!$K2"
"NamedAssetGroup!$K3"
"NamedAssetGroup!$K4"
"NamedAssetGroup!$K5"
"NamedAssetGroup!$K6"
"NamedAssetGroup!$K7"
"NamedAssetGroup!$K8"
"NamedAssetGroup!$K9"
"NamedAssetGroup!$K10"
"NamedAssetGroup!$L2"
"NamedAssetGroup!$L3"
"NamedAssetGroup!$L4"
"NamedAssetGroup!$L5"
"NamedAssetGroup!$L6"
"NamedAssetGroup!$L7"
"NamedAssetGroup!$L8"
"NamedAssetGroup!$L9"
"NamedAssetGroup!$L10"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N2)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N3)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N4)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N5)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N6)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N7)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N8)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N9)"
"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N10)"
"NamedAssetGroup!$O2"
"NamedAssetGroup!$O3"
"NamedAssetGroup!$O4"
"NamedAssetGroup!$O5"
"NamedAssetGroup!$O6"
"NamedAssetGroup!$O7"
"NamedAssetGroup!$O8"
"NamedAssetGroup!$O9"
"NamedAssetGroup!$O10"
"NamedAssetGroup!$V2"
"NamedAssetGroup!$V3"
"NamedAssetGroup!$V4"
"NamedAssetGroup!$V5"
"NamedAssetGroup!$V6"
"NamedAssetGroup!$V7"
"NamedAssetGroup!$V8"
"NamedAssetGroup!$V9"
"NamedAssetGroup!$V10"
"NamedAssetGroup!$W2"
"NamedAssetGroup!$W3"
"NamedAssetGroup!$W4"
"NamedAssetGroup!$W5"
"NamedAssetGroup!$W6"
"NamedAssetGroup!$W7"
"NamedAssetGroup!$W8"
"NamedAssetGroup!$W9"
"NamedAssetGroup!$W10"
"NamedAssetGroup!$X2"
"NamedAssetGroup!$X3"
"NamedAssetGroup!$X4"
"NamedAssetGroup!$X5"
"NamedAssetGroup!$X6"
"NamedAssetGroup!$X7"
"NamedAssetGroup!$X8"
"NamedAssetGroup!$X9"
"NamedAssetGroup!$X10"
"RecoverySummary!B1"
"RecoverySummary!B14"
"RecoverySummary!B10"
"RecoverySummary!B16"
"RecoverySummary!B13"
"RecoverySummary!B11"
"RecoverySummary!B9"
"'DCMA P-1'!I27"
"'DCMA P-1'!G27"
"'DCMA P-1'!E27"
"'Vehicles P-40'!D13"
"'Vehicles P-40'!D14"
"'Vehicles P-40'!E13"
"'Vehicles P-40'!E14"
"+'Vehicles P-40'!F13"
"'Vehicles P-40'!F14"
"'DCMA-FAA-P-40'!D13"
"'DCMA-FAA-P-40'!D14"
"'DCMA-FAA-P-40'!E13"
"'DCMA-FAA-P-40'!E14"
"'DCMA-C&CI P-40'!D13"
"'DCMA-C&CI P-40'!D14"
"'DCMA-C&CI P-40'!E13"
"'DCMA-C&CI P-40'!E14"
"'DCMA-C&CI P-40'!F13"
"+'DCMA-C&CI P-40'!F14"
"'DCMA-RTAs P-40 '!D13"
"'DCMA-RTAs P-40 '!D14"
"+'DCMA-C&CI P-40'!D15"
"+'DCMA-C&CI P-40'!E15"
"'DCMA IA P-40 '!D13"
"'DCMA IA P-40 '!D14"
"'DCMA IA P-40 '!E13"
"'DCMA IA P-40 '!C14"
"'DCMA IA P-40 '!F14"
"'SPS P-40'!D13"
"+'SPS P-40'!D14"
"'SPS P-40'!E13"
"+'SPS P-40'!E14"
"'SPS P-40'!F13"
"'SPS P-40'!F14"
"SUM(D15:D25)"
"'[2]Exhibit Data'!B50/1000"
"SUM(O27:O31)"
"E15-O27"
"G15-P27"
"I15-Q27"
"#REF!-R27"
"E21-O28"
"G21-P28"
"I21-Q28"
"(E27-E25)-O32"
"(G27-G25)-P32"
"(I27-I25)-Q32"
"(#REF!-#REF!)-R32"
"'DCMA P-1'!D15"
"0.125+0.029"
"SUM(D14:D25)"
"0.179-0.042"
"H13/F13"
"0.179-0.042"
"C13"
"C27"
"E13"
"C32"
"E13"
"'Vehicles P-5'!C13"
"+'Vehicles P-5'!G13"
"+'Vehicles P-5'!J13"
"G14/H12"
"179-42"
"'DCMA-FAA P-5'!C20"
"'DCMA-FAA P-5'!F27"
"+'DCMA-FAA P-5'!E22"
"'[2]Exhibit Data'!C$52/1000"
"I13*J13"
"E15/C15"
"ROUND(1.246+0.215,3)"
"'[2]03-07 Summary App Grp'!$P$9/1000"
"'[2]03-07 Summary App Grp'!$O$10/1000"
"SUM(C13:C17)"
"SUM(I13:I17)"
"C22"
"C27"
"'DCMA-FAA P-5'!C15"
"'DCMA-FAA P-5'!C17"
"'DCMA-FAA P-5'!F17"
"'DCMA-FAA P-5'!J13"
"'DCMA-FAA P-5'!J15"
"'DCMA-C&CI P-5'!C22"
"'DCMA-C&CI P-5'!F22"
"'DCMA-C&CI P-5'!I22"
"+'DCMA-C&CI P-5'!E22"
"'[2]Exhibit Data'!C$54/1000"
"9.835-0.032"
"C13*D13"
"'[2]03-07 Summary App Grp'!$O$25/1000"
"4.782-0.032"
"'[2]unit price_quantity'!$B$24"
"H15/F15"
"'[2]03-07 Summary App Grp'!$O$27/1000"
"[1]!Hub_Consolidation/1000/1000"
"'[2]unit price_quantity'!$C$29"
"'[2]03-07 Summary App Grp'!$P$28/1000"
"'[2]unit price_quantity'!$C$34"
"'[2]03-07 Summary App Grp'!$P$29/1000"
"SUM(C13:C19)"
"SUM(E13:E17)"
"C22"
"C27"
"'DCMA-C&CI P-5'!C13"
"'DCMA-C&CI P-5'!F13"
"+'DCMA-C&CI P-5'!F15"
"'DCMA-C&CI P-5'!I13"
"'DCMA-C&CI P-5'!I17"
"+'DCMA-C&CI P-5'!J17"
"'DCMA-C&CI P-5'!I19"
"'DCMA-RTAs P-5 '!C17"
"'DCMA-RTAs P-5 '!F17"
"'DCMA-RTAs P-5 '!I17"
"'[2]Exhibit Data'!B$51/1000"
"'[2]Exhibit Data'!$B$51/1000"
"C13*D13"
"SUM(C13:C14)"
"C17"
"C22"
"'DCMA-RTAs P-5 '!C13"
"'[2]Exhibit Data'!B$53/1000"
"'[2]Exhibit Data'!$B$53/1000"
"C13*D13"
"E15"
"SUM(C13:C17)"
"SUM(E13:E19)"
"+C20"
"E20"
"+C27"
"E27"
"'DCMA IA P-5 '!A13"
"'DCMA IA P-5 '!C13"
"+'SPS P-5'!H22"
"24.433-4.4-0.146"
"'[3]Exhibit Data'!D$42/1000"
"H14"
"'[3]Exhibit Data'!$B$43/1000+0.395+0.12"
"14.417-4.4-0.146-0.276"
"'[3]Exhibit Data'!$D$43/1000+0.795"
"4.108-0.001"
"4.395+0.021"
"'[3]Exhibit Data'!$D$45/1000-0.761"
"'[3]Exhibit Data'!$B$44/1000-0.394"
"'[3]Exhibit Data'!$C$44/1000+0.255"
"'[3]Exhibit Data'!$D$44/1000-0.034177"
"SUM(H14:H18)-0.001"
"SUM(K14:K18)"
"F22"
"+H22"
"F27"
"+H27"
"F36"
"+H36"
"'SPS P-5'!H14"
"'SPS P-5'!H16"
"'SPS P-5'!H18"
"'SPS P-5'!$K$14"
"'SPS P-5'!$K$16"
"'SPS P-5'!$K$18"
"'SPS P-5'!$N$14"
"'SPS P-5'!$N$16"
"'SPS P-5'!$N$18"
"SUM(P76:P80)"
"SUM(P76:P80)"
"SUM(P76:P80)"
"Application!J13"
"Application!J12"
"Application!A18"
"Application!D18"
"Application!G18"
"Application!K18"
"Application!A22"
"Application!G22"
"Application!K22"
"Application!A25"
"Application!G25"
"Application!K25"
"Application!O25"
"Application!A29"
"Application!K29"
"Application!A32"
"Application!G32"
"Application!K32"
"Application!A35"
"Application!K35"
"Application!A38"
"Application!G38"
"Application!K38"
"Application!A41"
"Application!A45"
"Application!G45"
"Application!K45"
"Application!A49"
"Application!G49"
"Application!K49"
"Application!R53"
"Application!R54"
"Application!R55"
"Application!R56"
"Application!R57"
"Application!R58"
"Application!R59"
"Application!R60"
"Application!P81"
"Application!C76"
"Application!F76"
"Application!I76"
"Application!M76"
"Application!P76"
"Application!C77"
"Application!F77"
"Application!I77"
"Application!M77"
"Application!P77"
"Application!C78"
"Application!F78"
"Application!I78"
"Application!M78"
"Application!P78"
"Application!C79"
"Application!F79"
"Application!I79"
"Application!M79"
"Application!P79"
"Application!C80"
"Application!F80"
"Application!I80"
"Application!M80"
"Application!P80"
"Application!P81"
"Application!A86"
"Application!N86"
"Application!A89"
"Application!N89"
"Application!A93"
"Application!F93"
"Application!N93"
"Application!A96"
"Application!#REF!"
"SUM(P70:P74)"
"SUM(P70:P74)"
"SUM(P70:P74)"
"Application!J13"
"Application!J12"
"Application!A18"
"Application!D18"
"Application!G18"
"Application!K18"
"Application!A22"
"Application!G22"
"Application!K22"
"Application!A25"
"Application!G25"
"Application!K25"
"Application!O25"
"Application!A29"
"Application!K29"
"Application!A32"
"Application!G32"
"Application!K32"
"Application!A35"
"Application!K35"
"Application!A38"
"Application!G38"
"Application!K38"
"Application!A41"
"Application!A45"
"Application!G45"
"Application!K45"
"Application!A49"
"Application!G49"
"Application!K49"
"Application!R53"
"Application!R54"
"Application!R55"
"Application!C70"
"Application!F70"
"Application!I70"
"Application!M70"
"Application!P70"
"Application!C71"
"Application!F71"
"Application!I71"
"Application!M71"
"Application!P71"
"Application!C72"
"Application!F72"
"Application!I72"
"Application!M72"
"Application!P72"
"Application!C73"
"Application!F73"
"Application!I73"
"Application!M73"
"Application!P73"
"Application!C74"
"Application!F74"
"Application!I74"
"Application!M74"
"Application!P74"
"Application!P75"
"Application!A81"
"Application!N81"
"Application!A84"
"Application!N84"
"Application!A88"
"Application!F88"
"Application!N88"
"Application!A91"
"Application!A94"
"(2*IF(C46=1,$A$22,IF(C46=2,$B$22,IF(C46=3,$C$22,IF(C46=4,$D$22,IF(C46=5,$A$33,IF(C46=6,$B$33,IF(C46=7,$C$33,IF(C46=8,$D$33))))))))*C37*C35^3*C40/C39/C41/(C41+C45)^2/C36)+(IF(C46=1,$A$23,IF(C46=2,$B$23,IF(C46=3,$C$23,IF(C46=4,$D$23,IF(C46=5,$A$34,IF(C46=6,$B$34,IF(C46=7,$C$34,IF(C46=8,$D$34))))))))*C37*C35/(C41+C45)/C42/C36)*IF(AND(C46>=1,C46<=8),1,1/0)"
"(IF(C46=1,$A$21,IF(C46=2,$B$21,IF(C46=3,$C$21,IF(C46=4,$D$21,IF(C46=5,$A$32,IF(C46=6,$B$32,IF(C46=7,$C$32,IF(C46=8,$D$32))))))))*C35*C37/C41/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)"
"(IF(C46=1,$A$20,IF(C46=2,$B$20,IF(C46=3,$C$20,IF(C46=4,$D$20,IF(C46=5,$A$31,IF(C46=6,$B$31,IF(C46=7,$C$31,IF(C46=8,$D$31))))))))*C37/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)"
"2*C39/C40*(C41/C44)^2*IF(AND(C46>=1,C46<=8),1,1/0)"
"0.82*C39*(C43*C41/C39/C45)^0.5*IF(AND(C46>=1,C46<=8),1,1/0)"
"'SI- Units'!D1"
"(2*IF(C46=1,$A$22,IF(C46=2,$B$22,IF(C46=3,$C$22,IF(C46=4,$D$22,IF(C46=5,$A$33,IF(C46=6,$B$33,IF(C46=7,$C$33,IF(C46=8,$D$33))))))))*C37*C35^3*C40/C39/C41/(C41+C45)^2/C36)+(IF(C46=1,$A$23,IF(C46=2,$B$23,IF(C46=3,$C$23,IF(C46=4,$D$23,IF(C46=5,$A$34,IF(C46=6,$B$34,IF(C46=7,$C$34,IF(C46=8,$D$34))))))))*C37*C35/(C41+C45)/C42/C36)*IF(AND(C46>=1,C46<=8),1,1/0)"
"(IF(C46=1,$A$21,IF(C46=2,$B$21,IF(C46=3,$C$21,IF(C46=4,$D$21,IF(C46=5,$A$32,IF(C46=6,$B$32,IF(C46=7,$C$32,IF(C46=8,$D$32))))))))*C35*C37/C41/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)"
"(IF(C46=1,$A$20,IF(C46=2,$B$20,IF(C46=3,$C$20,IF(C46=4,$D$20,IF(C46=5,$A$31,IF(C46=6,$B$31,IF(C46=7,$C$31,IF(C46=8,$D$31))))))))*C37/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)"
"2*C39/C40*(C41/C44)^2*IF(AND(C46>=1,C46<=8),1,1/0)"
"0.82*C39*(C43*C41/C39/C45)^0.5*IF(AND(C46>=1,C46<=8),1,1/0)"
"'COCOMO Data'!F3*(POWER('Project Oriented Data'!D11,'COCOMO Data'!G3)*PRODUCT('COCOMO Data'!E4:E18))"
"'Project Oriented Data'!D13/'Project Oriented Data'!D9"
"('Project Oriented Data'!D9*'Project Oriented Data'!D3)/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)"
"('Project Oriented Data'!D9*'Project Oriented Data'!D3)/'Project Oriented Data'!D11"
"CEILING('Project Oriented Data'!D10/'Project Oriented Data'!D13,1)"
"('Project Oriented Data'!D16+'Project Oriented Data'!D17)/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)"
"('Project Oriented Data'!D16+'Project Oriented Data'!D17)/'Project Oriented Data'!D9"
"CEILING('Project Oriented Data'!D3*'Project Oriented Data'!D9/('Project Oriented Data'!D16+'Project Oriented Data'!D17),1)"
"'Project Oriented Data'!D18/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)"
"(('Project Oriented Data'!D20*'Project Oriented Data'!D3)/'Project Oriented Data'!D4)/'Project Oriented Data'!D18"
"'Project Oriented Data'!D20/('Project Oriented Data'!D20+'Project Oriented Data'!D19)"
"'Project Oriented Data'!D19/('Project Oriented Data'!D19+'Project Oriented Data'!D20)"
"('Project Oriented Data'!D20+'Project Oriented Data'!D19)/'Project Oriented Data'!D8"
"FLOOR(('Function Oriented Data'!D3*'Function Oriented Data'!D8)+('Function Oriented Data'!D4*'Function Oriented Data'!D9)+('Function Oriented Data'!D5*'Function Oriented Data'!D10)+('Function Oriented Data'!D6*'Function Oriented Data'!D11)+('Function Oriented Data'!D7*'Function Oriented Data'!D12)*(0.65+(0.01*SUM('Function Oriented Data'!D13:D26))),1)"
"SUM('Function Oriented Data'!D13:D26)"
"1.08"
"FLOOR(D17*D19,1)"
"D20/'Project Oriented Data'!D9"
"('Project Oriented Data'!D3*'Project Oriented Data'!D9)/D20"
"D20/'Project Oriented Data'!D10"
"('Project Oriented Data'!D16+'Project Oriented Data'!D17)/'Metrics Calculation'!D20"
"D20/'Project Oriented Data'!D15"
"'Metrics Calculation'!D20/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)"
"'Project Oriented Data'!D18/'Metrics Calculation'!D20"
"(('Project Oriented Data'!D20/('Project Oriented Data'!D4/264))/'Metrics Calculation'!D20)"
"(('Project Oriented Data'!D19/('Project Oriented Data'!D4/264))/'Metrics Calculation'!D20)"
"SUM(F2:F3)"
"SUM(IF(Complete!A$2:A$563<>""TCS"",IF(Complete!C$2:C$563=E2,IF(Complete!E$2:E$563=""Red"",1,0))))"
"SUM(IF(Complete!A$2:A$563<>""TCS"",IF(Complete!C$2:C$563=E2,IF(Complete!E$2:E$563=""Yellow"",1,0))))"
"SUM(F4:F12)"
"SUM(F15:F19)"
"SUM(F20:F29)"
"SUM(IF(Complete!C$2:C$563=E20,IF(Complete!E$2:E$563=""Red"",1,0)))"
"SUM(IF(Complete!C$2:C$563=E20,IF(Complete!E$2:E$563=""Yellow"",1,0)))"
"SUM(IF(Complete!$B$2:$B$563=$B30,IF(Complete!$E$2:$E$563=""Red"",1,0)))"
"SUM(IF(Complete!$B$2:$B$563=$B30,IF(Complete!$E$2:$E$563=""Yellow"",1,0)))"
"SUM(IF(Complete!$A$2:$A$563=""TCS"",IF(Complete!C$2:C$563=E32,IF(Complete!E$2:E$563=""Red"",1,0))))"
"SUM(IF(Complete!$A$2:$A$563=""TCS"",IF(Complete!C$2:C$563=E32,IF(Complete!E$2:E$563=""Yellow"",1,0))))"
"+C29+1"
"IF(INDIRECT(B2 &""!"" & CHAR(64+D2) &C2)>0,FALSE,TRUE)"
"ISERROR(MATCH(""l"",INDIRECT(B3 & ""!"" & C3 & "":"" & D3)))"
"ISERROR(MATCH(""n"",INDIRECT(B4 & ""!"" & C4 & "":"" & D4)))"
"IF('s1'!B50=""l"",FALSE,TRUE)"
"AND(INDIRECT(B12 &""!"" & CHAR(64+D12) &C12)=0,G12)"
"NOT(G$6)"
"NOT(ISNUMBER(INDIRECT(B25 &""!"" & CHAR(64+D25) &C25)))"
"SUM(E9:E11)"
"SUM(F9:H9)"
"SUM(D9:D19)"
"SUM(D39:J39)"
"SUM(D60:I60)"
"SUM(D79:H79)"
"SUM(D79:D89)"
"IF(C10=0,0,C9/C10-1)"
"IF(C10=0,0,C9/C10-1)"
"IF(C17=0,0,F17/C17-1)"
"IF(C17=0,0,F17/C17-1)"
"IF(VALUE(C24)=0,0,F24/C24-1)"
"IF(VALUE(C24)=0,0,F24/C24-1)"
"IF(C10=0,0,C32/C10-1)"
"IF(C32=0,0,F32/C32-1)"
"IF(ISBLANK(D57),"""",""5"")"
"+C327"
"(G15-E15)*100"
"0.378+0.134"
"0.132+0.241"
"(G17/F17)*100"
"(D16/C16)*100"
"0.114+0.049+0.028+0.027+0.042+0.04"
"0.02+0.007+0.008+0.025+0.033"
"0.033+0.028+0.036+0.023"
"0.028+0.016+0.038+0.025"
"0.022+0.031+0.054+0.042"
"0.018+0.035+0.047+0.036"
"0.054+0.032+0.043+0.03+0.044"
"0.077+0.044+0.057+0.036+0.051"
"0.049+0.053"
"0.073+0.072"
"0.089+0.037"
"0.16+0.066"
"(D13/C13)*100"
"(E13/D13)*100"
"IF(OR(E3=""Y"",E3=""y""),F3*G3,""-"")"
"IF(OR(E3=""N"",E3=""n""),F3*G3,""-"")"
"A3+1"
"SUM(H3:H7)"
"A7+1"
"SUM(I10:I15)"
"SUM(H18:H20)"
"SUM(H23:H39)"
"SUM(H42:H52)"
"SUM(H55:H56)"
"SUM(H67:H70)"
"A77+1"
"SUM(I81)"
"SUM(H84:H125)"
"SUM(H126,H82,H75,H71,H65,H57,H53,H40,H21,H16,H8)"
"H128*0.0775"
"I128*0.078"
"'System Pricing'!A125+1"
"SUM(G4:G5)"
"A3+1"
"E4*F4"
"A5+1"
"msoBarTop"
"msoControlPopup"
"msoControlButton"
"msoBarPopup"
"msoControlComboBox"
"xlDown"
"xlCommentIndicatorOnly"
"xlCalculationAutomatic"
"xlA1"
"xlDisplayShapes"
"SUMPRODUCT($C$10:$C$35,D10:D35)"
"COUNTA(B5:B37)"
"COUNTA(A6:A38)"
"COUNTA(B5:B38)"
"COUNTA(ER5:ER38)"
"COUNTA(#REF!)"
"B13*C13"
"SUM(D18:D18)"
"0.3048*500"
"0.3048*10"
"10*0.3048"
"0.3042*32"
"16*0.3048"
"250*0.3048"
"200*0.3048"
"COUNT(A2:AZ157)"
"SUM(C2:C3)"
"$C$4"
"$C$8"
"$C$13"
"$C$19"
"SUM(C5:C7)"
"$C$22"
"$C$29"
"$C$36"
"$C$42"
"SUM(G3:G11)"
"SUM(C14:C18)"
"SUM(G16:G23)"
"SUM(C23:C28)"
"SUM(C53:C56)"
"$C$167"
"A60*B60"
"C60*4"
"$C$57"
"SUM(C106,C96,C90,C83,C76,C73,C67)"
"C110*2"
"$C$52"
"$C$61"
"SUM(C115:C124)"
"$C$107"
"C60*2"
"SUM(C130,C125)"
"C132/6"
"AVERAGE(C137:C166)"
"SUM(C2:C6)"
"SUM(C9:C9)"
"SUM(C12:C14)"
"12500084"
"75000*4"
"250000*4"
"C27*0.03+C27"
"$C$89"
"A38*B38"
"C38*4"
"$C$7"
"$C$10"
"$C$20"
"$C$15"
"C38*2"
"$C$27"
"$C$35"
"2*(A38*B38)"
"SUM(C50:C51)"
"SUM(C52,C53,C48)"
"C55/6"
"AVERAGE(C59:C88)"
"Example!#REF!"
"Example!A1"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"LOG(A13)"
"STDEV(B13:B24)"
"AVERAGE(A12:B12)"
"LOG(C12)"
"STDEV(D12:D19)"
"LOG(C8)"
"STDEV(D8:D17)"
"LOG(C4)"
"STDEV(D4:D17)"
"LOG(D12)"
"F12/C12"
"I12/C12"
"STDEV(E12:E16)"
"AVERAGE(D12:D16)"
"STDEV(D12:D16)"
"COUNT(D12:D16)"
"D21/(D22^0.5)"
"K17"
"N23*(O23^2)"
"(P25/8)^0.5"
"P23+P24"
"1000*G20"
"AVERAGE(F35:F39)"
"STDEV(F35:F39)"
"COUNT(F35:F39)"
"LOG($D3)"
"NORMSINV($I3)"
"LOG(D3)"
"(F3-3/8)/15.25"
"NORMSINV(I3)"
"(Q3-3/8)/12.25"
"NORMSINV(I3)"
"LOG(X3)"
"NORMSINV(I10)"
"STDEV(T3:T14)"
"STDEV(E3:E17)"
"LOG(G7)"
"STDEV(H7:H16)"
"STDEV(N8:N16)"
"AVERAGE(B3,C3)"
"(F3-3/8)/7.25"
"NORMSINV(G3)"
"LOG(E3)"
"NORMSINV(G3)"
"LOG(E3)"
"F3+1"
"STDEV(J3:J9)"
"LOG(C5)"
"STDEV(D5:D10)"
"LOG(E14)"
"(G14-3/8)/8.25"
"NORMSINV(H14)"
"LOG($E$15)"
"(E23-3/8)/5.25"
"NORMSINV(F23)"
"LOG(C23)"
"NORMSINV(F23)"
"LOG(J23)"
"NORMSINV(F23)"
"NORMSINV(F23)"
"NORMSINV(F23)"
"STDEV(D23:D27)"
"LOG(B6)"
"STDEV(C6:C17)"
"LOG(D5)"
"STDEV(E5:E10)"
"LOG(D6)"
"STDEV(E6:E19)"
"STDEV(E24:E31)"
"STDEV(E35:E40)"
"LOG(A7)"
"STDEV(B7:B14)"
"LOG(A11)"
"STDEV(B11:B30)"
"1/A12"
"LOG(B12)"
"STDEV(C12:C56)"
"STDEV(F2:F311)"
"A3+1"
"A200+1"
"A276+1"
"+SUM(F5:F14)"
"+SUM(F19:F56)"
"+SUM(F61:F77)"
"SUM(F82:F108)"
"SUM(F113:F120)"
"SUM(F125:F131)"
"+F133+F122+F110+F79+F58+F16"
"+SUM(F5:F10)"
"+SUM(F16:F53)"
"+SUM(F57:F67)"
"+F12+F55+F69+F78"
"7+3"
"7+3"
"7+3"
"7+3"
"J1"
"J3"
"J32"
"#REF!"
"J76"
"J70"
"J144"
"A2"
"A9"
"IF(H2>G2,""Out of compliance"",""Good!"")"
"A2"
"SUM(E4:H4)"
"SUM(D4:D24)"
"SUM(D28:D35)"
"SUM(D42:D49)"
"SUM(D54:D72)"
"SUM(D74,D50,D37,D25)"
"IF(OR(H10=""error"",H27=""error"",H43=""error"",H66=""error"",H78=""error"",H55=""error"",H90=""error"",H101=""error"",H111=""error""),""error"",(2*H10+H27+H43+H66+H78+H55+H90+H101+H111)/10)"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(OR(H11=""error"",H16=""error"",H20=""error""),""error"",(H11+H16)*H20/10)"
"IF(OR(G12=""error"",G13=""error"",G14=""error"",G15=""error""),""error"",IF(G12=0,0,IF(G12=1,SUM(G13:G15)*5/6)))"
"IF(F12=""y"",1,IF(F12=""n"",0,""error""))"
"IF(F14=""y"",2,IF(F14=""n"",0,""error""))"
"IF(F15=""y"",3,IF(F15=""n"",0,""error""))"
"IF(OR(G17=""error"",G18=""error"",G19=""error""),""error"",SUM(G17:G19))"
"IF(OR(G21=""error"",G22=""error"",G23=""error"",G24=""error"",G25=""error""),""error"",SUM(G21:G25)/5)"
"IF(F21="""",""error"",(IF(F21<10,1,IF(F21<20,2,IF(F21<30,3,IF(F21<50,4,IF(F21<=100,5,""error"")))))))"
"IF(F29=""n"",0,IF(OR(H28=""error"",H34=""error""),""error"",(H28*H34)/5))"
"IF(OR(G31=""error"",G32=""error"",G33=""error""),""error"",(G31*G32*G33)/4)"
"IF(F29=""n"",0,IF(AND(F29=""y"",F30=""y"",F31=""n""),2,IF(AND(F29=""y"",F30=""n"",F31=""y""),3,IF(AND(F29=""y"",F30=""y"",F31=""y""),5,""error""))))"
"IF(F32=""y"",2,IF(F32=""n"",1,""error""))"
"IF(F29=""n"",0,IF(OR(G35=""error"",G36=""error"",G37=""error"",G38=""error"",G39=""error"",G40=""error"",G41=""error""),""error"",5*SUM(G35:G41)/31))"
"IF(F37="""",""error"",(IF(F37<0,""error"",(IF(F37<10,5,IF(F37<20,4,IF(F37<30,3,IF(F37<50,2,IF(F37<=100,1,""error"")))))))))"
"IF(F39=""y"",3,IF(OR(F39=""n"",F39=""""),0,""error""))"
"IF(F41="""",""error"",IF(AND(F41>0,F41<25),MIN(F41,5),""error""))"
"IF(F45=""n"",0,IF(OR(H44=""error"",H49=""error""),""error"",(H44*H49)/5))"
"IF(OR(F45=""n"",F45=""""),0,IF(AND(F46=""y"",F47=""n"",F48=""n""),1,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""n""),2,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""n"",F48=""y""),3,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""y""),5,""error"")))))"
"IF(OR(F45=""n"",F45=""""),0,IF(OR(G50=""error"",G51=""error"",G52=""error"",G53=""error"",G49),""error"",SUM(G50:G53)/4))"
"IF(OR(F57=""n"",F57=""""),0,IF(OR(G62=""error"",G63=""error"",G64=""error""),""error"",(G62+G63+G64)/3))"
"IF(OR(F29=""n"",F68=""n""),0,IF(OR(H67=""error"",H73=""error""),""error"",IF(F29=""n"",0,(H67*H73)/5)))"
"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G68=""error"",G69=""error"",G70=""error"",G71=""error"",G72=""error""),""error"",(G68*G69*G70*G71*G72/1.0125)))"
"IF(F69=""y"",1.5,IF(F69=""n"",1,""error""))"
"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G74=""error"",G75=""error"",G76=""error""),""error"",(G74+G75+G76)/3))"
"IF(F74="""",""error"",IF(F74<20,1,IF(F74<40,2,IF(F74<60,3,IF(F74<80,4,IF(F74<=100,5,""error""))))))"
"IF(OR(F45=""n"",F80=""n""),0,IF(OR(H79=""error"",H85=""error""),""error"",(H79*H85)/5))"
"IF(OR(F45=""n"",F80=""n""),0,IF(G86=""error"",""error"",(G86+G87+G88)/3))"
"IF(OR(F57=""n"",F92=""n""),0,IF(OR(H91=""error"",H96=""error""),""error"",(H91*H96)/5))"
"IF(OR(F57=""n"",F92=""n""),0,IF(OR(G92=""error"",G93=""error"",G94=""error"",G95=""error""),""error"",(G92*G93*G94*G95*5/6)))"
"IF(OR(F57=""n"",F92=""n""),0,IF(G97=""error"",""error"",(G97+G98+G99)/3))"
"IF(OR(F103=""n"",F103=""""),0,IF(OR(H102=""error"",H106=""error""),""error"",(H102*H106)/5))"
"IF(OR(F103=""n"",F103=""""),0,IF(AND(F104=""y"",F105=""n""),3,IF(AND(OR(F104=""n"",F104=""y""),F105=""y""),5,""error"")))"
"IF(OR(F103=""n"",F103=""""),0,IF(OR(G107=""error"",G108=""error"",G109=""error""),""error"",SUM(G107:G109)/3))"
"IF(OR(F113=""n"",F113=""""),0,IF(H112=""error"",""error"",(H112*H116)/5))"
"IF(OR(F113=""n"",F113=""""),0,IF(OR(G117=""error"",G118=""error"",G119=""error"",G120=""error"",G121=""error""),""error"",SUM(G117:G121)/5))"
"IF(EXACT(""s"", E11), C11*F11*$D$5, C11*F11*$D$4)"
"(C15+C14+C13+C12+C11)*D4"
"G13+G15+G16"
"G13"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,2, FALSE)"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,3, FALSE)"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,4, FALSE)"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,5, FALSE)"
"F8*D8"
"SUM(G8:G12)"
"G121"
"SUM(G118:G120)"
"G131"
"SUM(G127:G130)"
"G163"
"SUM(G157:G162)"
"G191"
"SUM(G182:G190)"
"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 4, FALSE)"
"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)"
"C29"
"F29"
"IF($B$5<$B$6,$A$5,IF($B$5>$B$6,$A$6, ""Systems Equivalent Cost""))"
"IF($B$5>$B$6,$A$5,IF($B$5<$B$6,$A$6, ""Systems Equivalent Cost""))"
"MAX(B6,B5) - MIN(B6,B5)"
"MAX($B$6,$B$5)/MIN($B$6,$B$5)"
"CONCATENATE(B9, "" configuration is "", FIXED( B11, 2), "" times more expensive than "", B8, "" configuration"")"
"VLOOKUP($B19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)"
"VLOOKUP($E19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)"
"MAX(F19,C19)/MIN(F19,C19)"
"SUM(C19:C28)"
"E12*8"
"A2+1"
" A2 + 1"
"A49+1"
"B9/$O9"
"B9-D9"
"H9/$N9"
"G7/1959668327"
"J7/1701051571"
"1-SUM(C9:C11)"
"1-B30"
"B6*D6"
"A11+1"
"C15/B15"
"AVERAGE(B6:B16)"
"B6*D6"
"A11+1"
"C16/B16"
"AVERAGE(B6:B16)"
"B6*D6"
"A11+1"
"C16/B16"
"AVERAGE(B6:B16)"
"N49*O49*Q49*R49"
"D9-E9"
"D9-E9"
"D9-E9"
"D9-E9"
"D4+F4"
"A4+7"
"A17+7"
"SUM(D4:D19)"
"G4*I4"
"I9"
"SUM(J4:J45)"
"SUM(J49:J57)"
"A4+10"
"A55+1"
"A55+10"
"G4*I4"
"budget!A43"
"K49*0.05"
"SUM(J4:J48)"
"SUM(J4:J49)"
"187680+15000+750"
"SUM(J54:J58)"
"SUM(G67)"
"SUM(G67:G76)"
"H77*0.05"
"SUM(G71:G79)"
"SUM(I68:I81)"
"I83/I68"
"SUM(D89:F89)"
"G89*3/13/5"
"H89*$I$85"
"ROUNDUP(I89,-1)"
"SUM(F8)"
"G18*0.05"
"SUM(F8:F17)"
"SUM(F12:F18)"
"SUM(H9:H20)"
"H22/H9"
"SUM(C33:E33)"
"F33*3/13/5"
"G33*$H$24"
"ROUNDUP(H33,-1)"
"I42"
"SUM(F5)"
"G49"
"G15*0.05"
"SUM(F5:F14)"
"SUM(F9:F15)"
"SUM(H6:H17)"
"H19/H6"
"SUM(C26:E26)"
"F26*12/52/5"
"G26*$H$21"
"ROUNDUP(H26,-1)"
"SUM(G26:G29)"
"G30*E64"
"200/260"
"E39*12"
"A4"
"SUM(F39:F41)"
"C36"
"G42*H42"
"SUM(F43:F44)"
"G42-I42"
"G42-I42"
"SUM(G45:G47)"
"SUM(D48:D55)"
"D57/D52"
"H26"
"I26"
"H64*E64"
"IF(OR($IA$4="""",B5=""""),"""",$IA$4*B5)"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(OR($B$10="""",B13=""""),"""",IF($B$10*B12=B13,""○"",""×""))"
"IF(OR($IA$4="""",B5=""""),"""",$IA$4/B5)"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))"
"IF(OR($B$10="""",B13=""""),"""",IF(ROUND($B$10/B12,1)=B13,""○"",""×""))"
"H5*I5"
"N20*O20"
"SUM(E7,F8,G8,H8)"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"C30*37"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"'Liquid-Fission Products'!B4+'Liquid-Dissolved Gases'!B4"
"B4/37"
"B4+B5"
"B6+B7"
"B8+B9"
"B10+B11"
"B12"
"B13+B14"
"B15+B16"
"B17+B18"
"B19+B20"
"B21"
"B23+B24"
"C24+C23"
"B25+B26"
"B27"
"B31+B32"
"B33"
"B35+B36"
"B37+B38"
"B39+B40"
"B41+B42+B43"
"B44"
"B45+B46+B47"
"B48+B49"
"B50+B51"
"B52"
"B54+B55"
"B56+B57+B58"
"B59"
"B60+B61"
"B62+B63"
"B64+B65"
"B66"
"B67+B68"
"B69"
"B71+B72"
"B73+B74"
"B75"
"B79+B80"
"E28-E26"
"E26/0.87"
"N26/0.89"
"(D26/0.87)-D26"
"4*SUM(C10:C13)/4"
"SUM(D10:D13)"
"4*SUM(C14:C17)/4"
"SUM(D14:D17)"
"SUM(D18:D21)"
"4*SUM(C22:C25)/4"
"SUM(D22:D25)"
"4*SUM(C26:C29)/4"
"SUM(D26:D29)"
"AVERAGE(E26:E29)"
"4*SUM(C30:C33)/4"
"SUM(D30:D33)"
"AVERAGE(E30:E33)"
"4*SUM(C34:C37)/4"
"SUM(D34:D37)"
"AVERAGE(E34:E37)"
"I60*('[1]Forecast Assumptions'!G21)^0.25"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"C4*37"
"H4"
"H5/3"
"G5/K5"
"H5/K5"
"H5/3"
"H5/3"
"H6/2"
"H6/2"
"H7"
"H9/2"
"H10"
"C18+C19"
"H15"
"C27+C28"
"H16/2"
"H16/2"
"H17/2"
"H18"
"H21"
"H22/2"
"H22/2"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"H23"
"H25/2"
"H26"
"H27/2"
"H28"
"H30"
"'Liquid-Fission Products'!B4+'Liquid-Dissolved Gases'!B4"
"B4"
"B5/37"
"B5+B6+B7"
"G5/K5"
"H5/K5"
"B8+B9"
"B10"
"B12+B13"
"B14"
"B18+B19"
"B20"
"B21+B22"
"B23+B24"
"B25"
"B27+B28"
"B29"
"B30+B31"
"B32"
"B34+B35"
"B36"
"B37+B38"
"B39"
"B44"
"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30"
"VLOOKUP(A2,CourseTitles!$A$1:$B$36,2)"
"VLOOKUP(E2,SequenceTables!$A$1:$C$54,2)"
"VLOOKUP(E2,SequenceTables!$A$1:$C$54,3)"
"CourseList!A47"
"CourseList!A22"
"CourseList!A56"
"CourseList!A23"
"CourseList!A55"
"CourseList!A24"
"CourseList!A46"
"CourseList!A26"
"CourseList!A29"
"CourseList!A53"
"CourseList!A44"
"CourseList!A18"
"CourseList!A43"
"CourseList!A50"
"CourseList!A19"
"CourseList!A31"
"CourseList!A33"
"CourseList!A3"
"CourseList!A20"
"CourseList!A32"
"CourseList!A34"
"CourseList!A41"
"CourseList!A4"
"CourseList!A36"
"CourseList!A57"
"CourseList!A48"
"CourseList!A52"
"SUM(B9:B29)"
"SUM(B93:B117)"
"SUM(B143:B144)"
"SUM(B150:C150)"
"VLOOKUP(A2,CourseTitles!$A$1:$B$36,2)"
"VLOOKUP(E2,SequenceTables!$A$1:$C$54,2)"
"VLOOKUP(E2,SequenceTables!$A$1:$C$54,3)"
"CourseList!A37"
"CourseList!A18"
"CourseList!A48"
"CourseList!A53"
"CourseList!A20"
"CourseList!A54"
"CourseList!A22"
"CourseList!A45"
"CourseList!A23"
"CourseList!A36"
"CourseList!A47"
"CourseList!A55"
"CourseList!A44"
"CourseList!A51"
"CourseList!A25"
"CourseList!A3"
"CourseList!A28"
"CourseList!A49"
"CourseList!A4"
"CourseList!A41"
"CourseList!A30"
"E16+G16+I16"
"+I15*0.164"
"E16+G16+I16"
"F19*E16"
"K19/K16*1"
"F27*E16"
"K27/K16*1"
"F34*E16"
"K34/K16*1"
"F43*E16"
"K43/K16*1"
"E19+E27+E34+E43"
"K44+K35+K28+K20"
"NOW()"
"TODAY()"
"+'DIR Wksht#1'!E1"
"E16+G16+I16"
"+E16+G16+I16"
"F19*E16"
"L19/L16*1"
"F20*E19"
"+L20/L16"
"F21*E19"
"+L21/L16"
"+L22/L16"
"F23*E19"
"+L23/L16"
"SUM(E20:E23)"
"F27*E16"
"L27/L16*1"
"+L28/L16"
"+L29/L16"
"+L30/L16"
"SUM(E28:E30)"
"F34*E16"
"L34/L16*1"
"+L36/L16"
"+L37/L16"
"+L38/L16"
"F43*E16"
"L43/L16*1"
"+L44/L16"
"+L45/L16"
"SUM(E44:E45)"
"+E19+E34+E43+E27"
"+L19+L27+L34+L43"
"L49/L16*1"
"E49+G49+I49"
"NOW()"
"TODAY()"
"+'DIR Wksht#1'!E1"
"+'DIR Wksht#2'!E6"
"+'DIR Wksht#2'!L19"
"+'DIR Wksht#2'!L27"
"+'DIR Wksht#2'!L34"
"+'DIR Wksht#2'!L43"
"+B5+D5+F5+H5"
"+'DIR Wksht#2'!L20+'DIR Wksht#2'!L21"
"+'DIR Wksht#2'!L28+'DIR Wksht#2'!L29"
"+'DIR Wksht#2'!L37+'DIR Wksht#2'!L36"
"+'DIR Wksht#2'!L44"
"+'DIR Wksht#2'!L20"
"+'DIR Wksht#2'!L28"
"+'DIR Wksht#2'!L36"
"+J14/J15"
"SUM(J5:J13)"
"+'DIR Wksht#2'!G6"
"+'DIR Wksht#1'!E1"
"+'DIR Wksht#2'!E6"
"+I14"
"+'DIR Wksht#1'!G16"
"+'DIR Wksht#1'!F16"
"E14+G14"
"+'DIR Wksht#1'!G19"
"+E19"
"G14*H25"
"+G25"
"+'DIR Wksht#1'!G27"
"G14*H47"
"+'DIR Wksht#1'!G34"
"G14*H67"
"+'DIR Wksht#1'!G43"
"G14*H90"
"++E19+E42+E60+E84"
"F19+F42+F60+F84"
"+G25+G47+G67+G90"
"SUM(I19:I99)"
"E101+G101"
"NOW()"
"TODAY()"
"COUNT(Inventory!K2:K2234)"
"SUM(Inventory!K2:K2234)/1000"
"COUNT(Inventory!K2762:K3378)"
"SUM(Inventory!K2762:K3378)/1000"
"COUNT(Inventory!K2235:K2761)"
"SUM(Inventory!K2235:K2761)/1000"
"COUNT(Inventory!K3513:K3871)"
"SUM(Inventory!K3513:K3871)/1000"
"COUNT(Inventory!K3379:K3512)"
"SUM(Inventory!K3379:K3512)/1000"
"COUNT(Inventory!K3949:K4038)"
"SUM(Inventory!K3949:K4038)/1000"
"COUNT(Inventory!K4208:K4273)"
"SUM(Inventory!K4208:K4273)/1000"
"COUNT(Inventory!K3872:K3948)"
"SUM(Inventory!K3872:K3948)/1000"
"COUNT(Inventory!K4341:K4380)"
"SUM(Inventory!K4341:K4380)/1000"
"COUNT(Inventory!K4139:K4177)"
"SUM(Inventory!K4139:K4177)/1000"
"COUNT(Inventory!K4039:K4083)"
"SUM(Inventory!K4039:K4083)/1000"
"COUNT(Inventory!K4287:K4325)"
"SUM(Inventory!K4287:K4325)/1000"
"COUNT(Inventory!K4084:K4117)"
"SUM(Inventory!K4084:K4117)/1000"
"COUNT(Inventory!K4178:K4198)"
"SUM(Inventory!K4178:K4198)/1000"
"COUNT(Inventory!K4202:K4207)"
"SUM(Inventory!K4202:K4207)/1000"
"COUNT(Inventory!K4393:K4405)"
"SUM(Inventory!K4393:K4405)/1000"
"COUNT(Inventory!K4118:K4128)"
"SUM(Inventory!K4118:K4128)/1000"
"COUNT(Inventory!K4274:K4286)"
"SUM(Inventory!K4274:K4286)/1000"
"COUNT(Inventory!K4129:K4136)"
"SUM(Inventory!K4129:K4136)/1000"
"COUNT(Inventory!K4381:K4389)"
"SUM(Inventory!K4381:K4389)/1000"
"COUNT(Inventory!K4326:K4333)"
"SUM(Inventory!K4326:K4333)/1000"
"COUNT(Inventory!K4337:K4339)"
"SUM(Inventory!K4337:K4339)/1000"
"COUNT(Inventory!K4199:K4201)"
"SUM(Inventory!K4199:K4201)/1000"
"COUNT(Inventory!K4334:K4336)"
"SUM(Inventory!K4334:K4336)/1000"
"COUNT(Inventory!K4390:K4392)"
"SUM(Inventory!K4390:K4392)/1000"
"COUNT(Inventory!K4340)"
"SUM(Inventory!K4340)/1000"
"COUNT(Inventory!K4137:K4138)"
"SUM(Inventory!K4137:K4138)/1000"
"COUNT(Inventory!K4448:K4803)"
"SUM(Inventory!K4448:K4803)/1000"
"COUNT(Inventory!K4818:K4847)"
"SUM(Inventory!K4818:K4847)/1000"
"COUNT(Inventory!K4406:K4447)"
"SUM(Inventory!K4406:K4447)/1000"
"COUNT(Inventory!K4848:K4907)"
"SUM(Inventory!K4848:K4907)/1000"
"COUNT(Inventory!K4811:K4817)"
"SUM(Inventory!K4811:K4817)/1000"
"COUNT(Inventory!K4804:K4810)"
"SUM(Inventory!K4804:K4810)/1000"
"SUM(C4:C38)"
"L2+M2*(2/3)+N2*(2/3)"
"(22.35+16.87+16.3+16.79)/4"
"(36.16+33+29.44+27.66)/4"
"SUM(C16*C19)"
"+C16*C22"
"+C25+C28"
"+C36+C38"
"SUM(C31+C40)/C14"
"SUM(C19*C22)"
"+C19*C25"
"+C19*C28"
"+C31+C34+C37"
"+C45+C47"
"SUM(C40+C49)/C17"
"SUM(C16*C19)"
"+C16*C22"
"+C25+C28"
"+C36+C38"
"SUM(C31+C40)/C14"
"F12+E12+D12+C12"
"2+I22"
"72+I33"
"SUM(C36:F36)"
"4+I38"
"F70+E70+D70+C70"
"11+I55"
"F80+E80+D80+C80"
"19+I64"
"16+I70"
"F84+E84+D84+C84"
"6+I80"
"F99+E99+D99+C99"
"F101+E101+D101+C101"
"13+I88"
"F102+E102+D102+C102"
"F116+E116+D116+C116"
"18+I108"
"F119+E119+D119+C119"
"SUM(1+A3)"
"SUM(1+B3)"
"150-4.5"
"120-2.4"
"65-1.3"
"45-0.9"
"3000+8*350+2500"
"SUM(F5:F123)"
"0.6*82906340"
"E6/G6"
"SUM(E6:E13)"
"E6*(C17/100)"
"E25*0.5"
"E25*(1-0.5)"
"E28/E4"
"(E4*(0.343)-E28)"
"E32*479"
"E33*67"
"E32*636"
"E32*20"
"0.6*E1"
"SUM(E5:E12)"
"E5*(C16/100)"
"E24*0.5"
"E24*(1-0.5)"
"E27/E3"
"(E3*(0.426)-E27)"
"E31*479"
"E31*20"
"0.6*E1"
"SUM(E5:E12)"
"E5*(C16/100)"
"E24*0.5"
"E24*(1-0.5)"
"E27/E3"
"(E3*(0.295)-E27)"
"E31*479"
"E31*20"
"0.6*D4"
"D9/F9"
"G9*1000/1.12/60"
"G10*1000/1.12/56"
"SUM(D9:D16)"
"D9*(B20/100)"
"D28*0.5"
"D28*(1-0.5)"
"D31/D6"
"D31/(40000000*0.6)"
"33166205*550"
"(D6*(0.343)-D31)"
"D44*479"
"D45*67"
"D44*550"
"D44*20"
"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))"
"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))"
"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))"
"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))"
"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))"
"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))"
"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))"
"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))"
"IF('One Country Charts'!F17="""",VLOOKUP('One Country Charts'!F11,'One Country Data'!M5:O187,3,FALSE),VLOOKUP('One Country Charts'!F17,'One Country Data'!M5:O187,3,FALSE))"
"VLOOKUP(B4,$L$5:$M$187,2,FALSE)"
"$B$5"
"C5"
"IF(F6="".."","""",F6)"
"VLOOKUP($B$4,$O$5:$AG$187,'One Country Data'!$A6,FALSE)"
"IF(F6="".."","".."",VLOOKUP($B$4,$O$5:$AG$187,'One Country Data'!$A6+6,FALSE)-F6)"
"IF(F6="".."","".."",F6-VLOOKUP($B$4,$O$5:$AG$187,'One Country Data'!$A6+12,FALSE))"
"MAX(C6-E6,0)"
"MIN(C6+D6,100)"
"SUMIF($AJ$5:$AJ$182,1,P$5:P$182)/SUMIF($AJ$5:$AJ$182,1)"
"SUMIF($AK$5:$AK$182,1,P$5:P$182)/SUMIF($AK$5:$AK$182,1)"
"SUMIF($AL$5:$AL$182,1,P$5:P$182)/SUMIF($AL$5:$AL$182,1)"
"SUMIF($AM$5:$AM$182,1,P$5:P$182)/SUMIF($AM$5:$AM$182,1)"
"SUMIF($AN$5:$AN$182,1,P$5:P$182)/SUMIF($AN$5:$AN$182,1)"
"R5"
"1.64*S8"
"IF(VLOOKUP(Q8,$C$9:$D$186,2,FALSE)=1,T8,NA())"
"IF(ISNA(U8)=TRUE,"""",Q8)"
"IF('Comparative Charts'!D20="""","""",1)"
"100*(1465508/1381608)"
"100*(1555912/1381608)"
"100*(1808747/1381608)"
"100*(2285032/1381608)"
"100*(2244689/1381608)"
"100*(2320435/1381608)"
"100*(2604090/1381608)"
"100*(2744529/1381608)"
"100*(2889289/1381608)"
"100*(3049520/1381608)"
"100*(3117063/1381608)"
"100*((3117063-77928)/1381608)"
"100*(3381812/1381608)"
"100*((3381812-118894)/1381608)"
"100*(3617609/1381608)"
"100*((3617609-228412)/1381608)"
"100*(3705644/1381608)"
"100*((3705644-216646)/1381608)"
"100*(3946405/1381608)"
"100*((3946405-277743)/1381608)"
"100*(4274890/1381608)"
"100*((4274890-330917)/1381608)"
"100*(4963332/1381608)"
"100*((4963332-698919)/1381608)"
"100*(5690454/1381608)"
"100*((5690454-1037821)/1381608)"
"16086/4"
"16086*0.02+16086"
"C20+(C20*0.02)"
"E20+(E20*0.023)"
"(H20+(H20*0.02))*0.75"
"2080/4"
"2080*0.02+2080"
"2424/4"
"2424*0.02+2424"
"2239/4"
"2239*0.02+2239"
"45521/4"
"45521*0.02+45521"
"128268/4"
"128268*0.02+128268"
"95813/4"
"95813*0.02+95813"
"4160/4"
"4160*0.02+4160"
"46374/4"
"46374*0.02+46374"
"1000/4"
"1000*0.02+1000"
"13082/4"
"13082*0.02+13082"
"8708/4"
"8708*0.02+8708"
"16213/4"
"16213*0.02+16213"
"8320/4"
"8320*0.02+8320"
"47535/4"
"47535*0.02+47535"
"18720/4"
"18720*0.02+18720"
"14560/4"
"14560*0.02+14560"
"4160+2080/4"
"6240*0.02+6240"
"3876/4"
"3876*0.02+3876"
"14453/4"
"14453*0.02+14453"
"9026/4"
"9026*0.02+9026"
"66526/4"
"66526*0.02+66526"
"17636/4"
"17636*0.02+17636"
"97954/4"
"97954*0.02+97954"
"117873/4"
"117873*0.02+117873"
"9377/4"
"9377*0.02+9377"
"2604/4"
"2604*0.02+2604"
"12480/4"
"12480*0.02+12480"
"40417/4"
"40417*0.02+40417"
"31583/4"
"31583*0.02+31583"
"4518/4"
"4518*0.02+4518"
"7560/4"
"7560*0.02+7560"
"60830/4"
"60830*0.02+60830"
"87176/4"
"87176*0.02+87176"
"49570/4"
"49570*0.02+49570"
"SUM(D20:D73)"
"SUM(B74:I74)"
"B5+(B5*0.02)"
"K5+(K5*0.023)"
"SUM(E5:E58)"
"B7+(B7*0.02)"
"K7+(K7*0.023)"
"SUM(E7:E60)"
"B6+(B6*0.02)"
"K6+(K6*0.023)"
"SUM(B6:B59)"
"SUM(B60:T60)"
"SUM(D10:D10)"
"SUM(C10:C11)"
"C13-D13"
"SUBTOTAL(9,C13:C27)"
"SUM(G10:G27)"
"E28+G28"
"+C28+C12"
"+C12/C29"
"+C3+1"
"+C5+C9"
"+C8+C10"
"+C8+C9+C43+C48+C54+C55"
"SUM(C12:C23)"
"+C11"
"+C27"
"+C33"
"SUM(C12:C26)"
"+A12+1"
"+[1]A.5.3.!C13/HV_gen"
"SUM(C28:C32)"
"+A26+1"
"SUM(C34:C55)"
"+C3+1"
"IF([1]Removals_adapted!C4=0,"""",IF([1]A.5.1.!C4=0,"""",+[1]A.5.1._adapted!C4/[1]Removals_adapted!C4*100))"
"+A12+1"
"+A26+1"
"+C3+1"
"+C5+C9"
"+C8+C10"
"+C8+C9+C43+C48+C54+C55"
"SUM(C12:C23)"
"+C11"
"+C27"
"+C33"
"SUM(C12:C26)"
"+A12+1"
"SUM(C28:C32)"
"+A26+1"
"SUM(C34:C55)"
"+C3+1"
"IF([1]Total_Energy_adapted!C4=0,"""",IF([1]A.5.3.!C4="""","""",+[1]A.5.3._adapted!C4/[1]Total_Energy_adapted!C4*100))"
"+A12+1"
"+A26+1"
"+C8+C12"
"+C11+C13"
"+C11+C12+C46+C51+C57+C58"
"SUM(C15:C26)"
"+C14"
"+C30"
"+C36"
"SUM(C15:C29)"
"+[1]A.5.6.!C15/HV_gen"
"+A15+1"
"SUM(C31:C35)"
"+A29+1"
"SUM(C37:C58)"
"+C8+C12"
"+C11+C13"
"+C11+C12+C46+C51+C57+C58"
"SUM(C15:C26)"
"+C14"
"+C30"
"+C36"
"SUM(C15:C29)"
"+A15+1"
"SUM(C31:C35)"
"+A29+1"
"SUM(C37:C58)"
"+C6+C10"
"+C9+C11"
"+C9+C10+C44+C49+C55+C56"
"SUM(C13:C24)"
"+C12"
"+C28"
"+C34"
"SUM(C13:C27)"
"+A13+1"
"+F14+I14+L14+O14"
"+[1]A.5.8.!F14/HV_gen"
"SUM(C29:C33)"
"+A27+1"
"SUM(C35:C56)"
"+C6+C10"
"+C9+C11"
"+C9+C10+C44+C49+C55+C56"
"SUM(C13:C24)"
"+C12"
"+C28"
"+C34"
"SUM(C13:C27)"
"+F13+I13+L13+O13"
"+A13+1"
"SUM(C29:C33)"
"+A27+1"
"SUM(C35:C56)"
"SUM(G5:G72)"
"SUM(K6:K72)"
"SUM(J8:J28)"
"VLOOKUP(WEEKDAY(B2),days!$A$1:$B$7,2,FALSE)"
"B2+2"
"B2+7"
"B18+5"
"VLOOKUP(WEEKDAY(B7),days!$A$1:$B$7,2,FALSE)"
"B7+2"
"B7+7"
"B23+5"
"IF((C7>0),C7/3.78541,"" "")"
"IF(E7>0,E7-E6,"" "")"
"IF(AND(D7<>"" "",G7<>"" ""),(G7*1.609)/D7,IF(AND(D7<>"" "",H7<>"" ""),H7/D7,"" ""))"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"SUM(N7:N1000)"
"SUM(N7:N1000)"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"Mileage!B2"
"SUM(E6:E1000)"
"SUM(E6:E1000)"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"'Supplies & Parts'!B2:F2"
"IF(OR(B7,E7,H7,K7,N7,Q7,T7,W7,Z7,AC7),""M"",""OK"")"
"TODAY()"
"IF(MAX(Mileage!E6:E100)>0,MAX(Mileage!E6:E100),IF(MAX(Mileage!F6:F100)>0,MAX(Mileage!F6:F100),0))"
"IF(MAX(Mileage!E6:E100)>0,MAX(Mileage!E6:E100),IF(MAX(Mileage!F6:F100)>0,MAX(Mileage!F6:F100),0))"
"IF(OR(MAX(Mileage!E6:E100)>0,MAX(Mileage!F6:F100)>0),"" "",""Enter odometer reading on Mileage tab."")"
"IF(OR(MAX(Mileage!E6:E100)>0,MAX(Mileage!F6:F100)>0),"" "",""Enter odometer reading on Mileage tab."")"
"TODAY()-MAX(B10:B99)>(30*B5)"
"TODAY()-MAX(K10:K99)>(365*K5)"
"Odometer-MAX(Q10:Q99)>(Q5)"
"Odometer-MAX(T12:T24)>(T5)"
"($Q$3 - MAX(W12:W99))>(W5)"
"""Business News & News Service: ""&""9/2/97 TO PRESENT"""
"SUM(J3:J127)"
"SUM(AG9:AN9)"
"+AU9-AU10"
"B12*C12"
"SUM(D12:D27)"
"F7-E7"
"J4+G7"
"J7+G8"
"J8-E8+F8"
"J9-E10+F10"
"B28-B8+(0.2*B28)"
"'Budget 2001'!B25"
"SUM(B5:B8)"
"'Budget 2001'!B14*2"
"5000"
"3000*12"
"0.2*B14"
"833.33*12"
"(0.2*B17)+(0.1*B17)"
"22000"
"1*B12"
"B35"
"150*50"
"3000"
"600"
"SUM(B13:B27)"
"(45*12+(3*10*12))*1.2"
"B28-B8+(0.2*B28)"
"'Budget 2002'!B9-'Budget 2002'!B28"
"SUM(B5:B8)"
"'Budget 2001'!B14*2*2"
"5000*1.25"
"6000*12"
"0.2*B14"
"3000*2"
"833.33*12*2"
"(0.2*B17)+(0.1*B17)"
"22000*2"
"1200*2"
"1*B12"
"B35"
"'Budget 2002'!B24*2"
"1500*1.5"
"600*1.2"
"SUM(B13:B27)"
"7500*1.5"
"((45*12+(3*10*12))*1.2)*2"
"B30-B8+(0.1*B30)"
"'Budget 2003'!B9-'Budget 2003'!B28"
"SUM(B5:B8)"
"'Budget 2001'!B14*2*2*2"
"5000*1.25*1.25"
"9000*12"
"0.2*B14"
"3000*2*2"
"833.33*12*2*2"
"(0.2*B17)+(0.1*B17)"
"22000*2*1.5"
"1200*2*2"
"120000*0.5"
"1*B12"
"B37"
"'Budget 2002'!B24*2*2"
"1500*1.5*1.5"
"600*1.2*1.2"
"SUM(B13:B29)"
"7500*1.5*1.5"
"((45*12+(3*10*12))*1.2)*2*1.25"
"580*1.25"
"3000*1.2"
"B30-B8+(0.1*B30)"
"'Budget 2004'!B9-'Budget 2004'!B30"
"SUM(B5:B8)"
"'Budget 2001'!B14*2*2*2*2"
"5000*1.25*1.25*1.25"
"10000*12"
"0.2*B14"
"3000*2*2*1.2"
"833.33*12*2*2*1.1"
"(0.2*B17)+(0.1*B17)"
"22000*2*1.5*1.1"
"1200*2*2"
"120000*0.5*1.25"
"1*B12"
"B37"
"'Budget 2002'!B24*2*2"
"1500*1.5*1.5*1.2"
"'Budget 2002'!B26*2*2*1.2"
"600*1.2*1.2*1.2"
"SUM(B13:B29)"
"7500*1.5*1.5*1.2"
"((45*12+(3*10*12))*1.2)*2*1.25*1.1"
"580*1.25*1.2"
"3000*1.2"
"AVERAGE(K4:K381)"
"C737+1"
"D9*H9"
"SUM(D9:D16)"
"F18/D18"
"4*45"
"81992+8199+11479+13119+65593"
"SUM(I9:L9)"
"122988+6559+29517+29517"
"50000+40000+50000"
"10000+30000+20000"
"40996+37680+8199+12422"
"8199"
"20000+20000"
"30000+20000"
"SUM(B5:L5)"
"SUM(B6:K6)"
"SUM(D5:F5)"
"SUM(B10:C10)"
"SUM(B11:G11)"
"SUM(G12:H12)"
"SUM(F9:F12)"
"IF(AND(Status!G10=""distributed locations"",Status!G11=""stand-alone hub""),""Imaging at distributed locations with a stand-alone hub configuration is not feasible.  Modify your selection."",""  "")"
"IF(AND(Status!G10=""distributed locations"",Status!G11=""stand-alone hub""),""Imaging at distributed locations with a stand-alone hub configuration is not feasible.  Modify your selection."",""  "")"
"ROUND((60/(D11+D12+D14))*8,0)"
"ROUND((60/(D11+D13+D14))*8,0)"
"ROUND((60/(D11+D12+D13+D14))*8,0)"
"Status!G9"
"IF(C25=""Shell casings only"",IF(Status!D26=""default used"",'Performance Assumptions'!D17,'Performance Assumptions'!E17),IF('Performance Assumptions'!C25=""Bullets only"",IF(Status!D26=""default used"",'Performance Assumptions'!D18,'Performance Assumptions'!E18),IF(Status!D26=""default used"",'Performance Assumptions'!D19,'Performance Assumptions'!E19)))"
"ROUND((60/SUM(D35:D37))*((8-(D38/60))),0)"
"ROUND((60/SUM(D35:D37))*8,0)"
"Status!G14"
"IF(C48=""mobile operation"",IF(Status!D27=""default used"",'Performance Assumptions'!D41,'Performance Assumptions'!E41),IF(Status!D27=""default used"",'Performance Assumptions'!D42,'Performance Assumptions'!E42))"
"IF(AND(D57<1,OR(Status!F10=2,Status!F14=2))=TRUE,""Error:  Distance must be more than one mile"","" "")"
"Calculations!B225"
"IF(Status!D28=""model estimate used"",'Performance Assumptions'!D59,'Performance Assumptions'!D61)"
"IF(Status!F10=2,'Performance Assumptions'!D66,1)"
"IF(Status!F14=2,'Performance Assumptions'!D66,1)"
"IF(G8=1,C8,D8)"
"C10"
"3000*12"
"36000"
"45000"
"88000"
"Calculations!B226"
"IF(Status!G11=""stand-alone hub"",Calculations!A161,IF(Status!G11=""remote"",Calculations!A182,Calculations!A203))"
"IF(Status!G11=""stand-alone hub"",Calculations!A161,IF(Status!G11=""remote"",Calculations!A182,Calculations!A203))"
"IF(Status!G11=""stand-alone hub"",Calculations!A161,IF(Status!G11=""remote"",Calculations!A182,Calculations!A203))"
"IF(Status!G11=""stand-alone hub"",Calculations!B163,IF(Status!G11=""remote"",Calculations!B184,Calculations!B205))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B163:P163),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B184:P184),SUMIF(Calculations!B7:P7,""include"",Calculations!B205:P205)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B164,IF(Status!G11=""remote"",Calculations!B185,Calculations!B206))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B164:P164),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B185:P185),SUMIF(Calculations!B7:P7,""include"",Calculations!B206:P206)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B169+Calculations!B170,IF(Status!G11=""remote"",Calculations!B190+Calculations!B191,Calculations!B211+Calculations!B212))"
"(IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B169:P169),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B190:P190),SUMIF(Calculations!B7:P7,""include"",Calculations!B211:P211))))+(IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B170:P170),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B191:P191),SUMIF(Calculations!B7:P7,""include"",Calculations!B212:P212))))"
"IF(Status!G11=""stand-alone hub"",Calculations!B171,IF(Status!G11=""remote"",Calculations!B192,Calculations!B213))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B171:P171),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B192:P192),SUMIF(Calculations!B7:P7,""include"",Calculations!B213:P213)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B175,IF(Status!G11=""remote"",Calculations!B196,Calculations!B217))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B180:P180),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B201:P201),SUMIF(Calculations!B7:P7,""include"",Calculations!B222:P222)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B165,IF(Status!G11=""remote"",Calculations!B186,Calculations!B207))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B165:P165),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B186:P186),SUMIF(Calculations!B7:P7,""include"",Calculations!B207:P207)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B166,IF(Status!G11=""remote"",Calculations!B187,Calculations!B208))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B166:P166),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B187:P187),SUMIF(Calculations!B7:P7,""include"",Calculations!B208:P208)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B167,IF(Status!G11=""remote"",Calculations!B188,Calculations!B209))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B167:P167),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B188:P188),SUMIF(Calculations!B7:P7,""include"",Calculations!B209:P209)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B168,IF(Status!G11=""remote"",Calculations!B189,Calculations!B210))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B168:P168),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B189:P189),SUMIF(Calculations!B7:P7,""include"",Calculations!B210:P210)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B176,IF(Status!G11=""remote"",Calculations!B197,Calculations!B218))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B176:P176),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B197:P197),SUMIF(Calculations!B7:P7,""include"",Calculations!B218:P218)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B177,IF(Status!G11=""remote"",Calculations!B198,Calculations!B219))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B177:P177),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B198:P198),SUMIF(Calculations!B7:P7,""include"",Calculations!B219:P219)))"
"IF(Status!G11=""stand-alone hub"",Calculations!B178,IF(Status!G11=""remote"",Calculations!B199,Calculations!B220))"
"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B178:P178),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B199:P199),SUMIF(Calculations!B7:P7,""include"",Calculations!B220:P220)))"
"Calculations!B123"
"IF(E42>1,IF(E42>Calculations!B33,""Number of shifts exceeds number of FTE lab technicians needed to satisfy workload.  Go to Background State Information sheet and enter a smaller number of shifts."",""  ""),""  "")"
"IF(E42>1,IF(E42>Calculations!B33,""Number of shifts exceeds number of FTE lab technicians needed to satisfy workload.  Go to Background State Information sheet and enter a smaller number of shifts."",""  ""),""  "")"
"IF(E42>1,IF(E42>Calculations!B33,""Number of shifts exceeds number of FTE lab technicians needed to satisfy workload.  Go to Background State Information sheet and enter a smaller number of shifts."",""  ""),""  "")"
"IF(Calculations!B87>Calculations!B33,""Number of FTE lab technicians needed to staff all locations exceeds number of FTEs to satisfy workload.  Go to Background State Information to select a central imaging operation or go to Performance Assumptions to reduce the number of locations."",""  "")"
"IF(Calculations!B87>Calculations!B33,""Number of FTE lab technicians needed to staff all locations exceeds number of FTEs to satisfy workload.  Go to Background State Information to select a central imaging operation or go to Performance Assumptions to reduce the number of locations."",""  "")"
"IF(Calculations!B87>Calculations!B33,""Number of FTE lab technicians needed to staff all locations exceeds number of FTEs to satisfy workload.  Go to Background State Information to select a central imaging operation or go to Performance Assumptions to reduce the number of locations."",""  "")"
"IF(Calculations!B89>Calculations!B34,""Number of test fire personnel needed to staff all locations exceeds number to satisfy workload.  Go to Background State Information to select central or mobile test fire operation or go to Performance Assumptions to reduce the number of locations."",""  "")"
"IF(Calculations!B89>Calculations!B34,""Number of test fire personnel needed to staff all locations exceeds number to satisfy workload.  Go to Background State Information to select central or mobile test fire operation or go to Performance Assumptions to reduce the number of locations."",""  "")"
"IF(Calculations!B89>Calculations!B34,""Number of test fire personnel needed to staff all locations exceeds number to satisfy workload.  Go to Background State Information to select central or mobile test fire operation or go to Performance Assumptions to reduce the number of locations."",""  "")"
"Calculations!B226"
"Status!G9"
"Status!G9"
"Status!F12"
"Status!G14"
"Status!G14"
"Status!G16"
"Status!G16"
"'Performance Assumptions'!D69"
"'Performance Assumptions'!D69"
"'Misc Parameters'!F8"
"'Misc Parameters'!F8"
"'Misc Parameters'!F14"
"'Misc Parameters'!F14"
"Calculations!B226"
"Calculations!B226"
"Calculations!B226"
"Calculations!A87"
"IF(Status!G11=""stand-alone hub"",Calculations!B33,Calculations!B87)"
"Calculations!B99"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B99:P99)"
"IF(Status!G11=""stand-alone hub"",Calculations!B35,Calculations!B88)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B100:P100)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B101:P101)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B102:P102)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B103:P103)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B104:P104)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B105:P105)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B106:P106)"
"SUMIF(Calculations!B7:P7,""include"",Calculations!B107:P107)"
"SUM(F9:F17)"
"IF(Status!G11=""stand-alone hub"",Calculations!B138,IF(Status!G11=""remote"",Calculations!C138,Calculations!D138))"
"IF(Status!G11=""stand-alone hub"",Calculations!B138,IF(Status!G11=""remote"",Calculations!C138,Calculations!D138))"
"E23*'Cost Assumptions'!C10"
"IF(Status!G11=""stand-alone hub"",Calculations!B139,IF(Status!G11=""remote"",Calculations!C139,Calculations!D139))"
"IF(Status!G11=""stand-alone hub"",Calculations!B139,IF(Status!G11=""remote"",Calculations!C139,Calculations!D139))"
"IF(Status!G11=""stand-alone hub"",Calculations!B140,IF(Status!G11=""remote"",Calculations!C140,Calculations!D140))"
"IF(Status!G11=""stand-alone hub"",Calculations!B140,IF(Status!G11=""remote"",Calculations!C140,Calculations!D140))"
"IF(Status!G11=""stand-alone hub"",Calculations!B141,IF(Status!G11=""remote"",Calculations!C141,Calculations!D141))"
"IF(Status!G11=""stand-alone hub"",Calculations!B141,IF(Status!G11=""remote"",Calculations!C141,Calculations!D141))"
"IF(Status!G11=""stand-alone hub"",Calculations!B142,IF(Status!G11=""remote"",Calculations!C142,Calculations!D142))"
"IF(Status!G11=""stand-alone hub"",Calculations!B142,IF(Status!G11=""remote"",Calculations!C142,Calculations!D142))"
"IF(Status!G11=""stand-alone hub"",Calculations!B144,IF(Status!G11=""remote"",Calculations!C144,Calculations!D144))"
"IF(Status!G11=""stand-alone hub"",Calculations!B144,IF(Status!G11=""remote"",Calculations!C144,Calculations!D144))"
"E29*'Cost Assumptions'!C15"
"IF(Status!G11=""stand-alone hub"",Calculations!B145,IF(Status!G11=""remote"",Calculations!C145,Calculations!D145))"
"IF(Status!G11=""stand-alone hub"",Calculations!B145,IF(Status!G11=""remote"",Calculations!C145,Calculations!D145))"
"IF(Status!G11=""stand-alone hub"",Calculations!B146,IF(Status!G11=""remote"",Calculations!C146,Calculations!D146))"
"IF(Status!G11=""stand-alone hub"",Calculations!B146,IF(Status!G11=""remote"",Calculations!C146,Calculations!D146))"
"IF(Status!G11=""stand-alone hub"",Calculations!B147,IF(Status!G11=""remote"",Calculations!C147,Calculations!D147))"
"IF(Status!G11=""stand-alone hub"",Calculations!B147,IF(Status!G11=""remote"",Calculations!C147,Calculations!D147))"
"IF(Status!G11=""stand-alone hub"",Calculations!B148,IF(Status!G11=""remote"",Calculations!C148,Calculations!D148))"
"IF(Status!G11=""stand-alone hub"",Calculations!B148,IF(Status!G11=""remote"",Calculations!C148,Calculations!D148))"
"IF(Status!G11=""stand-alone hub"",Calculations!B149,IF(Status!G11=""remote"",Calculations!C149,Calculations!D149))"
"IF(Status!G11=""stand-alone hub"",Calculations!B149,IF(Status!G11=""remote"",Calculations!C149,Calculations!D149))"
"IF(Status!G11=""stand-alone hub"",Calculations!B151,IF(Status!G11=""remote"",Calculations!C151,Calculations!D151))"
"IF(Status!G11=""stand-alone hub"",Calculations!B151,IF(Status!G11=""remote"",Calculations!C151,Calculations!D151))"
"E36*'Cost Assumptions'!C21"
"IF(Status!G11=""stand-alone hub"",Calculations!B152,IF(Status!G11=""remote"",Calculations!C152,Calculations!D152))"
"IF(Status!G11=""stand-alone hub"",Calculations!B152,IF(Status!G11=""remote"",Calculations!C152,Calculations!D152))"
"IF(Status!G11=""stand-alone hub"",Calculations!B156,IF(Status!G11=""remote"",Calculations!C156,Calculations!D156))"
"IF(Status!G11=""stand-alone hub"",Calculations!B156,IF(Status!G11=""remote"",Calculations!C156,Calculations!D156))"
"E39*'Cost Assumptions'!C23"
"IF(Status!G11=""stand-alone hub"",Calculations!B158,IF(Status!G11=""remote"",Calculations!C158,Calculations!D158))"
"IF(Status!G11=""stand-alone hub"",Calculations!B158,IF(Status!G11=""remote"",Calculations!C158,Calculations!D158))"
"IF(Status!G11=""stand-alone hub"",Calculations!B159,IF(Status!G11=""remote"",Calculations!C159,Calculations!D159))"
"IF(Status!G11=""stand-alone hub"",Calculations!B159,IF(Status!G11=""remote"",Calculations!C159,Calculations!D159))"
"IF(Status!G11=""stand-alone hub"",Calculations!B172,IF(Status!G11=""remote"",Calculations!B193,Calculations!B214))"
"IF(Status!G11=""stand-alone hub"",Calculations!B173,IF(Status!G11=""remote"",Calculations!B194,Calculations!B215))"
"IF(Status!G11=""stand-alone hub"",Calculations!B174,IF(Status!G11=""remote"",Calculations!B195,Calculations!B216))"
"IF(B6<='Misc Parameters'!F8,""include"")"
"IF(C6<='Misc Parameters'!F8,""include"")"
"IF(D6<='Misc Parameters'!F8,""include"")"
"IF(E6<='Misc Parameters'!F8,""include"")"
"IF(F6<='Misc Parameters'!F8,""include"")"
"IF(G6<='Misc Parameters'!F8,""include"")"
"IF(H6<='Misc Parameters'!F8,""include"")"
"IF(I6<='Misc Parameters'!F8,""include"")"
"IF(J6<='Misc Parameters'!F8,""include"")"
"IF(K6<='Misc Parameters'!F8,""include"")"
"IF(L6<='Misc Parameters'!F8,""include"")"
"IF(M6<='Misc Parameters'!F8,""include"")"
"IF(N6<='Misc Parameters'!F8,""include"")"
"IF(O6<='Misc Parameters'!F8,""include"")"
"IF(P6<='Misc Parameters'!F8,""include"")"
"'Background State Information'!F13"
"(1+B9)*B8"
"B9"
"'Misc Parameters'!F9"
"MIN((B10+B11),1)"
"('Misc Parameters'!F10-'Misc Parameters'!F9)/'Misc Parameters'!F8"
"IF(C6<'Misc Parameters'!F8+1,Calculations!B11,0)"
"IF(D6<'Misc Parameters'!F8+1,Calculations!C11,0)"
"IF(E6<'Misc Parameters'!F8+1,Calculations!D11,0)"
"IF(F6<'Misc Parameters'!F8+1,Calculations!E11,0)"
"IF(G6<'Misc Parameters'!F8+1,Calculations!F11,0)"
"IF(H6<'Misc Parameters'!F8+1,Calculations!G11,0)"
"IF(I6<'Misc Parameters'!F8+1,Calculations!H11,0)"
"IF(J6<'Misc Parameters'!F8+1,Calculations!I11,0)"
"IF(K6<'Misc Parameters'!F8+1,Calculations!J11,0)"
"IF(L6<'Misc Parameters'!F8+1,Calculations!K11,0)"
"IF(M6<'Misc Parameters'!F8+1,Calculations!L11,0)"
"IF(N6<'Misc Parameters'!F8+1,Calculations!M11,0)"
"IF(O6<'Misc Parameters'!F8+1,Calculations!N11,0)"
"IF(P6<'Misc Parameters'!F8+1,Calculations!O11,0)"
"'Cost Assumptions'!D55"
"'Misc Parameters'!F11"
"'Performance Assumptions'!D25"
"'Performance Assumptions'!D48"
"'Misc Parameters'!F14"
"B21*(1+B14+B16)"
"2*E21"
"B8*B10"
"B8*(1-B10)"
"B26/(52*5)"
"C26/(52*5*C12)"
"C27/(52*5*C12)"
"B28+B29"
"ROUND((B30/B19)/B12,1)"
"ROUND(C30/C19,1)"
"ROUND((B29/B20)/B12,1)"
"ROUND(C29/C20,1)"
"0.2*Status!F12"
"'Cost Assumptions'!D10"
"(F41*G41)/(12^2)"
"'Cost Assumptions'!D15"
"'Cost Assumptions'!D21"
"IF(Status!G9=""shell casings only"",(B8*1*B66),IF(Status!G9=""bullets only"",(B8*1*B67),(B8*1*B66)+(B8*1*B67)))"
"IF(Status!G9=""shell casings only"",(C8*1*C66),IF(Status!G9=""bullets only"",(C8*1*C67),(C8*1*C66)+(C8*1*C67)))"
"IF(Status!G9=""shell casings only"",(D8*1*D66),IF(Status!G9=""bullets only"",(D8*1*D67),(D8*1*D66)+(D8*1*D67)))"
"IF(Status!G9=""shell casings only"",(E8*1*E66),IF(Status!G9=""bullets only"",(E8*1*E67),(E8*1*E66)+(E8*1*E67)))"
"IF(Status!G9=""shell casings only"",(F8*1*F66),IF(Status!G9=""bullets only"",(F8*1*F67),(F8*1*F66)+(F8*1*F67)))"
"IF(Status!G9=""shell casings only"",(G8*1*G66),IF(Status!G9=""bullets only"",(G8*1*G67),(G8*1*G66)+(G8*1*G67)))"
"IF(Status!G9=""shell casings only"",(H8*1*H66),IF(Status!G9=""bullets only"",(H8*1*H67),(H8*1*H66)+(H8*1*H67)))"
"IF(Status!G9=""shell casings only"",(I8*1*I66),IF(Status!G9=""bullets only"",(I8*1*I67),(I8*1*I66)+(I8*1*I67)))"
"IF(Status!G9=""shell casings only"",(J8*1*J66),IF(Status!G9=""bullets only"",(J8*1*J67),(J8*1*J66)+(J8*1*J67)))"
"IF(Status!G9=""shell casings only"",(K8*1*K66),IF(Status!G9=""bullets only"",(K8*1*K67),(K8*1*K66)+(K8*1*K67)))"
"IF(Status!G9=""shell casings only"",(L8*1*L66),IF(Status!G9=""bullets only"",(L8*1*L67),(L8*1*L66)+(L8*1*L67)))"
"IF(Status!G9=""shell casings only"",(M8*1*M66),IF(Status!G9=""bullets only"",(M8*1*M67),(M8*1*M66)+(M8*1*M67)))"
"IF(Status!G9=""shell casings only"",(N8*1*N66),IF(Status!G9=""bullets only"",(N8*1*N67),(N8*1*N66)+(N8*1*N67)))"
"IF(Status!G9=""shell casings only"",(O8*1*O66),IF(Status!G9=""bullets only"",(O8*1*O67),(O8*1*O66)+(O8*1*O67)))"
"IF(Status!G9=""shell casings only"",(P8*1*P66),IF(Status!G9=""bullets only"",(P8*1*P67),(P8*1*P66)+(P8*1*P67)))"
"B69"
"B70+C69"
"CEILING(B75*(1+C14),100)"
"CEILING(B76*(1+C14),100)"
"CEILING(B77*(1+C14),100)"
"CEILING(B78*(1+C14),100)"
"CEILING(B79*(1+C14),100)"
"CEILING(B80*(1+C14),100)"
"CEILING(B81*(1+C14),100)"
"CEILING(B82*(1+C14),100)"
"CEILING(B83*(1+C14),100)"
"'Cost Assumptions'!B38"
"IF(Status!G10=""one central location"",B33,MAX(B33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",C33,MAX(C33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",D33,MAX(D33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",E33,MAX(E33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",F33,MAX(F33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",G33,MAX(G33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",H33,MAX(H33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",I33,MAX(I33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",J33,MAX(J33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",K33,MAX(K33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",L33,MAX(L33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",M33,MAX(M33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",N33,MAX(N33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",O33,MAX(O33,'Performance Assumptions'!D69))"
"IF(Status!G10=""one central location"",P33,MAX(P33,'Performance Assumptions'!D69))"
"IF(Status!G10=""distributed locations"",0.2*Status!F12*'Performance Assumptions'!D69,0.2*Status!F12)"
"IF(Status!G14=""distributed locations"",MAX(B34,'Performance Assumptions'!D70),B34)"
"IF(Status!G14=""distributed locations"",MAX(C34,'Performance Assumptions'!D70),C34)"
"IF(Status!G14=""distributed locations"",MAX(D34,'Performance Assumptions'!D70),D34)"
"IF(Status!G14=""distributed locations"",MAX(E34,'Performance Assumptions'!D70),E34)"
"IF(Status!G14=""distributed locations"",MAX(F34,'Performance Assumptions'!D70),F34)"
"IF(Status!G14=""distributed locations"",MAX(G34,'Performance Assumptions'!D70),G34)"
"IF(Status!G14=""distributed locations"",MAX(H34,'Performance Assumptions'!D70),H34)"
"IF(Status!G14=""distributed locations"",MAX(I34,'Performance Assumptions'!D70),I34)"
"IF(Status!G14=""distributed locations"",MAX(J34,'Performance Assumptions'!D70),J34)"
"IF(Status!G14=""distributed locations"",MAX(K34,'Performance Assumptions'!D70),K34)"
"IF(Status!G14=""distributed locations"",MAX(L34,'Performance Assumptions'!D70),L34)"
"IF(Status!G14=""distributed locations"",MAX(M34,'Performance Assumptions'!D70),M34)"
"IF(Status!G14=""distributed locations"",MAX(N34,'Performance Assumptions'!D70),N34)"
"IF(Status!G14=""distributed locations"",MAX(O34,'Performance Assumptions'!D70),O34)"
"IF(Status!G14=""distributed locations"",MAX(P34,'Performance Assumptions'!D70),P34)"
"'Cost Assumptions'!D41"
"IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)"
"'Cost Assumptions'!B38"
"CEILING(B75*B87,100)"
"SUM(B99:B107)"
"B15"
"B87"
"(B87*C111)+(MAX(0,C87-B87))"
"B89"
"(B89*C111)+(MAX(0,C89-B89))"
"CEILING((B75/52)*2,100)"
"CEILING((B77/52),100)"
"CEILING((B112*B114)+(B113*B115),100)"
"CEILING(B21*B27,100)"
"A21"
"B101"
"(B122/B27)"
"B120"
"'Background State Information'!F26"
"SUM(B124:B125)"
"'Misc Parameters'!F15"
"ROUNDUP(P33/Status!F12,0)"
"IF(Status!G10=""distributed locations"",MAX(ROUNDUP(P87/Status!F12,0),'Performance Assumptions'!D69),ROUNDUP(P87/Status!F12,0))"
"IF(Status!G10=""distributed locations"",MAX(ROUNDUP(P87/Status!F12,0),'Performance Assumptions'!D69),ROUNDUP(P87/Status!F12,0))"
"IF(SUMIF(B7:P7,""include"",B8:P8)<=150000,MAX(1,ROUNDUP(B137/B71,0)),0)"
"IF(SUMIF(B7:P7,""include"",B8:P8)<=150000,MAX(1,ROUNDUP(B137/B71,0)),0)"
"ROUNDUP(B138*H41,0)"
"ROUNDUP(C138*H41,0)"
"ROUNDUP(D138*H41,0)"
"IF(SUMIF(B7:P7,""include"",B8:P8)>150000,MAX(1,ROUNDUP(B137/B71,0)),0)"
"IF(SUMIF(B7:P7,""include"",B8:P8)>150000,MAX(1,ROUNDUP(B137/B71,0)),0)"
"C137"
"IF('Performance Assumptions'!D69<=1,0,IF(Status!G10=""distributed locations"",MIN((D137-1),'Performance Assumptions'!D69),0))"
"D137-D140"
"B138+B139"
"B138+B139"
"MAX('Performance Assumptions'!D69,C138)"
"MAX('Performance Assumptions'!D69,D138)"
"B138+B139"
"IF(B152>=1,1,0)"
"'Performance Assumptions'!D69"
"IF(Status!G10=""distributed locations"",'Performance Assumptions'!D69-1,0)"
"ROUNDUP(B137/2,0)"
"ROUNDUP(((SUMIF(B7:P7,""include"",B8:P8))/B52),0)"
"ROUNDUP(((SUMIF(B7:P7,""include"",B8:P8))/B52),0)"
"ROUNDUP(((SUMIF(B7:P7,""include"",B8:P8))/B52),0)"
"MAX(MAX(B90:P90),1)"
"MAX(MAX(B90:P90),1)"
"MAX(MAX(B90:P90),1)"
"ROUNDUP(B151*H58,0)"
"ROUNDUP(C151*H58,0)"
"ROUNDUP(D151*H58,0)"
"MAX(1,B138+B139)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,B89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,C89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,D89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,E89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,F89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,G89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,H89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,I89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,J89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,K89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,L89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,M89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,N89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,O89/2)),0)"
"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,P89/2)),0)"
"H54*B156"
"H54*C156"
"H54*D156"
"H54*E156"
"H54*F156"
"H54*G156"
"H54*H156"
"H54*I156"
"H54*J156"
"H54*K156"
"H54*L156"
"H54*M156"
"H54*N156"
"H54*O156"
"H54*P156"
"IF(Status!G14=""mobile operation"",1,0)*B89"
"IF(Status!G14=""mobile operation"",1,0)*C89"
"IF(Status!G14=""mobile operation"",1,0)*D89"
"IF(Status!G14=""mobile operation"",1,0)*E89"
"IF(Status!G14=""mobile operation"",1,0)*F89"
"IF(Status!G14=""mobile operation"",1,0)*G89"
"IF(Status!G14=""mobile operation"",1,0)*H89"
"IF(Status!G14=""mobile operation"",1,0)*I89"
"IF(Status!G14=""mobile operation"",1,0)*J89"
"IF(Status!G14=""mobile operation"",1,0)*K89"
"IF(Status!G14=""mobile operation"",1,0)*L89"
"IF(Status!G14=""mobile operation"",1,0)*M89"
"IF(Status!G14=""mobile operation"",1,0)*N89"
"IF(Status!G14=""mobile operation"",1,0)*O89"
"IF(Status!G14=""mobile operation"",1,0)*P89"
"ROUNDUP((B158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((C158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((D158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((E158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((F158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((G158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((H158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((I158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((J158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((K158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((L158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((M158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((N158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((O158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"ROUNDUP((P158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)"
"CEILING(((B78*B90)+(B75*B33)+(B76*B88)+(B79*B91)+(B80*B92)+(B77*B89)+(B81*B93)+(B82*B94)+(B83*B95)),100)"
"CEILING((B33*B114)+(B113*B115),100)"
"CEILING((((B33*B111)+(MAX(0,C33-B33)))*C114)+(C113*C115),100)"
"CEILING(SUMPRODUCT(B138:B142*C41:C45),100)"
"CEILING(SUMPRODUCT(B144:B149*C47:C52),100)"
"CEILING((B151*C58)+(B152*C59),100)"
"CEILING((B156*C54)+(B158*C55)+(B159*C56),100)"
"CEILING((B165*C63),100)"
"SUM(B166:B168)*C64"
"CEILING((B159*C56)+(0.35*15000*C159),100)"
"CEILING((MAX(C159-B159,0)*C56)+((0.35*(1+C16))*15000*C159),100)"
"CEILING((MAX(D159-C159,0)*C56)+((0.35*(1+D16))*15000*D159),100)"
"CEILING((MAX(E159-D159,0)*C56)+((0.35*(1+E16))*15000*E159),100)"
"CEILING((MAX(F159-E159,0)*C56)+((0.35*(1+F16))*15000*F159),100)"
"CEILING((MAX(G159-F159,0)*C56)+((0.35*(1+G16))*15000*G159),100)"
"CEILING((MAX(H159-G159,0)*C56)+((0.35*(1+H16))*15000*H159),100)"
"CEILING((MAX(I159-H159,0)*C56)+((0.35*(1+I16))*15000*I159),100)"
"CEILING((MAX(J159-I159,0)*C56)+((0.35*(1+J16))*15000*J159),100)"
"CEILING((MAX(K159-J159,0)*C56)+((0.35*(1+K16))*15000*K159),100)"
"CEILING((MAX(L159-K159,0)*C56)+((0.35*(1+L16))*15000*L159),100)"
"CEILING((MAX(M159-L159,0)*C56)+((0.35*(1+M16))*15000*M159),100)"
"CEILING((MAX(N159-M159,0)*C56)+((0.35*(1+N16))*15000*N159),100)"
"CEILING((MAX(O159-N159,0)*C56)+((0.35*(1+O16))*15000*O159),100)"
"CEILING((MAX(P159-O159,0)*C56)+((0.35*(1+P16))*15000*P159),100)"
"SUM(E138:E149)"
"SUM(E151:E152)+B157"
"SUM(B87:B95)*C62"
"SUM(C87:C95)*C62"
"SUM(D87:D95)*C62"
"SUM(E87:E95)*C62"
"SUM(F87:F95)*C62"
"SUM(G87:G95)*C62"
"SUM(H87:H95)*C62"
"SUM(I87:I95)*C62"
"SUM(J87:J95)*C62"
"SUM(K87:K95)*C62"
"SUM(L87:L95)*C62"
"SUM(M87:M95)*C62"
"SUM(N87:N95)*C62"
"SUM(O87:O95)*C62"
"SUM(P87:P95)*C62"
"CEILING(SUM(B172:B174)*C61,100)"
"CEILING(SUM(C172:C174)*C61,100)"
"SUM(D172:D174)*C61"
"SUM(E172:E174)*C61"
"SUM(F172:F174)*C61"
"SUM(G172:G174)*C61"
"SUM(H172:H174)*IB61"
"SUM(I172:I174)*C61"
"SUM(J172:J174)*C61"
"SUM(K172:K174)*C61"
"SUM(L172:L174)*C61"
"SUM(M172:M174)*C61"
"SUM(N172:N174)*C61"
"SUM(O172:O174)*C61"
"SUM(P172:P174)*C61"
"CEILING(SUM(B163:B171)+B175,100)"
"B131"
"B126"
"(B176+B177)-B178"
"B108"
"B116"
"CEILING(SUMPRODUCT(C138:C142*C41:C45),100)"
"CEILING(SUMPRODUCT(C144:C149,C47:C52),100)"
"(C151*C58)+(C152*C59)"
"CEILING((B156*C54)+(B158*C55)+(B159*C56),100)"
"CEILING((B186*C63),100)"
"SUM(B187:B189)*C64"
"CEILING((B159*C56)+(0.35*15000*C159),100)"
"CEILING((MAX(C159-B159,0)*C56)+((0.35*(1+C16))*15000*C159),100)"
"CEILING((MAX(D159-C159,0)*C56)+((0.35*(1+D16))*15000*D159),100)"
"CEILING((MAX(E159-D159,0)*C56)+((0.35*(1+E16))*15000*E159),100)"
"CEILING((MAX(F159-E159,0)*C56)+((0.35*(1+F16))*15000*F159),100)"
"CEILING((MAX(G159-F159,0)*C56)+((0.35*(1+G16))*15000*G159),100)"
"CEILING((MAX(H159-G159,0)*C56)+((0.35*(1+H16))*15000*H159),100)"
"CEILING((MAX(I159-H159,0)*C56)+((0.35*(1+I16))*15000*I159),100)"
"CEILING((MAX(J159-I159,0)*C56)+((0.35*(1+J16))*15000*J159),100)"
"CEILING((MAX(K159-J159,0)*C56)+((0.35*(1+K16))*15000*K159),100)"
"CEILING((MAX(L159-K159,0)*C56)+((0.35*(1+L16))*15000*L159),100)"
"CEILING((MAX(M159-L159,0)*C56)+((0.35*(1+M16))*15000*M159),100)"
"CEILING((MAX(N159-M159,0)*C56)+((0.35*(1+N16))*15000*N159),100)"
"CEILING((MAX(O159-N159,0)*C56)+((0.35*(1+O16))*15000*O159),100)"
"CEILING((MAX(P159-O159,0)*C56)+((0.35*(1+P16))*15000*P159),100)"
"SUM(F138:F149)"
"SUM(F151:F152)+B157"
"SUM(B87:B95)*C62"
"SUM(C87:C95)*C62"
"SUM(D87:D95)*C62"
"SUM(E87:E95)*C62"
"SUM(F87:F95)*C62"
"SUM(G87:G95)*C62"
"SUM(H87:H95)*C62"
"SUM(I87:I95)*C62"
"SUM(J87:J95)*C62"
"SUM(K87:K95)*C62"
"SUM(L87:L95)*C62"
"SUM(M87:M95)*C62"
"SUM(N87:N95)*C62"
"SUM(O87:O95)*C62"
"SUM(P87:P95)*C62"
"CEILING(SUM(B193:B195)*C61,100)"
"CEILING(SUM(C193:C195)*C61,100)"
"CEILING(SUM(D193:D195)*C61,100)"
"CEILING(SUM(E193:E195)*C61,100)"
"CEILING(SUM(F193:F195)*C61,100)"
"CEILING(SUM(G193:G195)*C61,100)"
"CEILING(SUM(H193:H195)*C61,100)"
"CEILING(SUM(I193:I195)*C61,100)"
"CEILING(SUM(J193:J195)*C61,100)"
"CEILING(SUM(K193:K195)*C61,100)"
"CEILING(SUM(L193:L195)*C61,100)"
"CEILING(SUM(M193:M195)*C61,100)"
"CEILING(SUM(N193:N195)*C61,100)"
"CEILING(SUM(O193:O195)*C61,100)"
"CEILING(SUM(P193:P195)*C61,100)"
"B131"
"B126"
"B108"
"B116"
"CEILING(SUMPRODUCT(D138:D142*C41:C45),100)"
"CEILING(SUMPRODUCT(D144:D149,C47:C52),100)"
"CEILING((D151*C58)+(D152*C59),100)"
"CEILING((B156*C54)+(B158*C55)+(B159*C56),100)"
"CEILING((B207*C63),100)"
"SUM(B208:B210)*C64"
"CEILING((B159*C56)+(0.35*15000*C159),100)"
"CEILING((MAX(C159-B159,0)*C56)+((0.35*(1+C16))*15000*C159),100)"
"CEILING((MAX(D159-C159,0)*C56)+((0.35*(1+D16))*15000*D159),100)"
"CEILING((MAX(E159-D159,0)*C56)+((0.35*(1+E16))*15000*E159),100)"
"CEILING((MAX(F159-E159,0)*C56)+((0.35*(1+F16))*15000*F159),100)"
"CEILING((MAX(G159-F159,0)*C56)+((0.35*(1+G16))*15000*G159),100)"
"CEILING((MAX(H159-G159,0)*C56)+((0.35*(1+H16))*15000*H159),100)"
"CEILING((MAX(I159-H159,0)*C56)+((0.35*(1+I16))*15000*I159),100)"
"CEILING((MAX(J159-I159,0)*C56)+((0.35*(1+J16))*15000*J159),100)"
"CEILING((MAX(K159-J159,0)*C56)+((0.35*(1+K16))*15000*K159),100)"
"CEILING((MAX(L159-K159,0)*C56)+((0.35*(1+L16))*15000*L159),100)"
"CEILING((MAX(M159-L159,0)*C56)+((0.35*(1+M16))*15000*M159),100)"
"CEILING((MAX(N159-M159,0)*C56)+((0.35*(1+N16))*15000*N159),100)"
"CEILING((MAX(O159-N159,0)*C56)+((0.35*(1+O16))*15000*O159),100)"
"CEILING((MAX(P159-O159,0)*C56)+((0.35*(1+P16))*15000*P159),100)"
"SUM(G138:G149)"
"SUM(G151:G152)+B157"
"SUM(B87:B95)*C62"
"SUM(C87:C95)*C62"
"SUM(D87:D95)*C62"
"SUM(E87:E95)*C62"
"SUM(F87:F95)*C62"
"SUM(G87:G95)*C62"
"SUM(H87:H95)*C62"
"SUM(I87:I95)*C62"
"SUM(J87:J95)*C62"
"SUM(K87:K95)*C62"
"SUM(L87:L95)*C62"
"SUM(M87:M95)*C62"
"SUM(N87:N95)*C62"
"SUM(O87:O95)*C62"
"SUM(P87:P95)*C62"
"CEILING(SUM(B214:B216)*C61,100)"
"CEILING(SUM(C214:C216)*C61,100)"
"CEILING(SUM(D214:D216)*C61,100)"
"CEILING(SUM(E214:E216)*C61,100)"
"CEILING(SUM(F214:F216)*C61,100)"
"CEILING(SUM(G214:G216)*C61,100)"
"CEILING(SUM(H214:H216)*C61,100)"
"CEILING(SUM(I214:I216)*C61,100)"
"CEILING(SUM(J214:J216)*C61,100)"
"CEILING(SUM(K214:K216)*C61,100)"
"CEILING(SUM(L214:L216)*C61,100)"
"CEILING(SUM(M214:M216)*C61,100)"
"CEILING(SUM(N214:N216)*C61,100)"
"CEILING(SUM(O214:O216)*C61,100)"
"CEILING(SUM(P214:P216)*C61,100)"
"SUM(B205:B213)+B217"
"B131"
"B126"
"ROUND(VLOOKUP('Background State Information'!F7,'State Square Miles'!C5:E55,3),1)"
"VLOOKUP((VLOOKUP('Background State Information'!F7,'State Square Miles'!C5:D55,2)),'State Square Miles'!A5:B55,2)"
"IF(G5<1,1,MAX(((F5/G5)*(75/47214)*6),1))"
"'Performance Assumptions'!$D$57"
"H5/F5"
"1/J5"
"(F18/G18)*(75/47214)*6"
"SUM(F5:F55)"
"AVERAGE(I5:I55)"
"IF(F9=1,""shell casings only"",IF(F9=2,""bullets only"",""shell casings and bullets""))"
"IF(F10=1,""one central location"",""distributed locations"")"
"IF(F11=1,""stand-alone hub"",IF(F11=2,""remote"",""hub network""))"
"G12"
"IF(F14=1,""one central location"",IF(F14=2,""distributed locations"",""mobile operation""))"
"IF(F16=1,""yes"",""no"")"
"IF(C26=1,""default used"",""user estimates used"")"
"IF(C26=1,""default used"",""user estimates used"")"
"IF(C28=1,""model estimate used"",""user estimate used"")"
"IF(C28=1,""model estimate used"",""user estimate used"")"
"SUM(B14:B17)"
"F11/F12"
"(F15+F16)/F15"
"F17*F13"
"F18/F20"
"F21*F22"
"F23/F8"
"F8-F23"
"F27*(F30+F31)"
"F27-F32"
"E37*H37"
"(1-E37)*H37"
"F33"
"F23"
"F32"
"SUM(F37:F39)"
"F37*G45/E45"
"SUM(E50:F50)"
"G50/G$53"
"E53/$G53"
"(E59*E50)/1000000"
"G66/G$69"
"E74*G69"
"E86*E77"
"E80*E86"
"E86*(E75-1)"
"E86*E78-F86"
"E81*E86-G86"
"E86*E76-E86-E87"
"E86*E79-F87-F86"
"E82*E86-G87-G86"
"F8"
"G53"
"G69"
"J9/J19"
"J10/J19"
"J11/J19"
"J12/J19"
"J13/J19"
"J14/J19"
"J15/J19"
"J16/J19"
"J17/J19"
"J18/J19"
"SUM(freq)"
"SUM(K9:K18)"
"J121/J$132"
"SUM(J121:J131)"
"J190/J$201"
"D4"
"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))"
"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")"
"SUM(G6:G10)"
"IF(SUM(F16:F22)<>100%,""ERROR"",""100%"")"
"SUM(G16:G22)"
"IF(SUM(F28:F36)<>100%,""ERROR"",""100%"")"
"SUM(G28:G36)"
"IF(C42=""yes"",(1*F42),IF(C42=""no"",(0*F42),IF(C42=""small extent"",(0.33*F42),IF(C42=""large extent"",(0.67*F42),""""))))"
"IF(SUM(F42:F66)<>100%,""ERROR"",""100%"")"
"SUM(G42:G66)"
"F10    +F12+F13+F14 -I10"
"F38+F40+F41+F42+F43-I38"
"F54-I54"
"F78+F80-I78+F81"
"SUM(F108:F117)"
"F133+F134+F135-I133"
"F148+F149-I148"
"F158+F160-I158"
"SUM(F166:F189)"
"SUM(F269:F271)"
"SUM(F276:F287)"
"SUM(F290:F294)"
"SUM(F303:F308)"
"F312-H312"
"F357-I354"
"SUM(F354:F356)"
"F366+F367+F368+F369"
"F384-I380"
"SUM(F380:F383)"
"D4*C5"
"D4*C6"
"D4*C7"
"D5*1.5"
"2*(D6+D7)"
"D4"
"D13/E13"
"D4*0.7"
"D9+D8"
"(D9+D8)"
"D4"
"D5+D6"
"0.3*D9"
"D9+D8"
"D4"
"SUM(F13:F22)"
"D4"
"D9"
"D9*0.2"
"D9-D20"
"D20"
"D5"
"D13"
"SUM(F26:F47)"
"F23+F48"
"+A4+1"
"A162+1"
"+A188+1"
"+A244+1"
"SUM(D3:H3)"
"Sheet1!B1"
"Sheet1!B1"
"Sheet1!B1"
"L3/N3"
"960190000/2"
"O3/1936.27"
"P3/N3"
"(R3-S3)/R3"
"((AG3+(AD3-AE3))-AH3)/(AG3+(AD3-AE3))"
"170+354"
"K28/0.2"
"420+290"
"60+255"
"518.5+275.4*3+353.5"
"1660/500"
"10^6"
"10^4"
"5*10^5"
"10^3"
"2*10^4"
"4.5*10^2"
"6*10^2"
"N120*0.2"
"10000*30"
"SUM(E4:E19)"
"SUM(E24:E36)"
"SUM(E41:E44)"
"SUM(B12:B162)"
"parametri!I8"
"calcoli!B60"
"calcoli!B61"
"IF(calcoli!F15>calcoli!E15,"""",""Attenzione: orario fine servizio inferiore ora inizio!"")"
"parametri!I8"
"parametri!I8"
"C7+F7+I7+L7"
"D7++G7+J7+M7"
"SUM(C7:C18)"
"SUM(C26:L26)"
"SUM(M26:N26)"
"SetPar!E5"
"INDEX(parametri!$B8:$B55,E10)"
"INDEX(parametri!B8:B55,F10)"
"5-COUNT(J15:N15)"
"'immissione dati'!D6"
"INDEX(parametri!$E$8:$E$19,C11)"
"INDEX(parametri!$F$8:$F$11,D11)"
"E11"
"(HOUR(F15-E15)*60+MINUTE(F15-E15))/60"
"G15*H11"
"IF(J11=1,0,INDEX(parametri!$A$1:$A$4,J11))"
"'immissione dati'!E22"
"'immissione dati'!E23"
"'immissione dati'!$E24"
"'immissione dati'!$E25"
"'immissione dati'!$E26"
"'immissione dati'!$E27"
"'immissione dati'!$E28"
"'immissione dati'!$E29"
"'immissione dati'!$E30"
"'immissione dati'!$E31"
"'immissione dati'!$E32"
"'immissione dati'!$E33"
"'immissione dati'!H24"
"IF(OR(I15=1,I15=2),1,IF(OR(I15=4,I15=6),2,IF(OR(I15=10,I15=12),4,3)))"
"IF(D16=calcoli!$C$20,TRUE,FALSE)"
"IF(OR(calcoli!$D$21,calcoli!$C$21=J16,calcoli!$C$21=K16,calcoli!$C$21=L16,calcoli!$C$21=M16,calcoli!$C$21=N16),TRUE,FALSE)"
"IF(OR(calcoli!$D$22,calcoli!$C$22=C16),TRUE,FALSE)"
"IF(OR(calcoli!$D$23,calcoli!$B$23=AC16),TRUE,FALSE)"
"IF(OR(calcoli!$E$21,calcoli!$C$21=AA16),TRUE,FALSE)"
"IF(AND(AD16,AE16,AF16,AG16,AH16),TRUE,FALSE)"
"IF($AI16,A16,"""")"
"CONCATENATE(A16,"" - "",B16,"" - "",C16,""- "",D16,"" Gev: "",J16,"", "",K16,"", "",L16,"", "",M16,"", "",N16)"
"INDEX(parametri!$F$8:$F$11,B20)"
"INDEX(parametri!$A$1:$A$4,B21)"
"INDEX(parametri!E8:E19,B22)"
"INDEX(parametri!G8:G11,B23)"
"COUNT(db!AN3:AN4)"
"SUM(db!AP3:AP4)"
"SUM(db!AX3:BG4)"
"SUM(db!AX3:AX4)"
"COUNT(db!AN3:AN4)"
"SUM(db!AP3:AP4)"
"SUM(db!AY3:AY4)"
"SUM(db!AZ3:AZ4)"
"SUM(db!BK3:BK4)"
"SUM(db!BA3:BA4)"
"SUM(db!BB3:BB4)"
"SUM(db!BC3:BC4)"
"SUM(db!BD3:BD4)"
"SUM(db!BE3:BE4)"
"SUM(db!BF3:BF4)"
"SUM(db!BG3:BG4)"
"SUM(db!BH3:BH4)"
"SUM(db!BI3:BI4)"
"SUM(db!AP3:AP4)"
"SUM(db!AQ3:AQ4)"
"B52"
"INDEX(db!$BM$3:$BM$4,C56)"
"COUNTA(db!A3:A4)"
"COUNTA(parametri!A1:A4)-1"
"""-1 Cell phone only"""
"SUM(F2:Q2)"
"IF(H45,""All ok."",""FAILED!!"")"
"SUM(H32:H45)"
"DAVERAGE($A$15:$D$22,""Age"",$A$11:$B$12)"
"DAVERAGE($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DAVERAGE($A$15:$D$22,""Age"",$A$11:$C$13)"
"IF(((ABS(B32-C32)<$C$4) +(ABS(D32-E32)<$C$4) + (ABS(F32-G32)<$C$4)=3),1,0)"
"IF(H32,""Ok."",""FAILED!!"")"
"DCOUNT(A$15:D$22,""Salary"",A$11:C$12)"
"DCOUNT($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DCOUNT($A$15:$D$22,""Age"",$C$11:$C$12)"
"DCOUNTA(A$15:D$22,""Salary"",A$11:A$13)"
"DCOUNTA($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DCOUNTA($A$15:$D$22,""name"",$C$11:$C$12)"
"DGET($A$15:$D$22,""Salary"",$D$11:$D$12)"
"DGET($A$15:$D$22,""Age"",$E$11:$E$12)"
"DGET($A$15:$D$22,""Name"",$E$11:$E$12)"
"IF(((ABS(B35-C35)<$C$4) +(ABS(D35-E35)<$C$4) + IF(F35=G35,1,0)=3),1,0)"
"DMAX(A$15:D$22,""Salary"",A$11:A$13)"
"DMAX($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DMAX($A$15:$D$22,""Age"",$C$11:$C$12)"
"DMIN(A$15:D$22,""Salary"",A$11:A$13)"
"DMIN($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DMIN($A$15:$D$22,""Age"",$C$11:$C$12)"
"DPRODUCT(A$15:D$22,""Age"",A$11:A$13)"
"DPRODUCT($A$15:$D$22,""Age"",$A$11:$A$12)"
"DPRODUCT($A$15:$D$22,""Age"",$C$11:$C$12)"
"DSTDEV(A$15:D$22,""Age"",A$11:A$13)"
"DSTDEV($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DSTDEV($A$15:$D$22,""Age"",$C$11:$C$12)"
"DSTDEVP(A$15:D$22,""Age"",A$11:A$13)"
"DSTDEVP($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DSTDEVP($A$15:$D$22,""Age"",$C$11:$C$12)"
"DSUM(A$15:D$22,""Age"",A$11:A$13)"
"DSUM($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DSUM($A$15:$D$22,""Age"",$C$11:$C$12)"
"DVAR(A$15:D$22,""Age"",A$11:A$13)"
"DVAR($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DVAR($A$15:$D$22,""Age"",$C$11:$C$12)"
"DVARP(A$15:D$22,""Age"",A$11:A$13)"
"DVARP($A$15:$D$22,""Salary"",$A$11:$A$13)"
"DVARP($A$15:$D$22,""Age"",$C$11:$C$12)"
"GETPIVOTDATA(F15:J16,""John"")"
"GETPIVOTDATA(F15:J16,""Jos"")"
"GETPIVOTDATA(F15:J16,""Jos2"")"
"SUM(H32:H44)=13"
"SUM(E11:E20)"
"Rate!C3"
"Rate!G11"
"Rate!G11"
"Rate!G11"
"IF(K16=2,Rate!E11*0.33,IF(K16=3,Rate!E11*0.66,IF(K16=4,Rate!E11*1,0)))"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"IF(K29=2,Rate!E16*0.25,IF(K29=3,Rate!E16*0.5,IF(K29=4,Rate!E16*0.75,IF(K29=5,Rate!E16*1,0))))"
"IF(K32=2,Rate!E17*0.25,IF(K32=3,Rate!E17*0.5,IF(K32=4,Rate!E17*0.75,IF(K32=5,Rate!E17*1,0))))"
"Rate!C3"
"Rate!G11"
"Rate!G11"
"Rate!G11"
"IF(K16=2,Rate!E11*0.33,IF(K16=3,Rate!E11*0.66,IF(K16=4,Rate!E11*1,0)))"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"IF(K29=2,Rate!E16*0.25,IF(K29=3,Rate!E16*0.5,IF(K29=4,Rate!E16*0.75,IF(K29=5,Rate!E16*1,0))))"
"IF(K32=2,Rate!E17*0.25,IF(K32=3,Rate!E17*0.5,IF(K32=4,Rate!E17*0.75,IF(K32=5,Rate!E17*1,0))))"
"Rate!C3"
"Rate!G11"
"Rate!G11"
"Rate!G11"
"IF(K16=2,Rate!E11*0.33,IF(K16=3,Rate!E11*0.66,IF(K16=4,Rate!E11*1,0)))"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"Rate!G16"
"IF(K29=2,Rate!E16*0.25,IF(K29=3,Rate!E16*0.5,IF(K29=4,Rate!E16*0.75,IF(K29=5,Rate!E16*1,0))))"
"IF(K32=2,Rate!E17*0.25,IF(K32=3,Rate!E17*0.5,IF(K32=4,Rate!E17*0.75,IF(K32=5,Rate!E17*1,0))))"
"Rate!C3"
"'Ap1'!L16"
"'Ap1'!L17"
"'Ap1'!L18"
"'Ap1'!L19"
"'Ap1'!L20"
"'Ap1'!L29"
"'Ap1'!L30"
"'Ap1'!L31"
"'Ap1'!L32"
"'Ap1'!L33"
"SUM(B8:K8)"
"'Ap2'!L16"
"'Ap2'!L17"
"'Ap2'!L18"
"'Ap2'!L19"
"'Ap2'!L20"
"'Ap2'!L29"
"'Ap2'!L30"
"'Ap2'!L31"
"'Ap2'!L32"
"'Ap2'!L33"
"'Ap3'!L16"
"'Ap3'!L17"
"'Ap3'!L18"
"'Ap3'!L19"
"'Ap3'!L20"
"'Ap3'!L29"
"'Ap3'!L30"
"'Ap3'!L31"
"'Ap3'!L32"
"'Ap3'!L33"
"'By Sector'!I14"
"'By Sector'!I5"
"'By Sector'!I6"
"'By Sector'!I7"
"'By Sector'!I9"
"'By Sector'!I10"
"'By Sector'!I11"
"'By Sector'!I13"
"'By Level of Processing'!J41"
"'By Level of Processing'!J42"
"'By Level of Processing'!J43"
"'Sector by Country'!I21"
"'Sector by Country'!I10"
"'Sector by Country'!I28"
"'Sector by Country'!I24"
"(H5-G5)/G5"
"(I5-H5)/H5"
"SUM(H40,H36,H32,H28,H24,H20,H16,H12,H8)"
"SUM(C36,C66,C96,C127,C157,C187,C217,C247)"
"(H5-G5)/G5"
"SUM(C5:C20)"
"(H6-G6)/G6"
"(H5-G5)/G5"
"SUM(G5:G17)"
"'By Sector'!G5"
"'Sector by Country'!B21"
"'Sector by Country'!G21"
"'Sector by Country'!G7"
"'Sector by Country'!G9"
"'Sector by Country'!G24"
"'Sector by Country'!G14"
"'Sector by Country'!G27"
"IF($B10=""a"",0,IF($B10=""c"",1,IF($B10=""g"",2,IF($B10=""t"",3,-1))))"
"(C10*4+C11)*4+C12"
"+A10+1"
"IF(MOD(TRUNC($A30/16),4)=0,""a"",IF(MOD(TRUNC($A30/16),4)=1,""c"",IF(MOD(TRUNC($A30/16),4)=2,""g"",IF(MOD(TRUNC($A30/16),4)=3,""t"",""?""))))"
"IF(MOD(TRUNC($A30/4),4)=0,""a"",IF(MOD(TRUNC($A30/4),4)=1,""c"",IF(MOD(TRUNC($A30/4),4)=2,""g"",IF(MOD(TRUNC($A30/4),4)=3,""t"",""?""))))"
"IF(MOD($A30,4)=0,""a"",IF(MOD($A30,4)=1,""c"",IF(MOD($A30,4)=2,""g"",IF(MOD($A30,4)=3,""t"",""?""))))"
"IF($D$10=$A30,$A$10,"" "")"
"IF($D$11=$A30,$A$11,"" "")"
"IF($D$12=$A30,$A$12,"" "")"
"IF($D$13=$A30,$A$13,"" "")"
"IF($D$14=$A30,$A$14,"" "")"
"IF($D$15=$A30,$A$15,"" "")"
"IF($D$16=$A30,$A$16,"" "")"
"IF($D$17=$A30,$A$17,"" "")"
"IF($D$18=$A30,$A$18,"" "")"
"IF($D$19=$A30,$A$19,"" "")"
"IF($D$20=$A30,$A$20,"" "")"
"IF($D$21=$A30,$A$21,"" "")"
"IF($D$22=$A30,$A$22,"" "")"
"IF($D$23=$A30,$A$23,"" "")"
"IF($D$24=$A30,$A$24,"" "")"
"IF($D$25=$A30,$A$25,"" "")"
"IF(MIN(E30:T30)>0,MIN(E30:T30),""not found "")"
"A30+1"
"INDIRECT(ADDRESS(ROW(A$30)+D102,COLUMN($U30)))"
"E8*22%"
"E8*0.2"
"G8*0.15"
"G8*7%"
"H8+I8"
"G9*15%"
"E10*0.5"
"E39*0.3"
"129/167*100"
"SUM(B13:C13)"
"SUM(F13:H13)"
"D13-I11:I13"
"D18-I15:I18"
"D48-I44:I48"
"SUM(B13:B84)"
"B86-B89"
"F4+G4"
"SUM(L4:M4)"
"M4/N4"
"SUM(F4:F5)"
"SUM(F29:F31)"
"SUM(F35:F50)"
"SUM(F54:F61)"
"SUM(F84:F97)"
"SUM(F98,F81,F62,F51,F32,F26,F21,F16,F11,F6)"
"SUM(F108:F113)"
"SUM(F122:F145)"
"SUM(F146,F119,F114,F105)"
"SUM(F149,F101)"
"G3/E3"
"SUM(E3:E11)"
"SUM(E20:E21)"
"SUM(E24:E26)"
"SUM(E33:E38)"
"SUM(E50:E53)"
"SUM(E66:E73)"
"SUM(E78:E82)"
"SUM(E87:E102)"
"SUM(E110:E124)"
"SUM(E127:E133)"
"SUM(E146:E165)"
"SUM(E194:E212)"
"SUM(E229:E250)"
"E339-E334"
"G3/E3"
"SUM(E3:E7)"
"SUM(E10:E12)"
"SUM(E19:E20)"
"SUM(E33:E36)"
"SUM(E60:E66)"
"SUM(E80:E87)"
"SUM(E74,E67,E58,E53,E51,E49,E45,E41,E39,E37,E31,E27,E25,E23,E21,E17,E15,E13,E8)"
"SUM(E92,E88,E78,E76)"
"E5/D5"
"B5/$B$18"
"C5/$C$18"
"D5/$D$18"
"E5/$E$18"
"SUM(B5:B9)"
"SUM(B11:B16)"
"SUM(B17,B10)"
"B24/$B$37"
"C24/$C$37"
"D24/$D$37"
"G3/E3"
"SUM(E3:E4)"
"SUM(E23:E30)"
"SUM(E43:E53)"
"SUM(E56:E60)"
"SUM(E63:E82)"
"SUM(E85:E87)"
"SUM(E3,E7,E9,E11,E13,E17,E19,E21,E23:E26,E35,E39,E43:E47,E56:E57,E63:E73,E85,E91:E92)"
"SUM(E4,E14,E27:E30,E33,E36,E40,E48:E53,E58:E60,E74:E82,E86:E87,E90)"
"SUM(E5,E7,E9,E11,E15,E17,E19,E21,E31,E33,E37,E41,E54,E61)"
"SUM(E83,E88,E93)"
"G3/E3"
"SUM(E3:E4)"
"SUM(E15:E17)"
"SUM(E45:E57)"
"SUM(E64:E71)"
"SUM(E141:E152)"
"SUM(E161:E176)"
"SUM(E179:E183)"
"SUM(E188:E191)"
"SUM(E215,E212)"
"D4/C4"
"B4/$B$17"
"C4/$C$17"
"D4/$D$17"
"SUM(B4:B8)"
"SUM(B10:B15)"
"SUM(B16,B9)"
"B23/$B$36"
"C23/$C$36"
"D23/$D$36"
"75*3"
"G5/E5"
"SUM(E7:E8)"
"SUM(E23:E25)"
"SUM(E66:E69)"
"E90+E85+E83+E78+E76+E74+E72+E70+E64+E59+E57+E55+E53+E51+E48+E46+E50+E44+E40+E38+E36+E34+E32+E30+E28+E21+E17+E26+E13+E9+E5"
"G108/E108"
"SUM(E124:E132)"
"SUM(E141:E147)"
"E178+E176+E174+E172+E168+E166+E164+E162+E160+E156+E152+E148+E139+E137+E135+E133+E122+E117+E113+E111+E109+E103+E98+E94"
"SUM(C7:C37)"
"SUM(C56:C79)"
"C80+C38"
"B7+E7+H7"
"K7+M7+O7+Q7+W7"
"S7+T7+U7+V7+Y7"
"AB7"
"AK7/AW7"
"AN7/AW7"
"AQ7/AW7"
"AT7/AW7"
"AW7/AW7"
"D9/C9"
"B9/B23"
"B10/B23"
"B11/B23"
"B12/B23"
"B13/B23"
"SUM(B9:B13)"
"B14/B23"
"B16/B23"
"B17/B23"
"B18/B23"
"B19/B23"
"B20/B23"
"B21/B23"
"SUM(B16:B21)"
"B22/B23"
"B22+B14"
"SUM(C6:C31)"
"SUM(C5:C26)"
"SUM(C5:C17)"
"SUM(C5:C7)"
"SUM(C5:C12)"
"SUM(C5:C6)"
"SUM(C5:C24)"
"SUM(C6:C30)"
"SUM(C15:C18)"
"SUM(C5:C8)"
"C6*F6"
"D7-E7"
"(C13*F13)"
"SUM(D6:D19)"
"SUM(C5:C18)"
"SUM(H5-J5)"
"(1600000*17)/100"
"SUM(H6:H168)"
"COUNT(D25:D74)"
"AVERAGE(D25:D74)"
"MODE(D25:D74)"
"MEDIAN(D25:D74)"
"MAX(D25:D74)"
"MIN(D25:D74)"
"MAX(D25:D74)-MIN(D25:D74)"
"SUM(C6:C12)"
"IF(C14=1,"""",""Not 100%"")"
"IF('Rsrc-P'!C6>0,SUM(C6:C10),NA())"
"IF(ISERROR(C12),"""",IF(C12=1,"""",""Not 100%""))"
"IF('Rsrc-P'!C7>0,SUM(C6:C9),NA())"
"IF(ISERROR(C11),"""",IF(C11=1,"""",""Not 100%""))"
"IF('Rsrc-P'!C8>0,SUM(C6:C9),NA())"
"IF(ISERROR(C11),"""",IF(C11=1,"""",""Not 100%""))"
"IF('Rsrc-P'!C9>0,SUM(C6:C11),NA())"
"IF(ISERROR(C13),"""",IF(C13=1,"""",""Not 100%""))"
"IF('Rsrc-P'!C10>0,SUM(C6:C17),NA())"
"IF(ISERROR(C19),"""",IF(C19=1,"""",""Not 100%""))"
"IF('Rsrc-P'!C11>0,SUM(C6:C11),NA())"
"IF(ISERROR(C13),"""",IF(C13=1,"""",""Not 100%""))"
"IF('Rsrc-P'!C12>0,SUM(C6:C11),NA())"
"IF(ISERROR(C13),"""",IF(C13=1,"""",""Not 100%""))"
"'Rsrc-P'!C6"
"Detail!H8"
"Detail!H15"
"Detail!H21"
"Detail!H27"
"Detail!H35"
"Detail!H49"
"Detail!H57"
"C6+C7+C8+C9+C10+C11+C12"
"C8+C15+C21+C27+C35+C49+C57"
"'Rsrc-P'!C6"
"SUM(H9:H13)"
"C$8*'Select-P'!C6"
"C9*'Select-D'!C6"
"'Rsrc-P'!C7"
"SUM(H16:H19)"
"C$15*'Acquire-P'!C6"
"C16*'Acquire-D'!C6"
"'Rsrc-P'!C8"
"C$21*'Catalog-P'!C6"
"C22*'Catalog-D'!C6"
"'Rsrc-P'!C9"
"SUM(H28:H33)"
"C$27*'Maint-P'!C6"
"C28*'Maint-D'!C6"
"'Rsrc-P'!C10"
"SUM(H36:H47)"
"C$35*'Circ-P'!C6"
"C36*'Circ-D'!C6"
"'Rsrc-P'!C11"
"C$49*'Whse-P'!C6"
"C50*'Whse-D'!C6"
"'Rsrc-P'!C12"
"C$57*'Dispose-P'!C6"
"C58*'Dispose-D'!C6"
"COUNTA(C6:C60)"
"H62/C62"
"SUM(H62:K62)/SUM(C62:F62)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:D10)"
"SUM(C10:C53)"
"SUM(C2:N2)"
"SUM(C2:N2)"
"SUM(C2:N2)"
"SUM(C2:N2)"
"SUM(C2:N2)"
"SUM(C3:N3)"
"86+13"
"57+20"
"63+14"
"53+8"
"B41"
"B4+C4-D4"
"E38*454"
"I38*454/10^3"
"K38*454/1000"
"(F4*10^12*3.6*10^6)/(B4*10^15)"
"(G21*10^12*3.6*10^6)/(C21*10^15)"
"(J21+K4)/2"
"B5*454"
"F5*454/10^3"
"H5*454/1000"
"SUM(D3:E3)"
"SUM(D3:D12)"
"SUM(B4:D4)"
"E4*F4"
"SUM(B4:B15)"
"SUM(E3:E16)"
"SUM(I4:I16)"
"B22*(1-C22)"
"SUM(B22:B36)"
"SUM(B40:B46)"
"SUM(B50:B57)"
"SUM(B58,B47,B37)"
"SUM(C5:C7)"
"B4*C4"
"B4*(1-C4)"
"SUM(B4:B22)"
"SUM(B28:B39)"
"SUM(D58,D41)"
"'Not to Exceed'!B4*'Not to Exceed'!F4+'Not to Exceed'!B5*'Not to Exceed'!F5+'Not to Exceed'!B6*'Not to Exceed'!F6+'Not to Exceed'!B7*'Not to Exceed'!F7+'Not to Exceed'!B8*'Not to Exceed'!F8+'Not to Exceed'!B9*'Not to Exceed'!F9+'Not to Exceed'!B10*'Not to Exceed'!F10+'Not to Exceed'!B11*'Not to Exceed'!F11+'Not to Exceed'!B12*'Not to Exceed'!F12"
"'Not to Exceed'!C4*'Not to Exceed'!F4+'Not to Exceed'!C5*'Not to Exceed'!F5+'Not to Exceed'!C6*'Not to Exceed'!F6+'Not to Exceed'!C7*'Not to Exceed'!F7+'Not to Exceed'!C8*'Not to Exceed'!F8+'Not to Exceed'!C9*'Not to Exceed'!F9+'Not to Exceed'!C10*'Not to Exceed'!F10+'Not to Exceed'!C11*'Not to Exceed'!F11+'Not to Exceed'!C12*'Not to Exceed'!F12"
"'Not to Exceed'!D4*'Not to Exceed'!F4+'Not to Exceed'!D5*'Not to Exceed'!F5+'Not to Exceed'!D6*'Not to Exceed'!F6+'Not to Exceed'!D7*'Not to Exceed'!F7+'Not to Exceed'!D8*'Not to Exceed'!F8+'Not to Exceed'!D9*'Not to Exceed'!F9+'Not to Exceed'!D10*'Not to Exceed'!F10+'Not to Exceed'!D11*'Not to Exceed'!F11+'Not to Exceed'!D12*'Not to Exceed'!F12"
"'Customization & Implementation'!D41"
"SUM(B2:B6)"
"Software!F13"
"#REF!"
"'Customization & Implementation'!D46"
"'Customization & Implementation'!D45"
"SUM(B3:B15)"
"(I4-C4)/C4"
"(I4-F4)/F4"
"I4/$I$80"
"(F54*2)+F56"
"SUM(B4:B78)"
"B54"
"F54+F56"
"SUM(B82:B83)"
"F82-F83"
"(I4-B4)/B4"
"(I4-F4)/F4"
"I4/$I$68"
"SUM(B4:B66)"
"(C4-B4)/B4"
"C4/C$68"
"SUM(B4:B66)"
"(E7-D7)/D7"
"SUM(B7:B31)"
"(E7-D7)/D7"
"SUM(B7:B34)"
"SUM(B7:B38)"
"C8*B8"
"SUM(B8:B12)"
"'Total Spending (estimated)'!B8"
"'Total Spending (estimated)'!B9"
"'Total Spending (estimated)'!B10"
"'Total Spending (estimated)'!B11"
"'Total Spending (estimated)'!B12"
"SUM(B7:F7)"
"B$7*'Primary Spend by Subject (EPC)'!B7"
"SUM(B8:B21)"
"'Total Spending (estimated)'!D8"
"'Total Spending (estimated)'!D9"
"'Total Spending (estimated)'!D10"
"'Total Spending (estimated)'!D11"
"'Total Spending (estimated)'!D12"
"'Total Spending (estimated)'!D13"
"'Total Spending (estimated)'!B17"
"'Total Spending (estimated)'!B18"
"'Total Spending (estimated)'!B19"
"'Total Spending (estimated)'!B20"
"'Total Spending (estimated)'!B21"
"SUM(B7:F7)"
"B$7*'Secondary spend by Subject- EPC'!B7"
"SUM(B8:B22)"
"'Total Spending (estimated)'!D17"
"'Total Spending (estimated)'!D18"
"'Total Spending (estimated)'!D19"
"'Total Spending (estimated)'!D20"
"'Total Spending (estimated)'!D21"
"'Total Spending (estimated)'!D22"
"C11*E11/100"
"J11+K11"
"H11*C11*E11/100"
"H11*C11-J11"
"K11/K33"
"K12/K33"
"K13/K33"
"K14/K33"
"K15/5549"
"K16/K33"
"K17/K33"
"SUM(C11:C32)"
"D33/C33"
"I33/C33"
"SUM(K11:K32)-K25-K31"
"C33-C32-C28"
"D33-D28-D32"
"D33/C34"
"H34/C34"
" K34/K33"
"J34/(J34+K34)"
"K34/(K34+J34)"
"1-((E3-F3)/E3)"
"(C6-C5)/C5"
"E8-2258280"
"(0.46*C7)"
"(0.22*E7)"
"(0.43*C8)"
"(0.2*E8)"
"(0.17*E9)"
"(M12-M11)/M11"
"(Q21-Q12)/Q12"
"(M21-M12)/M12"
"265+34"
"218+78"
"121+94"
"169+18"
"112+37"
"41+39"
"129+25"
"95+50"
"80+59"
"106+17"
"40+21"
"14+13"
"145+47"
"83+58"
"28+6"
"68+11"
"61+16"
"51+44"
"17+24"
"151+30"
"80+49"
"71+63"
"21+32"
"59+26"
"71+65"
"64+21"
"65+38"
"48+42"
"26+36"
"27+11"
"85+92"
"171+200"
"129+133"
"55+75"
"15+17"
"35+45"
"37+46"
"35+74"
"122+182"
"0"
"41+13"
"26+39"
"28+54"
"SUM(D2:D82)"
"SUM(B4:K4)/9"
"SUM(B4:B10)/7"
"SUM(B13:B15)/3"
"SUM(B18:B34)/17"
"SUM(B37:B41)/5"
"SUM(B44:K44)/10"
"SUM(B46)/33"
"'Power (W)'!F7"
"'(MFLOPS)'!F11"
"'Mass(kg)'!F16"
"'Cost($)'!F19"
"'Power (W)'!F12"
"'(MFLOPS)'!F24"
"'Mass(kg)'!F31"
"'Cost($)'!F38"
"'Power (W)'!F23"
"'(MFLOPS)'!F30"
"'Mass(kg)'!F45"
"'Cost($)'!F55"
"'Power (W)'!F28"
"'(MFLOPS)'!F35"
"'Mass(kg)'!F53"
"'Cost($)'!F73"
"'Power (W)'!F34"
"'(MFLOPS)'!F41"
"'Mass(kg)'!F59"
"'Cost($)'!F83"
"'Power (W)'!F44"
"'(MFLOPS)'!F54"
"'Mass(kg)'!F75"
"'Cost($)'!F112"
"'Cost($)'!F122"
"SUM(C5:C11)"
"C14*(1-C16)"
"C17-C12"
"C6*E6"
"SUM(F6:F6)"
"30/9"
"SUM(F16:F22)"
"SUM(F41:F43)"
"C6*E6"
"SUM(F6:F10)"
"SUM(F18:F23)"
"C29"
"SUM(F29:F29)"
"0.5*0.0321"
"C46*E46"
"C46*E46"
"C46*E46"
"C46*E46"
"C46*E46"
"C46*E46"
"C46*E46"
"SUM(F46:F53)"
"C6*E6"
"SUM(F6:F15)"
"SUM(F22:F30)"
"2.04/3"
"SUM(F39:F44)"
"SUM(F50:F52)"
"SUM(F58:F58)"
"4.12*0.4536"
"F64"
"E73*C73"
"SUM(F64:F74)"
"C5*E5"
"SUM(F5:F18)"
"SUM(F25:F37)"
"6490/3"
"SUM(F44:F54)"
"1750/3"
"SUM(F61:F72)"
"SUM(F79:F82)"
"E92*C92"
"SUM(F89:F111)"
"SUM(B5:H5)"
"'[1]Cost($)'!F16"
"'[1]Cost($)'!F29"
"'[1]Cost($)'!F47"
"'[1]Cost($)'!F64"
"'[1]Cost($)'!F73"
"'[1]Cost($)'!F101"
"'[1]Cost($)'!F110"
"'Cost($)'!F19"
"'Cost($)'!F38"
"'Cost($)'!F55"
"'Cost($)'!F73"
"'Cost($)'!F83"
"'Cost($)'!F112"
"'Cost($)'!F122"
"'Cost($)'!G19"
"'Cost($)'!G38"
"'Cost($)'!G55"
"'Cost($)'!G73"
"'Cost($)'!G83"
"'Cost($)'!G112"
"'Cost($)'!G122"
"J6"
"170000*0.9"
"J9"
"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5"
"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5"
"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5"
"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5"
"COUNTIF(E6:AL6,""x"")"
"SUM(C6/$A$2)"
"COUNTIF(E6:AL6,""x"")"
"SUM(C6/$A$2)"
"SUM(C64/32)"
"SUM(C73/$A$3)"
"SUM(C93/29)"
"27.796+6.243+24.316"
"30.082+9.335+25.077"
"39.246+13.038+19.13"
"23.763+11.565+29.964"
"35.144+12.275+24.902"
"19.08+8.643+25.129"
"19.141+7.363+29.449"
"19.66+6.522+30.127"
"15.958+5.131+30.638"
"SUBTOTAL(9,C9:C504)"
"IF(ISNA(INDEX(nfSalaries,MATCH($A9,nfEmployees,0),1)),0,$C9*INDEX(nfSalaries,MATCH($A9,nfEmployees,0),1))"
"SUMPRODUCT((Database!$A$9:$A$504=$A6)*(Database!$B$9:$B$504=B$5)*(Database!$C$9:$C$504))"
"SUM(B6:F6)"
"SUM(B6:B8)"
"SUMPRODUCT((Database!$A$9:$A$504=$A6)*(Database!$B$9:$B$504=B$5)*(Database!$D$9:$D$504))"
"SUM(B6:F6)"
"SUM(B6:B8)"
"SUMPRODUCT((Database!$A$9:$A$504=B$5)*(Database!$B$9:$B$504=$A6)*(Database!$C$9:$C$504))"
"SUM(B6:D6)"
"SUM(B6:B10)"
"SUMPRODUCT((Database!$A$9:$A$504=B$5)*(Database!$B$9:$B$504=$A6)*(Database!$D$9:$D$504))"
"SUM(B6:D6)"
"SUM(B6:B10)"
"'FS Plan Detail'!A1"
"'FS Plan Detail'!A20"
"'FS Plan Detail'!A32"
"'FS Plan Detail'!A38"
"'FS Plan Detail'!A74"
"'FS Plan Detail'!A102"
"'FS Plan Detail'!A108"
"'FS Plan Detail'!A129"
"'FS Plan Detail'!A159"
"'FS Plan Detail'!A1"
"'FS Plan Detail'!A20"
"'FS Plan Detail'!A32"
"'FS Plan Detail'!A38"
"'FS Plan Detail'!A74"
"'FS Plan Detail'!A102"
"'FS Plan Detail'!A108"
"'FS Plan Detail'!A129"
"'FS Plan Detail'!A159"
"SUM(B4)"
"SUM(B8:B23)"
"SUM(B27:B28)"
"SUM(B32:B36)"
"SUM(B40:B42)"
"SUM(B46:B63)"
"SUM(B67:B70)"
"SUM(B74:B79)"
"SUM(B83:B89)"
"SUM(B101:B111)"
"SUM(B116,B112,B98,B94,B90,B80,B71,B64,B43,B37,B29,B24,B5)"
"SUM(D11:E11)"
"SUM(C11:C21)"
"SUM(C25:C34)"
"SUM(F2:Q2)"
"SUM(N37:Q37)"
"SUM(L67:Q67)"
"SUM(Q69)"
"SUM(M113:Q113)"
"SUM(G121:Q121)"
"SUM(J149:Q149)"
"SUM(F2:F174)"
"SUM(F2:Q2)"
"SUM(F2:F81)"
"SUM(G3-F3+1)"
"SUM(C3*K21)*1.15"
"SUM(E3/40)"
"SUM(11-I3)"
"SUM(C4*K21)*1.15"
"SUM(C5*K21)*1.15"
"SUM(C6*K21)*1.15"
"SUM(C7*K21)*1.15"
"SUM(G7-F7+1)"
"SUM(C8*K21)*1.15"
"SUM(C9*K28)*1.15"
"SUM(C11*K21)*1.15"
"SUM(C12*K21)*1.15"
"SUM(C17*K17)*1.15"
"SUM(E21/80)"
"SUM(C22*K21)*1.15"
"SUM(C23*K21)*1.15"
"SUM(C26*K17)*1.15"
"SUM(E26/160)"
"SUM(C27*K28)*1.15"
"SUM(C31*K28)*1.15"
"SUM(C32*K28)*1.15"
"SUM(C4*K4)*1.15"
"SUM(C5*K4)*1.15"
"SUM(C6*K4)*1.15"
"SUM(C4:C12)"
"SUM(C7*K4)*1.15"
"SUM(C5,C6,C10,C12)"
"SUM(C8*K4)*1.15"
"SUM(C9*K4)*1.15"
"SUM(C15:C48)+F7"
"SUM(C10*K4)*1.15"
"SUM(C11*K4)*1.15"
"SUM(C12*K4)*1.15"
"SUM(G15-F15+1)"
"SUM(C15*K4)*1.15"
"SUM(E15/40)"
"SUM(3-I15)"
"SUM(C16*K4)*1.15"
"SUM(C17*K4)*1.15"
"SUM(C18*K4)*1.15"
"SUM(C19*K4)*1.15"
"SUM(C20*K4)*1.15"
"SUM(C21*K4)*1.15"
"SUM(C22*K4)*1.15"
"SUM(12-I22)"
"SUM(C23*K4)*1.15"
"SUM(C24*K4)*1.15"
"SUM(C25*K4)*1.15"
"SUM(C26*K4)*1.15"
"SUM(C27*K4)*1.15"
"SUM(11-I27)"
"SUM(C28*K4)*1.15"
"SUM(C29*K4)*1.15"
"SUM(C30*K4)*1.15"
"SUM(11-H30)"
"SUM(C31*K4)*1.15"
"SUM(C32*K4)*1.15"
"SUM(C33*K4)*1.15"
"SUM(C34*K4)*1.15"
"SUM(C35*K4)*1.15"
"SUM(C36*K4)*1.15"
"SUM(C37*K4)*1.15"
"SUM(C38*K4)*1.15"
"SUM(C39*K4)*1.15"
"SUM(C40*K4)*1.15"
"SUM(C41*K4)*1.15"
"SUM(C42*K4)*1.15"
"SUM(C43*K4)*1.15"
"SUM(C44*K4)*1.15"
"SUM(C45*K4)*1.15"
"SUM(C46*K4)*1.15"
"SUM(C47*K4)*1.15"
"SUM(C48*K4)*1.15"
"SUM(C52*K4)*1.15"
"SUM(C55*K6)*1.15"
"SUM(C58*K5)*1.15"
"SUM(C60*K5)*1.15"
"SUM(C61*K4)*1.15"
"SUM(C62*K4)*1.15"
"SUM(C65*K5)*1.15"
"SUM(G68-F68+1)*8*H68"
"SUM(G3-F3+1)"
"SUM(C3*K26)*1.15"
"SUM(E3/40)"
"SUM(11-I3)"
"SUM(C4*K26)*1.15"
"SUM(C5*K26)*1.15"
"SUM(C6*K26)*1.15"
"SUM(C7*K26)*1.15"
"SUM(C8*K22)*1.15"
"SUM(C9*K26)*1.15"
"SUM(C11*K26)*1.15"
"SUM(C13*K26)*1.15"
"SUM(C14*K26)*1.15"
"SUM(C15*K26)*1.15"
"SUM(C16*K26)*1.15"
"SUM(C17*K26)*1.15"
"SUM(C18*K26)*1.15"
"SUM(C22*K22)*1.15"
"SUM(E26/80)"
"SUM(C27*K26)*1.15"
"SUM(C28*K26)*1.15"
"SUM(C33*K35)*1.15"
"SUM(E33/160)"
"SUM(C34*K35)*1.15"
"SUM(C38*K35)*1.15"
"SUM(C39*K35)*1.15"
"SUM(C40*K22)*1.15"
"SUM(C41*K26)*1.15"
"SUM(C45/2)"
"SUM(C4*K4)*1.15"
"SUM(C5*K4)*1.15"
"SUM(C6*K4)*1.15"
"SUM(C4:C12)"
"SUM(C7*K4)*1.15"
"SUM(C5,C6,C10,C12)"
"SUM(C8*K4)*1.15"
"SUM(C9*K4)*1.15"
"SUM(C16:C52)+F7"
"SUM(C10*K4)*1.15"
"SUM(C11*K4)*1.15"
"SUM(C12*K4)*1.15"
"SUM(G16-F16+1)"
"SUM(C16*K4)*1.15"
"SUM(E16/40)"
"SUM(3-I16)"
"SUM(C17*K4)*1.15"
"SUM(C18*K4)*1.15"
"SUM(C19*K4)*1.15"
"SUM(C20*K4)*1.15"
"SUM(C21*K4)*1.15"
"SUM(C22*K4)*1.15"
"SUM(C23*K4)*1.15"
"SUM(12-I23)"
"SUM(C24*K4)*1.15"
"SUM(C25*K4)*1.15"
"SUM(C26*K4)*1.15"
"SUM(C27*K4)*1.15"
"SUM(C28*K4)*1.15"
"SUM(11-I28)"
"SUM(C29*K4)*1.15"
"SUM(C30*K4)*1.15"
"SUM(C31*K4)*1.15"
"SUM(11-H31)"
"SUM(C32*K4)*1.15"
"SUM(C33*K4)*1.15"
"SUM(C34*K4)*1.15"
"SUM(C35*K4)*1.15"
"SUM(C36*K4)*1.15"
"SUM(C37*K4)*1.15"
"SUM(C38*K4)*1.15"
"SUM(C39*K4)*1.15"
"SUM(C40*K4)*1.15"
"SUM(C41*K4)*1.15"
"SUM(C42*K4)*1.15"
"SUM(C43*K4)*1.15"
"SUM(C44*K4)*1.15"
"SUM(C45*K4)*1.15"
"SUM(C46*K4)*1.15"
"SUM(C47*K4)*1.15"
"SUM(C48*K4)*1.15"
"SUM(C49*K4)*1.15"
"SUM(C50*K4)*1.15"
"SUM(G50-F50+1)"
"SUM(C51*K4)*1.15"
"SUM(C52*K4)*1.15"
"SUM(C55*K4)*1.15"
"SUM(C56*K4)*1.15"
"SUM(C57*K4)*1.15"
"SUM(E57/80)"
"SUM(C60*K6)*1.15"
"SUM(C63*K5)*1.15"
"SUM(C65*K5)*1.15"
"SUM(C66*K4)*1.15"
"SUM(C67*K4)*1.15"
"SUM(C70*K5)*1.15"
"SUM(C71*K61)*1.15"
"SUM(E71/160)"
"SUM(C72*K74)*1.15"
"SUM(G76-F76+1)*8*H76"
"CONCATENATE(F166,"" "",F167)"
"DAVERAGE(_xlnm.Database, ""Age"", Q2:Q3)"
"DAVERAGE(_xlnm.Database, ""Age"", R2:R3)"
"DCOUNT(_xlnm.Database, ""Age"", S2:S3)"
"J9 / I9"
"VLOOKUP(K9, $N$3:$O$7, 2)"
"+E3+4000"
"+E3+8000"
"+E3+2000"
"ROUND(E3*0.827,0)"
"E11+4000"
"E11+8000"
"E11+2000"
"D19*5500"
"E19"
"D20*4500"
"D22*5000"
"D99*4300"
"D100*2800"
"ROUND(E155*0.83,0)"
"""version 11/08/03     """
"56400000000*1.01097683452934/(1+F6*0.42*R6*298)"
"T6"
"(5*L6)/(3*H6)"
"R6+J6"
"H9"
"P8"
"57760000000+241000000*100"
"58300000000"
"L11*H12/H11"
"175000000000/(1+F13*0.42*R13*298)"
"167000000000/(1+F14*0.42*R14*298)"
"101000000000/(1+F19*0.42*R19*298)"
"L29*H23/H29"
"L29*H24/H29"
"L29*H25/H29"
"L29*H26/H29"
"L29*H27/H29"
"L29*H28/H29"
"L33*(H36/H33)"
"L33*(H37/H33)"
"L39*(H40/H39)"
"162000000000"
"L33*(H43/H33)"
"L39*(H44/H39)"
"L33*(H47/H33)"
"L16*(H48/H16)"
"97500000000"
"L16*(H49/H16)"
"170800000000/(1+F50*0.42*R50*298)"
"210300000000/(1+F53*0.42*R53*298)"
"46900000000/(1+F56*0.42*R56*298)"
"SUM(B5:B56)"
"0.88*15"
"0.12*15"
"85*0.91"
"0.09*85"
"SUM(E5:E56)"
"+W2/1000"
"+N2+O2"
"+U2/V2"
"+AH2/W2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+W2/1000"
"+N2+O2"
"+U2/V2"
"+AH2/W2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+W2/1000"
"+N2+O2"
"+U2/V2"
"+AH2/W2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+W2/1000"
"+N2+O2"
"+U2/V2"
"+AH2/W2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+W2/1000"
"+N2+O2"
"+U2/V2"
"+AH2/W2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+W2/1000"
"+N2+O2"
"+U2/V2"
"+AH2/W2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"MAX(N2,O2)"
"MAX(U2,V2)"
"MAX(AH2,W2)"
"MAX(T2,D2)"
"MAX(V2,D2)"
"MAX(G2,D2)"
"MAX(G2:M2)"
"+L2"
"+E2-E47"
"+E15-E58"
"+Selection!D1"
"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!F2))"
"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!D2))"
"IF(C2="""","""",IF(Menus!$K$10=""2001 Grossed"",VLOOKUP(MAX(Selection!M2:N2),$N$2:$O$4,2),""""))"
"1+A2"
"IF(Menus!$J$9,OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3)&"" / ""&OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4),OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3))"
"OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4)"
"IF(Menus!$K$5=0,""(blank)"",Menus!$K$5)"
"IF(Menus!$K$6=0,""(blank)"",Menus!$K$6)"
"IF(Menus!$K$7=0,""(blank)"",Menus!$K$7)"
"IF(Menus!$K$8=0,""(blank)"",Menus!$K$8)"
"SUM(K2:K501)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$4)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$3)"
"IF(Menus!$J$9,C2/B2,C2)"
"IF($K2=1,VALUE(B2),#N/A)"
"INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))"
"IF(INDIRECT(ADDRESS($A2,2,3,1,Menus!$K$10))=G$1,$D2,#N/A)"
"IF(INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))=T(J$1),$D2,#N/A)"
"IF(OR(ISNUMBER($G2),ISNUMBER($H2),ISNUMBER($I2),ISNUMBER($J2)),1,0)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$4)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$3)"
"TRANSPOSE(INDIRECT(ADDRESS(1,4,3,1,Menus!$K$10)):INDIRECT(ADDRESS(1,256,3,1,Menus!$K$10)))"
"INDIRECT(ADDRESS($B2,1,3,1,Menus!$K$10))"
"INDIRECT(ADDRESS($B2,2,3,1,Menus!$K$10))"
"INDEX(F4:F54,J5)"
"INDEX(F4:F54,J6)"
"INDEX(F4:F54,J7)"
"INDEX(C2:C501,J8)"
"INDEX(N2:N51,J10)"
"IF(K10=""2000 Grossed"",""Gross"","""")"
"(24.2+21.9+30.5)/1820.1"
"(22+20.8+27)/1862.1"
"(68+172+63.4)/1328.4"
"(58.9+189.7+72.2)/1392.8"
"(92.2+193.9+93.9)/3148.5"
"(80.9+210.4+99.2)/3254.9"
"B5/B6"
"B9*D9"
"C9*D9"
"B7*B10"
"B15/B12"
"B14*D14"
"C14*D14"
"B7*B12*B13"
"B16*B12*D16"
"C16*D16*C12"
"G16/B12"
"G18"
"SUM(G9:G16)/3600"
"B18/(B5/1000)"
"B9+B15+B11+(B16*B12)"
"(B18/B20)"
"B21*3600"
"I18"
"B27*B28"
"B29/(24*365*75)"
"B28/B21"
"C31"
"$B18"
"B$29"
"C29"
"B35/B34"
"($B$5*B36)/1000"
"B37/(3600*24)"
"$C18"
"(B43*$B$5)/1000"
"I18"
"J18"
"B51/B52"
"B51/B53"
"(B54*$B$5)/1000"
"C6/$C$34"
"(C45*2)/(#REF!/$C$34)"
"SUM(C47:C48)"
"D45-D47-D48-D49-D50"
"(28991/$C$34)/(#REF!/$C$34)"
"D17/C34"
"D19"
"541/22020"
"(996/C34)/C45"
"(996/C34)/(#REF!/C34)"
"SUM(N101:O101)"
"E125-F125"
"+K125+L125"
"N125+O125"
"E125/D125*1000"
"F125/D125*1000"
"H125/E125*1000"
"I125/D125*1000"
"J125/($E125+$J125)*1000"
"M125/($E125+$N125)*1000"
"P125/D125*1000"
"Q125/D125*1000"
"SUM(I7:I105)"
"SUM(M106,Q106)*1000"
"SUM(O106,S106)*1000"
"ROUNDDOWN(C4/21,0)"
"C6*C7"
"C8*C10"
"E8*21"
"E8*E10"
"E11*E12"
"ROUNDDOWN(C4/21,0)"
"C5*21"
"C5*C8"
"C9*C11"
"(C12-C6)/C6"
"ROUNDDOWN(C4/21,0)"
"C5*21"
"C5*C8"
"C9*C11"
"(C12-C6)/C6"
"C16/C17"
"C14/C18"
"-C6"
"NOW()"
"C12"
"(C26-C25)/365"
"RATE(yrssinceipo,periodicpmt,Initialpurchase,todaysvalue,type,guess)"
"A5"
"(D2+B2)/2"
"B2/2080"
"VLOOKUP(C2,'Project List'!$A$2:C$28,3)"
"A34+1"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B45:B52)"
"'Jan03'!$B$32"
"'Mar03'!$B$32"
"AVERAGE(B2:B13)"
"'Jan03'!$B$41"
"'Jan03'!$B$53"
"'Jan03'!$B$56"
"'Jan03'!$B$57"
"'Jan03'!$B$58"
"'Jan03'!$B$60"
"'Jan03'!$B$61"
"AVERAGE(B14,B29,B44,B59,B74,B89,B104,B134)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B35:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B52)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"AVERAGE(B3:B31)"
"AVERAGE(B34:B40)"
"AVERAGE(B44:B53)"
"Aug!$B$32"
"Sept!$B$32"
"Oct!$B$32"
"Nov!$B$32"
"Dec!$B$32"
"Jan!$B$32"
"Feb!$B$32"
"Mar!$B$32"
"Apr!$B$32"
"May!$B$32"
"Jun!$B$32"
"July!$B$32"
"SUM(B2:B13)/C14"
"COUNTIF(B2:B13,"">0"")"
"Aug!$B$41"
"Sept!$B$41"
"Oct!$B$41"
"Nov!$B$41"
"Dec!$B$41"
"Jan!$B$41"
"Feb!$B$41"
"Mar!$B$41"
"Apr!$B$41"
"May!$B$41"
"Jun!$B$41"
"July!$B$41"
"Aug!$B$53"
"Sept!$B$54"
"Oct!$B$54"
"Nov!$B$54"
"Dec!$B$54"
"Jan!$B$54"
"Feb!$B$54"
"Mar!$B$54"
"Apr!$B$54"
"May!$B$54"
"Jun!$B$54"
"July!$B$54"
"Aug!$B$56"
"Sept!$B$57"
"Oct!$B$57"
"Nov!$B$57"
"Dec!$B$57"
"Jan!$B$57"
"Feb!$B$57"
"Mar!$B$57"
"Apr!$B$57"
"May!$B$57"
"Jun!$B$57"
"July!$B$57"
"Aug!$B$57"
"Sept!$B$58"
"Oct!$B$58"
"Nov!$B$58"
"Dec!$B$58"
"Jan!$B$58"
"Feb!$B$58"
"Mar!$B$58"
"Apr!$B$58"
"May!$B$58"
"Jun!$B$58"
"July!$B$58"
"Aug!$B$58"
"Sept!$B$59"
"Oct!$B$59"
"Nov!$B$59"
"Dec!$B$59"
"Jan!$B$59"
"Feb!$B$59"
"Mar!$B$59"
"Apr!$B$59"
"May!$B$59"
"Jun!$B$59"
"July!$B$59"
"Aug!$B$59"
"Sept!$B$60"
"Oct!$B$60"
"Nov!$B$60"
"Dec!$B$60"
"Jan!$B$60"
"Feb!$B$60"
"Mar!$B$60"
"Apr!$B$60"
"May!$B$60"
"Jun!$B$60"
"July!$B$60"
"Aug!$B$60"
"Sept!$B$61"
"Oct!$B$61"
"Nov!$B$61"
"Dec!$B$61"
"Jan!$B$61"
"Feb!$B$61"
"Mar!$B$61"
"Apr!$B$61"
"May!$B$61"
"Jun!$B$61"
"July!$B$61"
"Aug!$B$61"
"Sept!$B$62"
"Oct!$B$62"
"Nov!$B$62"
"Dec!$B$62"
"Jan!$B$62"
"Feb!$B$62"
"Mar!$B$62"
"Apr!$B$62"
"May!$B$62"
"Jun!$B$62"
"July!$B$62"
"B219"
"B51"
"A5+1"
"+A5+1"
"SUM(B3:M3)"
"SUM(B4:B26)"
"SUM(E3:E26)"
"SUM(B3:M3)"
"SUM(B3:B27)"
"SUM(B3:M3)"
"SUM(B3:B27)"
"SUM(C3:N3)"
"SUM(B3:B24)"
"SUM(C3:N3)"
"SUM(B3:B26)"
"SUM(B3:B32)"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+'Income Statement'!F6"
"+'Transaction Summary'!C6*-1"
"+'Income Statement'!J40+('Income Statement'!J33)"
"+I5*I6"
"-'Balance Sheet'!J39"
"+I7+I8"
"+'Transaction Summary'!C21"
"+E4"
"+I9*I10"
"IRR(E12:I12)"
"+'Transaction Summary'!G26*'Income Statement'!J49"
"+'Transaction Summary'!C21"
"+E4"
"+F12"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+Assumptions!D6"
"+C19*G9"
"+Assumptions!C45"
"+C5+C6"
"+'Balance Sheet'!E39+'Balance Sheet'!E34"
"+C5/C7"
"+C6/C7"
"+C17/G6"
"+'Balance Sheet'!E34+'Balance Sheet'!E39"
"+(C17+C19)*G9"
"+(C5-'Balance Sheet'!E39)/G9"
"+G6-C17"
"+C18*C21"
"+C18-C19"
"+'Income Statement'!F40+('Income Statement'!F33*(1-Assumptions!C43))"
"+(G19*G6)/G20"
"+'Income Statement'!F51"
"+G19/G22"
"+G6*G9"
"+'Balance Sheet'!E57"
"+C24-(C25*(1+C26))"
"C27"
"+C21*C30"
"+""Leveraged Recapitalization of "" &Assumptions!D6"
"+'Transaction Summary'!C21"
"+'Transaction Summary'!C6"
"+E13+C22-H22"
"1-E12"
"+'Transaction Summary'!C5"
"+'Balance Sheet'!E39+'Balance Sheet'!E34"
"+""LBO of ""&Assumptions!D6"
"+'Transaction Summary'!C21"
"1-'Transaction Summary'!C21"
"+E9*(J17-C19)"
"+G9*(J17-C19)"
"+'Transaction Summary'!G9*'Transaction Summary'!G6"
"+'Balance Sheet'!F39"
"D6"
"+$D$8+1&""E"""
"+$D$8+2&""E"""
"+$D$8+3&""E"""
"+$D$8+4&""E"""
"+$D$8+5&""E"""
"+C13"
"Assumptions!D6"
"+C6-1"
"+Assumptions!D8"
"+Assumptions!C13"
"E8*(1+Assumptions!C15)"
"SUM(B8:B12)"
"F$8*Assumptions!C23"
"(F$11+F$12)*Assumptions!C30"
"SUM(B25:B27)"
"F$13*Assumptions!C34"
"+'Fixed Asset Schedule'!E14"
"B22+B28+B36"
"B13-B38"
"+Assumptions!C40*Assumptions!C61"
"-Assumptions!C41*('Balance Sheet'!E39+'Balance Sheet'!E34)"
"-Assumptions!D41*('Balance Sheet'!G39+'Balance Sheet'!G34)"
"SUM(B40:B42)"
"+F44*Assumptions!C43"
"B44-B45"
"SUM(B47:B48)"
"+F49/Assumptions!C45"
"Assumptions!D6"
"""(Dollars in ""& IF(Assumptions!D6=1, ""Millions"", ""Thousands"") &"" Except Per Share Data)"""
"+'Income Statement'!C6"
"+Assumptions!C13"
"+Assumptions!D13"
"Assumptions!C52*'Income Statement'!F$13"
"Assumptions!D52*'Income Statement'!G$13"
"+E44+SUM(E49:E55)-E25-SUM(E10:E15)-E8"
"Assumptions!C53*'Income Statement'!F$13"
"Assumptions!D53*'Income Statement'!G$13"
"SUM(B8:B15)"
"Assumptions!C61"
"Assumptions!D61"
"+'Fixed Asset Schedule'!E21"
"+'Fixed Asset Schedule'!F21"
"'Income Statement'!F$13*Assumptions!C63"
"'Income Statement'!G$13*Assumptions!D63"
"IF('Transaction Summary'!G13=0,0,'Transaction Summary'!C31)"
"+E23+F23"
"+G23"
"'Income Statement'!F$13*Assumptions!C65"
"'Income Statement'!G$13*Assumptions!D65"
"SUM(B19:B24)"
"B16+B25"
"+B6"
"'Income Statement'!F$13*Assumptions!C69"
"'Income Statement'!G$13*Assumptions!D69"
"+SUM('Fixed Asset Schedule'!$E$42:'Fixed Asset Schedule'!E42)*Assumptions!C43-SUM('Fixed Asset Schedule'!$E$14:'Fixed Asset Schedule'!E14)*Assumptions!C43"
"+SUM('Fixed Asset Schedule'!$E$42:'Fixed Asset Schedule'!F42)*Assumptions!D43-SUM('Fixed Asset Schedule'!$E$14:'Fixed Asset Schedule'!F14)*Assumptions!D43"
"SUM(B31:B34)"
"'Income Statement'!F$13*Assumptions!C75"
"'Income Statement'!G$13*Assumptions!D75"
"MAX(E8+SUM(E10:E15)+E25-E38-E35-E40-E41-SUM(E49:E55),0)"
"IF('Transaction Summary'!G13=0,'Transaction Summary'!C5-'Transaction Summary'!C13,'Transaction Summary'!C5-'Transaction Summary'!C13)"
"B35+B42"
"D53+'Income Statement'!F49-('Income Statement'!F49*Assumptions!C81)"
"E53+'Income Statement'!G49-('Income Statement'!G49*Assumptions!D81)"
"G53+'Income Statement'!H49-('Income Statement'!H49*Assumptions!E81)"
"B27-B44-SUM(B49:B53)"
"IF('Transaction Summary'!G13=0,('Transaction Summary'!C5-'Transaction Summary'!C13)*-1,('Transaction Summary'!C5-'Transaction Summary'!C13-'Transaction Summary'!C31)*-1)"
"SUM(B47:B55)"
"SUM(E49:E55)"
"B44+B57"
"+Assumptions!D6"
"+Assumptions!D8"
"+D7+1"
"+'Balance Sheet'!D20"
"IF($J$24=0,IF(E7-$D$7>$B$26,0,($B$8-(D26*B8))/$B$26),B8*$E$26)"
"IF($J$24=0,IF(F7-$D$7>$B$26,0,($B$8-($B8*$D$26))/$B$26),($B$8-SUM($E8:E8))*$E$26)"
"IF($J$24=0,IF(E7-$D$7>$B$27,0,($B$9-($B$9*$D$27))/$B$27),$B$9*$E$26)"
"IF($J$24=0,IF(F$7-$D$7>$B$27,0,($B$9-($B$9*$D$27))/$B$27),($B$9-SUM($C9:E9))*$E$27)"
"IF($J$24=0,IF(F7-$E$7>$B$28,0,($B$10-($B$10*$D$28))/$B$28),($B$10-SUM($E10:E10))*$E$28)"
"IF($J$24=0,IF(G7-$F$7>$B$29,0,($B$11-($B$11*$D$29))/$B$29),($B$11-SUM($E11:F11))*$E$29)"
"IF($J$24=0,IF(H7-$G$7>$B$30,0,($B$12-($B$12*$D$30))/$B$30),($B$12-SUM($E12:G12))*$E$30)"
"IF($J$24=0,IF(I7-$I$7>$B$31,0,($B$13-($B$13*$D$31))/$B$31),($B$13-SUM($E13:H13))*$E$31)"
"SUM(E8:E13)"
"+Assumptions!C13"
"B8"
"E21"
"B10"
"B11"
"B12"
"B13"
"E14"
"E18+E19-E20"
"+B8"
"$B$8*$E$26"
"($B$35-SUM($E35:E35))*$E$26"
"+B9*E27"
"($B36-SUM($E36:E36))*$E27"
"SUM(E35:E40)"
"+Assumptions!D6"
"+SCF!C19"
"-(1-Assumptions!C$43)*'Income Statement'!F42"
"+SCF!C27"
"'Balance Sheet'!D8-'Balance Sheet'!E8"
"'Balance Sheet'!E8-'Balance Sheet'!G8"
"'Balance Sheet'!G8-'Balance Sheet'!H8"
"SUM(C9:C12)"
"H15*('Income Statement'!J40+('Income Statement'!J33))"
"NPV($B$17,$D$13:$G$13)"
"G15/(1+B17)^4"
"SUM(B22:B23)"
"-'Balance Sheet'!$E$39-'Balance Sheet'!$E$34"
"+'Balance Sheet'!$E$19"
"SUM(B24:B26)"
"+Assumptions!C45"
"B27/B28"
"+B27/B28"
"+Assumptions!D6"
"""(Dollars in ""& IF(Assumptions!D6=1, ""Millions"", ""Thousands"") &"" Except Per Share Data)"""
"+B6+1"
"+'Income Statement'!F49"
"+'Income Statement'!F33"
"+('Balance Sheet'!D10-'Balance Sheet'!E10)+('Balance Sheet'!D11-'Balance Sheet'!E11)"
"+('Balance Sheet'!E10-'Balance Sheet'!G10)+('Balance Sheet'!E11-'Balance Sheet'!G11)"
"+('Balance Sheet'!G10-'Balance Sheet'!H10)+('Balance Sheet'!G11-'Balance Sheet'!H11)"
"+'Balance Sheet'!D12-'Balance Sheet'!E12"
"+'Balance Sheet'!E12-'Balance Sheet'!G12"
"+'Balance Sheet'!G12-'Balance Sheet'!H12"
"+('Balance Sheet'!D15-'Balance Sheet'!E15)+('Balance Sheet'!E33-'Balance Sheet'!D33)+('Balance Sheet'!E40-'Balance Sheet'!D40)"
"+('Balance Sheet'!E15-'Balance Sheet'!G15)+('Balance Sheet'!G33-'Balance Sheet'!E33)+('Balance Sheet'!G40-'Balance Sheet'!E40)"
"+('Balance Sheet'!G15-'Balance Sheet'!H15)+('Balance Sheet'!H33-'Balance Sheet'!G33)+('Balance Sheet'!H40-'Balance Sheet'!G40)"
"+'Balance Sheet'!E31-'Balance Sheet'!D31"
"+'Balance Sheet'!G31-'Balance Sheet'!E31"
"+'Balance Sheet'!H31-'Balance Sheet'!G31"
"+'Balance Sheet'!E38-'Balance Sheet'!D38"
"+'Balance Sheet'!G38-'Balance Sheet'!E38"
"+'Balance Sheet'!H38-'Balance Sheet'!G38"
"+'Balance Sheet'!E41-'Balance Sheet'!D41"
"+'Balance Sheet'!G41-'Balance Sheet'!E41"
"+'Balance Sheet'!H41-'Balance Sheet'!G41"
"SUM(C8:C18)"
"-(+'Balance Sheet'!E23-'Balance Sheet'!D23)"
"-(('Balance Sheet'!E20-'Balance Sheet'!D20)+'Income Statement'!F33)"
"-(('Balance Sheet'!G20-'Balance Sheet'!E20)+'Income Statement'!G33)"
"-(('Balance Sheet'!H20-'Balance Sheet'!G20)+'Income Statement'!H33)"
"+'Balance Sheet'!D24-'Balance Sheet'!E24"
"+'Balance Sheet'!E24-'Balance Sheet'!G24"
"+'Balance Sheet'!G24-'Balance Sheet'!H24"
"+'Balance Sheet'!D19-'Balance Sheet'!E19"
"+'Balance Sheet'!E19-'Balance Sheet'!G19"
"+'Balance Sheet'!G19-'Balance Sheet'!H19"
"+('Balance Sheet'!D21-'Balance Sheet'!E21)+('Balance Sheet'!D22-'Balance Sheet'!E22)"
"+('Balance Sheet'!E21-'Balance Sheet'!G21)+('Balance Sheet'!E22-'Balance Sheet'!G22)"
"+('Balance Sheet'!G21-'Balance Sheet'!H21)+('Balance Sheet'!G22-'Balance Sheet'!H22)"
"SUM(C22:C26)"
"+Assumptions!C81*'Income Statement'!F49"
"'Balance Sheet'!E55-'Balance Sheet'!D55"
"'Balance Sheet'!G55-'Balance Sheet'!E55"
"'Balance Sheet'!H55-'Balance Sheet'!G55"
"('Balance Sheet'!E39-'Balance Sheet'!D39)+('Balance Sheet'!E34-'Balance Sheet'!D34)"
"('Balance Sheet'!G39-'Balance Sheet'!E39)+('Balance Sheet'!G34-'Balance Sheet'!E34)"
"('Balance Sheet'!H39-'Balance Sheet'!G39)+('Balance Sheet'!H34-'Balance Sheet'!G34)"
"SUM(C31:C33)"
"+C19+C27+C34"
"'Balance Sheet'!D8+'Balance Sheet'!D9"
"'Balance Sheet'!G8+'Balance Sheet'!G9"
"+C36+C37"
"'Balance Sheet'!E8+'Balance Sheet'!E9"
"'Balance Sheet'!G8+'Balance Sheet'!G9"
"+C39-C38"
"Assumptions!D6"
"+Assumptions!D8"
"+Assumptions!C13"
"'Income Statement'!E49/(('Balance Sheet'!D57+'Balance Sheet'!C57)/2)"
"'Income Statement'!G49/(('Balance Sheet'!G57+'Balance Sheet'!E57)/2)"
"'Income Statement'!H49/(('Balance Sheet'!H57+'Balance Sheet'!G57)/2)"
"'Income Statement'!E49/(('Balance Sheet'!D27+'Balance Sheet'!C27)/2)"
"'Income Statement'!G49/(('Balance Sheet'!G27+'Balance Sheet'!E27)/2)"
"'Income Statement'!H49/(('Balance Sheet'!H27+'Balance Sheet'!G27)/2)"
"(('Balance Sheet'!D27+'Balance Sheet'!C27)/2)/(('Balance Sheet'!D57+'Balance Sheet'!C57)/2)"
"(('Balance Sheet'!G27+'Balance Sheet'!E27)/2)/(('Balance Sheet'!G57+'Balance Sheet'!E57)/2)"
"(('Balance Sheet'!H27+'Balance Sheet'!G27)/2)/(('Balance Sheet'!H57+'Balance Sheet'!G57)/2)"
"'Income Statement'!E49/'Income Statement'!E13"
"'Income Statement'!E13/(('Balance Sheet'!D27+'Balance Sheet'!C27)/2)"
"'Income Statement'!G13/(('Balance Sheet'!G27+'Balance Sheet'!E27)/2)"
"'Income Statement'!H13/(('Balance Sheet'!H27+'Balance Sheet'!G27)/2)"
"Assumptions!D6"
"+'Income Statement'!B6"
"+'Income Statement'!B8/'Income Statement'!B$13"
"SUM(B8:B12)"
"+'Income Statement'!B17/'Income Statement'!B$8"
"+'Income Statement'!B25/'Income Statement'!B$11"
"SUM(B25:B27)"
"+'Income Statement'!B36/'Income Statement'!B13"
"+'Income Statement'!B38/'Income Statement'!B13"
"B13-B38"
"+'Income Statement'!B41/'Income Statement'!B13"
"+'Income Statement'!B42/'Income Statement'!B13"
"+'Income Statement'!B44/'Income Statement'!B13"
"+'Income Statement'!B45/'Income Statement'!B13"
"+'Income Statement'!B47/'Income Statement'!B13"
"+'Income Statement'!B48/'Income Statement'!B13"
"+'Income Statement'!B49/'Income Statement'!B13"
"+'Balance Sheet'!B6"
"+'Balance Sheet'!G6"
"+'Balance Sheet'!B8/'Balance Sheet'!B$27"
"+'Balance Sheet'!G8/'Balance Sheet'!G$27"
"+'Balance Sheet'!B10/'Balance Sheet'!B$27"
"+'Balance Sheet'!G10/'Balance Sheet'!G$27"
"+SUM(B8:B14)"
"+'Balance Sheet'!B24/'Balance Sheet'!B$27"
"+'Balance Sheet'!G24/'Balance Sheet'!G$27"
"+SUM(B18:B22)"
"+B15+B23"
"+B6"
"+SUM(B29:B32)"
"+B33+B40"
"+B25-B42"
"+B42+B44"
"C21+21"
"C23+7"
"Scheme!$B$6"
"Scheme!$B$7"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!$D$7"
"Scheme!E4"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$8"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D8"
"Scheme!D8"
"Scheme!D8"
"Scheme!D8"
"Scheme!D8"
"Scheme!D8"
"Scheme!D8"
"Scheme!E4"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$9"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D9"
"Scheme!D9"
"Scheme!D9"
"Scheme!D9"
"Scheme!D9"
"Scheme!D9"
"Scheme!D9"
"Scheme!E4"
"""Recap of "" &'Wk2'!C5"
"""Recap of "" &'Wk2'!C5"
"""Recap of "" &'Wk2'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$10"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D10"
"Scheme!D10"
"Scheme!D10"
"Scheme!D10"
"Scheme!D10"
"Scheme!D10"
"Scheme!D10"
"ASC("""")"
"Scheme!E4"
"""Recap of ""& 'Wk3'!C5"
"""Recap of ""& 'Wk3'!C5"
"""Recap of ""& 'Wk3'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$11"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D11"
"Scheme!D11"
"Scheme!D11"
"Scheme!D11"
"Scheme!D11"
"Scheme!D11"
"Scheme!D11"
"Scheme!E4"
"""Recap of ""& 'Wk4'!C5"
"""Recap of ""& 'Wk4'!C5"
"""Recap of ""& 'Wk4'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$12"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D12"
"Scheme!D12"
"Scheme!D12"
"Scheme!D12"
"Scheme!D12"
"Scheme!D12"
"Scheme!D12"
"Scheme!E4"
"""Recap of ""& 'Wk5'!C5"
"""Recap of ""& 'Wk5'!C5"
"""Recap of ""& 'Wk5'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$14"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D14"
"Scheme!D14"
"Scheme!D14"
"Scheme!D14"
"Scheme!D14"
"Scheme!D14"
"Scheme!D14"
"Scheme!E4"
"""Recap of ""& 'Wk6'!C5"
"""Recap of ""& 'Wk6'!C5"
"""Recap of ""& 'Wk6'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$15"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D15"
"Scheme!D15"
"Scheme!D15"
"Scheme!D15"
"Scheme!D15"
"Scheme!D15"
"Scheme!D15"
"Scheme!E4"
"""Recap of ""& 'Wk7'!C5"
"""Recap of ""& 'Wk7'!C5"
"""Recap of ""& 'Wk7'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$16"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D16"
"Scheme!D16"
"Scheme!D16"
"Scheme!D16"
"Scheme!D16"
"Scheme!D16"
"Scheme!D16"
"Scheme!E4"
"""Recap of ""& 'Wk8'!C5"
"""Recap of ""& 'Wk8'!C5"
"""Recap of ""& 'Wk8'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$17"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D17"
"Scheme!D17"
"Scheme!D17"
"Scheme!D17"
"Scheme!D17"
"Scheme!D17"
"Scheme!D17"
"Scheme!E4"
"""Recap of ""& 'Wk9'!C5"
"""Recap of ""& 'Wk9'!C5"
"""Recap of ""& 'Wk9'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$18"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D18"
"Scheme!D18"
"Scheme!D18"
"Scheme!D18"
"Scheme!D18"
"Scheme!D18"
"Scheme!D18"
"Scheme!E4"
"""Recap of ""& 'Wk10'!C5"
"""Recap of ""& 'Wk10'!C5"
"""Recap of ""& 'Wk10'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$19"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D19"
"Scheme!D19"
"Scheme!D19"
"Scheme!D19"
"Scheme!D19"
"Scheme!D19"
"Scheme!D19"
"Scheme!E4"
"""Recap of ""& 'Wk11'!C5"
"""Recap of ""& 'Wk11'!C5"
"""Recap of ""& 'Wk11'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$20"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D20"
"Scheme!D20"
"Scheme!D20"
"Scheme!D20"
"Scheme!D20"
"Scheme!D20"
"Scheme!D20"
"Scheme!E4"
"""Recap of ""& 'Wk12'!C5"
"""Recap of ""& 'Wk12'!C5"
"""Recap of ""& 'Wk12'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$21"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D21"
"Scheme!D21"
"Scheme!D21"
"Scheme!D21"
"Scheme!D21"
"Scheme!D21"
"Scheme!D21"
"Scheme!E4"
"""Recap of ""& 'Wk13'!C5"
"""Recap of ""& 'Wk13'!C5"
"""Recap of ""& 'Wk13'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$23"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D23"
"Scheme!D23"
"Scheme!D23"
"Scheme!D23"
"Scheme!D23"
"Scheme!D23"
"Scheme!D23"
"Scheme!E4"
"""Recap of ""& 'Wk14'!C5"
"""Recap of ""& 'Wk14'!C5"
"""Recap of ""& 'Wk14'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$24"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D24"
"Scheme!D24"
"Scheme!D24"
"Scheme!D24"
"Scheme!D24"
"Scheme!D24"
"Scheme!D24"
"Scheme!E4"
"""Recap of ""& 'Wk15'!C5"
"""Recap of ""& 'Wk15'!C5"
"""Recap of ""& 'Wk15'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$25"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D25"
"Scheme!D25"
"Scheme!D25"
"Scheme!D25"
"Scheme!D25"
"Scheme!D25"
"Scheme!D25"
"Scheme!E4"
"""Recap of ""& 'Wk16'!C5"
"""Recap of ""& 'Wk16'!C5"
"""Recap of ""& 'Wk16'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$26"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D26"
"Scheme!D26"
"Scheme!D26"
"Scheme!D26"
"Scheme!D26"
"Scheme!D26"
"Scheme!D26"
"Scheme!E4"
"""Recap of ""& 'Wk17'!C5"
"""Recap of ""& 'Wk17'!C5"
"""Recap of ""& 'Wk17'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$27"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D27"
"Scheme!D27"
"Scheme!D27"
"Scheme!D27"
"Scheme!D27"
"Scheme!D27"
"Scheme!D27"
"Scheme!E4"
"""Recap of ""& 'Wk18'!C5"
"""Recap of ""& 'Wk18'!C5"
"""Recap of ""& 'Wk18'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$28"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D28"
"Scheme!D28"
"Scheme!D28"
"Scheme!D28"
"Scheme!D28"
"Scheme!D28"
"Scheme!D28"
"Scheme!E4"
"""Recap of ""& 'Wk19'!C5"
"""Recap of ""& 'Wk19'!C5"
"""Recap of ""& 'Wk19'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$30"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D30"
"Scheme!D30"
"Scheme!D30"
"Scheme!D30"
"Scheme!D30"
"Scheme!D30"
"Scheme!D30"
"Scheme!E4"
"""Recap of ""& 'Wk20'!C5"
"""Recap of ""& 'Wk20'!C5"
"""Recap of ""& 'Wk20'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$31"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D31"
"Scheme!D31"
"Scheme!D31"
"Scheme!D31"
"Scheme!D31"
"Scheme!D31"
"Scheme!D31"
"Scheme!E4"
"""Recap of ""& 'Wk21'!C5"
"""Recap of ""& 'Wk21'!C5"
"""Recap of ""& 'Wk21'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$32"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D32"
"Scheme!D32"
"Scheme!D32"
"Scheme!D32"
"Scheme!D32"
"Scheme!D32"
"Scheme!D32"
"Scheme!E4"
"""Recap of ""& 'Wk22'!C5"
"""Recap of ""& 'Wk22'!C5"
"""Recap of ""& 'Wk22'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$33"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D33"
"Scheme!D33"
"Scheme!D33"
"Scheme!D33"
"Scheme!D33"
"Scheme!D33"
"Scheme!D33"
"Scheme!E4"
"""Recap of ""& 'Wk23'!C5"
"""Recap of ""& 'Wk23'!C5"
"""Recap of ""& 'Wk23'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$34"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D34"
"Scheme!D34"
"Scheme!D34"
"Scheme!D34"
"Scheme!D34"
"Scheme!D34"
"Scheme!D34"
"Scheme!E4"
"""Recap of ""& 'Wk24'!C5"
"""Recap of ""& 'Wk24'!C5"
"""Recap of ""& 'Wk24'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$35"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D35"
"Scheme!D35"
"Scheme!D35"
"Scheme!D35"
"Scheme!D35"
"Scheme!D35"
"Scheme!D35"
"Scheme!E4"
"""Recap of ""& 'Wk25'!C5"
"""Recap of ""& 'Wk25'!C5"
"""Recap of ""& 'Wk25'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$37"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D37"
"Scheme!D37"
"Scheme!D37"
"Scheme!D37"
"Scheme!D37"
"Scheme!D37"
"Scheme!D37"
"Scheme!E4"
"""Recap of ""& 'Wk26'!C5"
"""Recap of ""& 'Wk26'!C5"
"""Recap of ""& 'Wk26'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$38"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D38"
"Scheme!D38"
"Scheme!D38"
"Scheme!D38"
"Scheme!D38"
"Scheme!D38"
"Scheme!D38"
"Scheme!E4"
"""Recap of ""& 'Wk27'!C5"
"""Recap of ""& 'Wk27'!C5"
"""Recap of ""& 'Wk27'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$39"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D39"
"Scheme!D39"
"Scheme!D39"
"Scheme!D39"
"Scheme!D39"
"Scheme!D39"
"Scheme!D39"
"Scheme!E4"
"""Recap of ""& 'Wk28'!C5"
"""Recap of ""& 'Wk28'!C5"
"""Recap of ""& 'Wk28'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$40"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D40"
"Scheme!D40"
"Scheme!D40"
"Scheme!D40"
"Scheme!D40"
"Scheme!D40"
"Scheme!D40"
"Scheme!E4"
"""Recap of ""& 'Wk29'!C5"
"""Recap of ""& 'Wk29'!C5"
"""Recap of ""& 'Wk29'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$41"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D41"
"Scheme!D41"
"Scheme!D41"
"Scheme!D41"
"Scheme!D41"
"Scheme!D41"
"Scheme!D41"
"Scheme!E4"
"""Recap of ""& 'Wk30'!C5"
"""Recap of ""& 'Wk30'!C5"
"""Recap of ""& 'Wk30'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$43"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D43"
"Scheme!D43"
"Scheme!D43"
"Scheme!D43"
"Scheme!D43"
"Scheme!D43"
"Scheme!D43"
"Scheme!E4"
"""Recap of ""& 'Wk31'!C5"
"""Recap of ""& 'Wk31'!C5"
"""Recap of ""& 'Wk31'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$44"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D44"
"Scheme!D44"
"Scheme!D44"
"Scheme!D44"
"Scheme!D44"
"Scheme!D44"
"Scheme!D44"
"Scheme!E4"
"""Recap of ""& 'Wk32'!C5"
"""Recap of ""& 'Wk32'!C5"
"""Recap of ""& 'Wk32'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$45"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D45"
"Scheme!D45"
"Scheme!D45"
"Scheme!D45"
"Scheme!D45"
"Scheme!D45"
"Scheme!D45"
"Scheme!E4"
"""Recap of ""& 'Wk33'!C5"
"""Recap of ""& 'Wk33'!C5"
"""Recap of ""& 'Wk33'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!$B$46"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D46"
"Scheme!D46"
"Scheme!D46"
"Scheme!D46"
"Scheme!D46"
"Scheme!D46"
"Scheme!D46"
"Scheme!E4"
"""Recap of ""& 'Wk34'!C5"
"""Recap of ""& 'Wk34'!C5"
"""Recap of ""& 'Wk34'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"Scheme!$B$6"
"Scheme!B47"
"Scheme!C2"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"Scheme!D3"
"IF(Scheme!D4<>"""",Scheme!D4,"""")"
"Scheme!D47"
"Scheme!D47"
"Scheme!D47"
"Scheme!D47"
"Scheme!D47"
"Scheme!D47"
"Scheme!D47"
"Scheme!E4"
"""Recap of ""& 'Wk35'!C5"
"""Recap of ""& 'Wk35'!C5"
"""Recap of ""& 'Wk35'!C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
" ""Review of "" & C5"
"""Total ""& TEXT(SUM(B17:B26),0)"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))"
"SUM(E8:E16)"
"SUM(E28:E37)"
"(B4*C4)*0.85"
"D4"
"B4*1000"
"D5*4"
"D6*12"
"(B7*C7)*4.3*0.85"
"SUM(E4:E7)"
"G4+G5+G6+G7"
"SUM(E8:E9)"
"F8-F9"
"B13*750"
"(B16*C16)*30*0.85"
"SUM(E13:E20)"
"(D24*4)-(B24*1250*0.85)"
"(D25*12)-(B25*1250*0.85)"
"(B26*C26)*4.33*0.85"
"(C31*B31*G31)*0.85"
"G31*500"
"'Per Query Pricing Sheet'!G5"
"'Per Query Pricing Sheet'!G11"
"'Per Query Pricing Sheet'!F16"
"SUM(E38:E40)"
"(C45*B45)*4.3*0.85"
"E8+E21+E28+E35+E41+E46"
"+F10+F21+F28+F35+F41+F46"
"E49*B52"
"E49-E52"
"F49"
"(B4*C4)*0.95"
"D4"
"B4*1000"
"D5*4"
"D6*12"
"(B7*C7)*4.3*0.95"
"SUM(E4:E7)"
"G4+G5+G6+G7"
"SUM(E8:E9)"
"F8-F9"
"B13*750"
"(B16*C16)*30*0.95"
"SUM(E13:E20)"
"(D24*4)-(B24*1250*0.95)"
"(D25*12)-(B25*1250*0.95)"
"(B26*C26)*4.33*0.95"
"(C31*B31*G31)*0.95"
"G31*500"
"'Per Query Pricing Sheet'!G5"
"'Per Query Pricing Sheet'!G11"
"'Per Query Pricing Sheet'!F16"
"SUM(E38:E40)"
"B44*C44*0.95"
"C45*B45*4.3*0.95"
"E8+E21+E28+E35+E41+E46"
"+F10+F21+F28+F35+F41+F46"
"E49*B52"
"E49-E52"
"F49"
"B4*C4"
"D4"
"B4*1000"
"D5*4"
"D6*12"
"(B7*C7)*4.3"
"SUM(E4:E7)"
"SUM(G4:G7)"
"SUM(E8:E9)"
"F8-F9"
"D13*4-D13"
"B13*750"
"D14*12-D14"
"B15*C15*4.3"
"D15*12-(B15*C15)"
"B16*C16*30"
"SUM(E13:E20)"
"(D24*4)-(B24*1250)"
"(D25*12)-(B25*1250)"
"C31*B31*G31"
"G31*500"
"'Per Query Pricing Sheet'!G5"
"'Per Query Pricing Sheet'!G11"
"'Per Query Pricing Sheet'!F16"
"SUM(E38:E40)"
"C45*B45*4.3"
"E8+E21+E28+E35+E41+E46"
"+F10+F21+F28+F35+F41"
"E49*B52"
"E49-E52"
"F49"
"B2*C2"
"F2*12"
"SUM(G2:G4)"
"SUM(B8*C8*0.9)+(E8*(D8-2)*B8*0.9)"
"B16*D16"
"A1+0.1"
"A1+0.1"
"A11+0.01"
"J5+K5+L5"
"SUM(J23:L23)"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A3!A1"", ""Academic Council of the UN System Reports and Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A4!A1"",""ACCESS Resource Brief"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A5!A1"", ""Adelphi Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A7!A1"", ""Aerospace Canada International/Aerospace and Defence Technology"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A7a!A1"", ""Aerospace News and Comment"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A8!A1"", ""African Security Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A9!A1"", ""Air Force"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A10a!A1"", ""Alias Notes"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A10!A1"", ""Alternatives: Global, Local, Political"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A4a!A1"", ""American Center of Oriental Research (ACOR) Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A11b!A1"", ""American Political Science Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A11!A1"", ""Americas"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A11a!A1"", ""AMREF Canada"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A12!A1"", ""Armed Forces & Society"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A13!A1"", ""Armed Forces Journal International"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A15!A1"", ""Arms Control Chronicle"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A16!A1"", ""Arms Control Communique"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17!A1"", ""Arms Control Today"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17a!A1"", ""Arms Sales Monitor"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17b!A1"", ""Asia Pacific Foundation of Canada - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18c!A1"", ""Asia Pacific Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A21!A1"", ""Asian and Pacific Migration Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17c!A1"", ""Asian Pacific Research and Resource Centre Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18a!A1"", ""Asian Survey"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18!A1"", ""Asia-Pacific Defence Reporters"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18b!A1"", ""Athena Magazine"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A19!A1"", ""Aurora Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A20!A1"", ""Aviation Week & Space Technology"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B12a!A1"", ""Bangladesh Foreign Policy Survey"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B12!A1"", ""Bangladesh Institute for International and Strategic Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B4!A1"", ""BASIC Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5!A1"", ""Behind the Headlines"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a111!A1"", ""BESA Bulletin"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a1!A1"", ""BISA News - Newletter of the British International Studies Association"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B10!A1"", ""Bonn International Centre for Conversion"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a11!A1"", ""Bruno Kreisky Foundation for International Dialogue"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a!A1"", ""Bulletin of Arms Control"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B8!A1"", ""Bulletin of Peace Proposals"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5b!A1"", ""Bulletin of Regional Cooperation in the Middle East"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B7!A1"", ""Bulletin of the Atomic Scientists"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C5!A1"", ""Canada and the Pacific Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C5a'!A1"", ""Canada Watch"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C6!A1"", ""Canadian Aviation"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C7!A1"", ""Canadian Centre for Arms Control and Disarmament - Issue Briefs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C7a'!A1"", ""Canadian Centre for Foreign Policy Development"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C8!A1"", ""Canadian Centre for Global Security - Communique"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y10a!A1"", ""Canadian Consortium on Asia Pacific Security - CANCAPS Bulletin"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C9!A1"", ""Canadian Defence Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C10!A1"", ""Canadian Defence Update"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C11!A1"", ""Canadian Foreign Policy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C18a'!A1"", ""Canadian Institute for International Peace and Security - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C15!A1"", ""Canadian Institute for International Peace and Security - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C16!A1"", ""Canadian Institute for International Peace and Security - Points of View"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C17!A1"", ""Canadian Institute for International Peace and Security - Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C18!A1"", ""Canadian Institute for International Peace and Security - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C13!A1"", ""Canadian Institute for International Peace and Security Background Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C14!A1"", ""Canadian Institute for International Peace and Security Factsheet"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C20!A1"", ""Canadian Institute of Strategic Studies - Issues in Strategy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C23!A1"", ""Canadian Institute of Strategic Studies - McNaughton Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C21!A1"", ""Canadian Institute of Strategic Studies - Polaris Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C22!A1"", ""Canadian Institute of Strategic Studies - Proceedings"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C24!A1"", ""Canadian Institute of Strategic Studies - Strategic Datalink/Strategic Issues"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C25!A1"", ""Canadian International Relations Chronicle"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25o'!A1"", ""Canadian Journal of Political Science"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25a'!A1"", ""Canadian Military Journal/Revue Militaire Canadienne"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C19!A1"", ""Canadian Strategic Review/Strategic Forecast"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25b'!A1"", ""CAPS Papers Chinese Council of Advanced Policy Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C49!A1"", ""Carnegie Commission on Preventing Deadly Conflict"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C38!A1"", ""CDA Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C26!A1"", ""Center for Foreign Policy Development - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C27!A1"", ""Center for International Affairs - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C28!A1"", ""Center for International and Strategic Affairs-Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C27a'!A1"", ""Center for International Relations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C29!A1"", ""Center for International Security and Arms Control-Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C29b'!A1"", ""Center for International Studies, University of Southern California Working Papers on Re-Thinking Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C30!A1"", ""Center For National Security Studies - Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C33!A1"", ""Center For Naval Analyses - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C31!A1"", ""Center for Naval Analyses - Professional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C32!A1"", ""Center for Naval Analyses - Research Memorandum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C51!A1"", ""Center for the Study of Globalization and Regionalisation"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C33a'!A1"", ""Centerpiece - Newsletter of the Center for International Affairs at Harvard"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C45!A1"", ""Centre for Defence and International Security Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25c'!A1"", ""Centre for Defence and Security Studies Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C34!A1"", ""Centre for Foreign Policy Studies - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C34a'!A1"", ""Centre for National Security Studies - Reflections"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C34b'!A1"", ""Centre for Peace Studies, University of Auckland, N.Z."")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C35!A1"", ""Centre for Russian and East European Studies - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C47!A1"", ""Centre for Strategic Studies New Zealand Working Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C36!A1"", ""Centre for Studies in Defence Resources Management Reports/Solicited Research Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C36a1'!A1"", ""CEPII Newsletter - Centre d'etudes prospectives et d'informations internationales"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C48!A1"", ""Chaillot Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C46!A1"", ""Civil Society"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C38a'!A1"", ""Commonwealth Currents"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C37!A1"", ""Comparative Strategy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O7!A1"", ""Conference of Defence Associations Institute - On Track"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C37a'!A1"", ""Conflict Prevention Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C39!A1"", ""Conflict Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C40!A1"", ""Conflict Resolution/The Journal of Conflict Resolution"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C50!A1"", ""Congressional Research Service"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A14!A1"", ""Contemporary Security Policy (formerly Arms Control)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I4b!A1"", ""Contemporary Southeast Asia Journal of International and Strategic Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C40a'!A1"", ""Cooperation and Conflict"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C41!A1"", ""Council for Arms Control - Bulletins"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C42!A1"", ""Council for Arms Control - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C43!A1"", ""Current Digest of the Soviet/Post-Soviet Press"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C44!A1"", ""Current History"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D5!A1"", ""Daedalus"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D5a!A1"", ""Defence Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D6!A1"", ""Defense Analysis"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D7!A1"", ""Defense and Diplomacy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D7a!A1"", ""Defense and Disarmament Alternatives"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D8!A1"", ""Defense Monitor"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D8a!A1"", ""DFID - Department for International Development"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D10!A1"", ""Dialogue Monitor"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4!A1"", ""East Asia Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4b!A1"", ""East Asian Strategic Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4c!A1"", ""East European Constitutional Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4a!A1"", ""Eastern Asia Policy Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4d!A1"", ""East-West Center - Observer/Special Reports/Asia Pacific Issues"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E5!A1"", ""Economic Impact"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6!A1"", ""Economist"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6a!A1"", ""Economist - FOREIGN REPORT"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6b!A1"", ""Ethics & International Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6c!A1"", ""Etudes International"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E7a!A1"", ""EU Info"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E14!A1"", ""Eurasian File (Turkish International Cooperation Agency)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E15!A1"", ""Eurasian Studies (Turkish International Cooperation Agency)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E7!A1"", ""Europe"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E8!A1"", ""European Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E8a!A1"", ""European Center for Security Studies - The Marshall Center Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E9!A1"", ""European Journal of International Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E12!A1"", ""European Journal of International Relations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E10!A1"", ""European Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E16!A1"", ""Exportwise"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F4!A1"", ""Far Eastern Economic Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F4a!A1"", ""Faraday Discussion Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F5!A1"", ""Federation of American Scientists - Public Interest Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F6!A1"", ""Finnish Defence Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F7!A1"", ""Fletcher Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F7a1!A1"", ""FOCAL - Miscellaneous Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F7a!A1"", ""Focus on Vienna"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F8!A1"", ""Foreign Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F9!A1"", ""Foreign Policy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F9a!A1"", ""Forum International"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F10!A1"", ""FPI Policy Briefs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G8a!A1"", ""Global Dialogue - Weapons and War"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G8!A1"", ""Global Governance"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G8b!A1"", ""Global Society"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G9!A1"", ""Grassroots Development Journal of the Inter-American Foundation"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G10!A1"", ""Gulf Centre for Strategic Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals h!.xls] H5!A1"", ""Henry L. Stimson Center - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals h!.xls] H6!A1"", ""Henry L. Stimson Center - Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals h!.xls] H7!A1"", ""Hiroshima Research News"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I2!A1"", ""IDDS Briefing Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I12a!A1"", ""IDRC Briefing "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I2a!A1"", ""IDSS Working Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I3!A1"", ""IGCC (Institute on Global Conflict and Cooperation) - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I3b!A1"", ""IIGP News"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I3a!A1"", ""Institute for International Policy Studies (IIPS) - News and Policy Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I5!A1"", ""Indian Ocean Centre for Peace Studies-Briefing/Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6!A1"", ""Indochina Chronology"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6a!A1"", ""Indonesian Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6c!A1"", ""Institute for Defence and Disarmament Studies "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I27!A1"", ""Institute for Defence Policy Publications - Papers and Monographs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I7!A1"", ""Institute for East-West Security Studies - Meeting Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I8!A1"", ""Institute for East-West Security Studies - Occasional Papers/Public Policy Papers/Monograph Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I9!A1"", ""Institute for East-West Security Studies - Public Policy Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I10!A1"", ""Institute for National Strategic Studies - McNair Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11b!A1"", ""Institute for National Strategic Studies - Strategic Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11!A1"", ""Institute for National Strategic Studies-Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11c!A1"", ""Institute for Security Studies - Mongraphs and Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I4!A1"", ""Institute for the Study of Diplomacy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11a!A1"", ""Institute on Global Conflict and Cooperation"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I12b!A1"", ""Intelligence Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I14a!A1"", ""Intercom "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I12!A1"", ""International Boundaries Research Unit - Boundary and Security Bulletin"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I13!A1"", ""International Boundaries Research Unit - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I14!A1"", ""International Boundaries Research Unit - Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I15!A1"", ""International Canada"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I16!A1"", ""International Defense Review "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I17!A1"", ""International Economic Insights "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I17aa!A1"", ""International Feminist Journal of Politics "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6b!A1"", ""International Institute for Democracy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I17a!A1"", ""International Institute for Strategic Studies - Strategic Comments"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I18!A1"", ""International Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I18a!A1"", ""International Negotiation"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I19!A1"", ""International Organization"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I20!A1"", ""International Peace Academy - Reports/Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I20ai!A1"", ""International Peace Research Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I20a!A1"", ""International Peacekeeping"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I21!A1"", ""International Perspectives"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I21a!A1"", ""International Relations Bulletin"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I22!A1"", ""International Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I22a!A1"", ""International Security Digest"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I23!A1"", ""International Spectator"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24!A1"", ""International Strategic Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24a!A1"", ""International Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I4a!A1"", ""International Studies Association Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24b!A1"", ""International Studies in Europe"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I26b!A1"", ""International Studies Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I25!A1"", ""International Studies Notes"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I25a!A1"", ""International Studies Perspectives"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I26!A1"", ""International Studies Quarterly "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I26a!A1"", ""International Studies Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24c!A1"", ""International Studies Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I28!A1"", ""ISUMA - Canadian Journal of Policy Research"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J5!A1"", ""Jaffee Center for Strategic Studies - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J5a!A1"", ""Jane's Defence Contracts"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J6!A1"", ""Jane's Defence Weekly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J6a!A1"", ""Janes Defense Weekly Defense Industry Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J7!A1"", ""Jane's Intelligence Review Pointer/Special Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J9!A1"", ""Jane's Intelligence Review/Soviet Intelligence Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J8!A1"", ""Jane's NATO Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J3!A1"", ""Japan Echo"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J10!A1"", ""John M. Olin Institute For Strategic Studies, Harvard University - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J10a!A1"", ""John W. Holmes Memorial Lecture"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J11!A1"", ""Joint Centre for Asia Pacific Studies - Asia/Policy/Research Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J13!A1"", ""Journal of American-East Asian Relations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J15a!A1"", ""Journal of Contemporary China"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J14!A1"", ""Journal of International Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J15!A1"", ""Journal of North East Asian Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J16!A1"", ""Journal of Peace Research "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J17!A1"", ""Journal of Political and Military Sociology"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J18!A1"", ""Journal of Soviet Military Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J19!A1"", ""Journal of Strategic Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K2!A1"", ""Kasarinlan"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K1!A1"", ""Kashmir Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K5!A1"", ""Keck Center - Essays on Strategy and Diplomacy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K6!A1"", ""Kennan Institute - Meeting Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K6a!A1"", ""Kennan Institute for Advanced Russian studies - Conference/Special Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K9!A1"", ""Konrad Adenauer Stiftung - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K7!A1"", ""Korean Journal of Defense Analysis"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L1!A1"", ""La Trobe University - Politics Working Papers/Conference Proceedings"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L1a!A1"", ""Lessons from the Edge"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L2!A1"", ""Libertas"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L3!A1"", ""London Defence Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M1!A1"", ""Mackenzie Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M2!A1"", ""Maritime Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M3!A1"", ""Martello Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M5!A1"", ""Mediterranean Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M6!A1"", ""Mershon Center - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M8!A1"", ""Middle East Focus"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M8a!A1"", ""Middle East Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M10!A1"", ""Military Technology and Economics/Military Technology"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M11!A1"", ""Millennium - Journal of International Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N5!A1"", ""National Defense "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6aa!A1"", ""National Institute for Defense Studies, Japan - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6!A1"", ""National Interest"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6a!A1"", ""National Network for Research on the Pacific Rim"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6b!A1"", ""National Network News"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6c!A1"", ""National Security Studies Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N7!A1"", ""NATO's Sixteen Nations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N8!A1"", ""Navy League of Canada - Maritime Affairs Bulletin "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N8a!A1"", ""NIDS Security Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N9!A1"", ""Niobe Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N11!A1"", ""Non-Offensive Defence - Working Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N10!A1"", ""Non-Offensive Defence/NOD & Conversion"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N13!A1"", ""Nonproliferation Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N14!A1"", ""Norman Paterson School of International Affairs-Occasional Papers and Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N14a!A1"", ""North-South Institute Newsletter/Conference Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N15!A1"", ""Norwegian Institute of International Affairs - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O4!A1"", ""On the Alert"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O5!A1"", ""Ontario Centre For International Business - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O6!A1"", ""Orbis"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P0a!A1"", ""Pacific Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P0!A1"", ""Pacific Focus: Inha Journal of International and Security Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P1a!A1"", ""Pacific Forum - Occasional Papers and Policy Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P1!A1"", ""Pacific Research"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P2!A1"", ""Pacific Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P2a!A1"", ""Pacific Strategic Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P3!A1"", ""Pacifica Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P4b!A1"", ""PacNet"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P4c!A1"", ""Palestine-Israel Journal of Politics, Economics and Culture"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P5!A1"", ""Parameters"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P6!A1"", ""Peace and Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P7!A1"", ""Peace Magazine"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P8!A1"", ""Peace Research"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P8a!A1"", ""Peace Research Centre - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P8b!A1"", ""Peace Research Institute Frankfurt"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9!A1"", ""Peace Research Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9a!A1"", ""Peace Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P6a!A1"", ""Peace, Conflict Resolution, and Human Rights"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9b!A1"", ""Peacekeeping & International Relations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9b2!A1"", ""PeaceWatch"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9c!A1"", ""Perceptions: Journal of International Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P10!A1"", ""Ploughshares - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P11!A1"", ""Ploughshares Monitor"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P12!A1"", ""Policy Options"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P13!A1"", ""Policy Papers in International Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P13a!A1"", ""Polish Institute of International Affairs - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P14!A1"", ""Political Science and Politics"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P15!A1"", ""Political Science Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P15a!A1"", ""Problematique"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P16!A1"", ""Problems of Communism"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P17!A1"", ""Proceedings"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P18a!A1"", ""Programme for Promoting Nuclear Non-Proliferation -  Newsbrief/Issue Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P18b!A1"", ""Programme for Promoting Nuclear Non-Proliferation - Occasional Paper/Study"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q5!A1"", ""Quebec Centre for International Relations - CIRCA: International and Regional Conflicts and Canada"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q6!A1"", ""Quebec Centre for International Relations - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q7!A1"", ""Queen's University, Centre for International Relations - Canada-Europe Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q7a!A1"", ""Queen's University, Centre for International Relations - National Security Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q7b!A1"", ""Queen's University, Centre for International Relations - Northern Studies Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q8!A1"", ""Queen's Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R3!A1"", ""Rand Abstracts: Semiannual Guide to Rand Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R4!A1"", ""RAND Memorandum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R5!A1"", ""RAND Notes"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R6!A1"", ""RAND Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R7!A1"", ""RAND Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R8!A1"", ""RAND Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r.xls] 'R8a'!A1"", ""Refuge: Canada's Periodical on Refugees"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] 'R8a1'!A1"", ""Regional Centre for Strategic Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] 'R8b'!A1"", ""Regional Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R9!A1"", ""Review of International Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] 'R10a'!A1"", ""RUSI - Chinese Military Update"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R10!A1"", ""Roma Rights - Newsletter of the European Roma Rights Center"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R11!A1"", ""RUSI Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R12!A1"", ""RUSI Newsbrief/Fact Sheet - The RUSI Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R13!A1"", ""RUSI Whitehall Paper Series - The RUSI Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S3!A1"", ""SAIS Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S4!A1"", ""Science & Global Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S4a!A1"", ""Security Dialogue (formerly Bulletin of Peace Proposals)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5!A1"", ""Security Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5a1!A1"", ""Shastri News"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5a!A1"", ""Singapore Institute of International Affairs - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5a11!A1"", ""Small Arms Proliferation and Africa"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5c!A1"", ""South Letter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5b!A1"", ""Southampton Papers in International Policy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S6!A1"", ""Soviet Studies Research Centre - Occasional Briefs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S7!A1"", ""Soviet Studies Research Centre - Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S7a!A1"", ""Soviet Studies Research Centre - Translations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S9!A1"", ""Stanley Foundation - Conference Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S8!A1"", ""Stanley Foundation - Occasional/Policy Papers/Policy Bulletins"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S16!A1"", ""State of the Nation Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S10!A1"", ""Strategic and Defence Studies Centre - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S10a!A1"", ""Strategic and Defense Studies Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S11a!A1"", ""Strategic Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S11!A1"", ""Strategic Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S15!A1"", ""Studies on the Economic Future of North America"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S13!A1"", ""Survival"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S14!A1"", ""Swedish Institute of International Affairs - Conference/Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D9!A1"", ""The Dickey Center - John Sloan Dickey Center for International Understanding"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T4!A1"", ""Third World Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T3!A1"", ""Thomas J. Watson Jr. Institute for International Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T5!A1"", ""Transitions"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T6!A1"", ""Trust and Verify"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U1!A1"", ""United States Institute of Peace - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U1a!A1"", ""United States Institute of Peace Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U7!A1"", ""Universitat Rostock"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U6!A1"", ""Universite du Quebec a Montreal. Centre d'etudes des politiques etrangeres et de securite"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U4!A1"", ""University of  Laval: Le Maintien de la Paix and ECHOS de l'institut"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U2a!A1"", ""University of Bradford - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U2!A1"", ""University of British Columbia Institute of International Relations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U3!A1"", ""University of California, Institute of East Asian Studies - Research Papers and Policy Studies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U5a!A1"", ""University of Manitoba, Centre for Defence and Security Studies - Bison Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U5!A1"", ""University of Manitoba, Programme in Strategic Studies - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U12!A1"", ""University of the Western Cape Centre for Southern African Studies - Southern African Perspectives A Working Paper Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U10!A1"", ""University of the Western Cape, Centre for Southern  African Studies - Backgrounder Papers "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U11!A1"", ""University of The Western Cape, Centre for Southern African Studies - Chronology"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U9!A1"", ""University of the Western Cape, Centre for Southern African Studies - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals v!.xls] V1!A1"", ""Vanguard "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals v!.xls] V3!A1"", ""Vantage Point: Developments in North Korea"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals v!.xls] V5!A1"", ""Vienna Fax"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W5!A1"", ""Washington Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W6!A1"", ""Washington Quarterly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W6a!A1"", ""Wednesday Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W7!A1"", ""Wellesley Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W7a!A1"", ""West European Politics"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W8!A1"", ""World Link"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W10!A1"", ""World Policy Journal"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W10a!A1"", ""World Policy Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W11!A1"", ""World Politics"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W12!A1"", ""World Press Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W13!A1"", ""World Today"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y9!A1"", ""York Centre for International and Strategic Studies - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y6!A1"", ""York Centre for International and Strategic Studies - Monographs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y8!A1"", ""York Centre for International and Strategic Studies - North Pacific Cooperative Security Dialogue Research Programme Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y5!A1"", ""York Centre for International and Strategic Studies - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y7!A1"", ""York Centre for International and Strategic Studies - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y10!A1"", ""York Centre for International and Strategic Studies Canadian Consortium on Asia Pacific Security (CANCAPS) Papiers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y12!A1"", ""York Centre for International and Strategic Studies Multilateral Institutions and Global Security Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y4!A1"", ""York University - Centre for Feminist Research"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y16!A1"", ""York University, Department of Political Science, Occasional Papers Series"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y13!A1"", ""York University: Joint Centre on Modern East Asia - Working Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E1!A1"", ""Allied Forces Central Europe Ace Output"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A26!A1"", ""Association of South East Asian Nations (ASEAN) Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A17!A1"", ""Canadian Network on United Nations Reform - New World"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A3!A1"", ""Disarmament - A Periodic Review by the United Nations"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A8!A1"", ""United Nations - Department of Disarmament Affairs - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A4!A1"", ""Disarmament Fact Sheet"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A5!A1"", ""Information Paper"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - C.xls] C2!A1"", ""International Atomic Energy Agency - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - C.xls] C3!A1"", ""International Atomic Energy Agency - Newsbriefs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - C.xls] C1!A1"", ""International Atomic Energy Agency Bulletin - Quarterly Journal of the International Atomic Energy Agency"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - F.xls] F1!A1"", ""International Energy Agency Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B6!A1"", ""International Monetary Fund - Miscellaneous Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B4!A1"", ""International Monetary Fund - Occasional Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B9!A1"", ""International Monetary Fund - Survey"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B2!A1"", ""International Monetary Fund - Annual Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E2!A1"", ""NATO Facts and Figures"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E4!A1"", ""NATO Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E5!A1"", ""NATO Press Service"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E3!A1"", ""NATO Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D2!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Economic Outlook"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D3!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Economic Survey"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D5!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D4!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Nuclear Energy Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - K.xls] K1!A1"", ""Organization for the Prohibition of Chemical Weapons - Information Series and OPCW Synthesis"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A13!A1"", ""UNIDIR Newsletter"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A12!A1"", ""UNIDIR Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A12a!A1"", ""UNIDIR Research Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A21!A1"", ""United Nations -  Resolutions"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A20!A1"", ""United Nations - Miscellaneous Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A16!A1"", ""United Nations Association of Canada - Bulletin and Briefing Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A18!A1"", ""United Nations Association of the United States of America Publications"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A1!A1"", ""United Nations Chronicle"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A10!A1"", ""United Nations Conferences on Disarmament "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A14!A1"", ""United Nations Disarmament Topical Papers"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A2!A1"", ""United Nations Disarmament Yearbook"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A25!A1"", ""United Nations Environment Programme"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - I.xls] I3!A1"", ""Western European Union - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B7!A1"", ""World Bank Publications - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B1!A1"", ""World Economic and Financial Surveys"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B8!A1"", ""World Economic Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A1a!A1"", ""United Nations - Disarmament Forum"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B1!A1"", ""American Foreign Policy Basic Documents "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - G.xls] G1!A1"", ""Australian Foreign Affairs Record - Monthly Record"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - D.xls] D1!A1"", ""British Information Service - News Release"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - D.xls] D3!A1"", ""British Information Service - Reference Services "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - M.xls] M1!A1"", ""Consulate General of Israel - Arab Media Survey"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - C.xls] C5!A1"", ""Foreign Trade - Monthly"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - M.xls] M2!A1"", ""MidEast Mirror"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B11!A1"", ""United States - Arms Control and Disarmament Agency"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B6!A1"", ""United States - Commission Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B12a!A1"", ""United States - Congressional Research Service - Reports"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B19!A1"", ""United States - Country Reports on Human Rights Practices (for use of the Committee on Foreign Affairs and Foreign Relations)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B12b!A1"", ""United States - CRS Major Issues System - Issue Briefs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B5!A1"", ""United States - Department of Defense"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B8!A1"", ""United States - Department of State"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B3!A1"", ""United States - Department of State Bulletin"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B4!A1"", ""United States - DOD Annual Report"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B7!A1"", ""United States - Miscellaneous"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B9!A1"", ""United States - Office of Technology Assessment"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B16!A1"", ""United States Department of State - Current Policy"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A6!A1"",""Annual Editions"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A3!A1"",""ASIA YEARBOOK (Far Eastern Economic Review)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A2!A1"",""Asian Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - B.xls] B5!A1"",""Bibliographies"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - C.xls] 'C3b'!A1"",""Bibliographies - The Canadian Institute for Inernational Peace and Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - C.xls] C5!A1"",""Canadian News Facts "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - E.xls] E5!A1"",""Encyclopedia of Arms Control and Disarmament  "")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - G.xls] G5!A1"",""Guides and Directories"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J1!A1"",""JANE'S -  Infantry Weapons"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J4!A1"",""JANE'S - All the World's Aircrafts"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J3!A1"",""JANE'S - Armour and Artillery"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J7!A1"",""JANE'S - Aviation Annual"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J12!A1"",""JANE'S - Aviation Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J2!A1"",""JANE'S - Fighting Ships"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J10!A1"",""JANE'S - Military Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J13!A1"",""JANE'S - NATO Handbook"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J8!A1"",""JANE'S - Naval Annual"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J11!A1"",""JANE'S - Naval Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J5!A1"",""JANE'S - Weapon Systems"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - M.xls] M1!A1"",""Middle East Contemporary Survey"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - P.xls] P4!A1"",""Pacific Economic Outlook"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - P.xls] P5!A1"",""Peacekeeper's Handbook)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - P.xls] P6!A1"",""Political Handbook of the World (Banks)"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - S.xls] S2!A1"",""Stateman's Yearbook"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - S.xls] S5!A1"",""Survey of International Affairs"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - E.xls] E3!A1"",""The Economist: World Review"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - C.xls] 'C3g'!A1"",""The Guide to Canadian Policies on Arms Control, Disarmament, Defence and Conflict Resolution - The Canadian Institute for Inernational Peace and Security"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - T.xls] T5!A1"",""Treaties and Negotiations Texts"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - V.xls] V1!A1"",""Verification Report - Yearbook on Arms Control, Peacekeeping and the Environment"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A4!A1"",""World Atlas"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - W.xls] W1!A1"",""World Military And Social Expenditures"")"
"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - W.xls] W5!A1"",""World Military Expenditures and Arms Transfers - U.S. ACDA"")"
"(F32+J32)"
"(D77+J77)"
"COUNTIF(C6:C118,""=M"")"
"AVERAGE(E6:E120)"
"COUNTIF(C6:C118,""=F"")"
"SUBTOTAL(1,E6:E118)"
"COUNTIF(E4:E118,"">39"")"
"E134-E137"
"COUNTIF(E4:E118,"">49"")"
"E137-E141"
"COUNTIF(E4:E118,"">59"")"
"COUNTIF(E4:E118,"">69"")"
"E144"
"COUNTIF(E4:E118,"">69"")"
"SUM(D9:D26)"
"SUM(E2+D3)"
"SUM(E3+C4+D4)"
"SUM(C3:C21)"
"SUM(C23/E23)"
"SUM(D23/E23)"
"SUM(C24:D24)"
"G2-7"
"L2+7"
"BE2+6"
"BK2+8"
"DO16/DO17*100"
"DC16/DC15*100"
"C2"
"C3/(C$16/100)"
"CR3/CR$16*100"
"(BC3/C3*100)-100"
" (210*100/210)"
" (241*100/(241))"
" 100"
"26*100/(70-17)"
" 100"
"INT((2*100)/(70-9))"
" 15/60 %"
"(210-151)*100/110"
"I59-20*J59"
"I59+20*J59"
"K59"
"G77+20*H77"
"G77-20*H77"
"G78-20*H78"
"G78+20*H78"
"E4/E5*100"
"E4/E5*100"
"'FY04'!F12"
"Salaries!C25"
"Salaries!C37"
"Salaries!C48"
"Salaries!C59"
"SUM(B4+D4+F4+H4+J4)"
"SUM(B4)"
"'FY04'!B15"
"'FY05'!F15"
"SUM(B14:B17)"
"'FY04'!F23"
"'FY05'!B23"
"0.2*$B$35"
"'FY06'!B25"
"(F24*1.1)"
"(H24*1.1)+(H36*0.2)"
"SUM(B21:B26)"
"SUM(B30:B31)"
"B35*0.5"
"SUM(B35:B35)"
"SUM(B11+B18+B27+B32+B36)"
"'FY04'!D38"
"'FY05'!E37"
"'FY06'!D37"
"'FY07'!D37"
"'FY08'!D37"
"SUM(B40:K40)"
"B4*1.32"
"C4*0.59"
"C5*0.5"
"SUM(E4:E7)"
"SUM(F5:F7)"
"SUM(E8+F8)"
"SUM(B4:B11)"
"SUM(E8+E12)"
"SUM(E13:F13)"
"B4*1.015"
"B16*1.03"
"B33*1.03"
"(B44*1.32)"
"B43+B47"
"Expenses!A1"
"Salaries!E4"
"SUM(B5:E5)"
"Salaries!F5"
"Salaries!F9"
"SUM(B5:B11)"
"SUM(C17:E17)"
"SUM(B15:B18)"
"SUM(C22:C27)"
"SUM(B31:B32)"
"Expenses!B35"
"SUM(B36)"
"SUM(B12+B19+B28+B33+B37)"
"Expenses!A1"
"Salaries!C16"
"SUM(B5:E5)"
"Salaries!$C$21*0.75"
"Salaries!$C$21*0.25"
"SUM(C5:C11)"
"SUM(B15:B18)"
"SUM(C18)"
"Expenses!D23"
"SUM(C26:E26)"
"SUM(C22:C26)"
"SUM(C30:C31)"
"SUM(B12+B19+B27+B32+B36)"
"Expenses!A1"
"Salaries!C28"
"SUM(B5:E5)"
"Salaries!C33*0.5"
"Salaries!C33*0.5"
"SUM(B5:B11)"
"SUM(D9:D11)"
"SUM(B15:B18)"
"40000*1.1"
"SUM(B22:B26)"
"SUM(F30:F31)"
"SUM(B12+B19+B27+B32+B36)"
"Expenses!A1"
"Salaries!C40"
"SUM(B6:E6)"
"Salaries!C44*0.25"
"Salaries!C44*0.75"
"SUM(B6:B11)"
"SUM(B15:B18)"
"Expenses!H24"
"SUM(B22:B26)"
"SUM(B30:B31)"
"Expenses!H35"
"SUM(B35)"
"SUM(B12+B19+B27+B32+B36)"
"Expenses!A1"
"Salaries!C51"
"SUM(B6:E6)"
"Salaries!C55"
"SUM(B6:B11)"
"SUM(B15:B18)"
"Expenses!J24"
"SUM(B22:B26)"
"SUM(B30:B31)"
"SUM(B12+B19+B27+B32+B36)"
"+B3/B4"
"+B6*G2"
"+B7*I5/(B3*1000)/+G2"
"+E7*G2"
"+B6*B8"
"+E9*G$2"
"8760*0.2"
"+B16*5"
"+B16*B17"
"+E17*G2"
"+E18*G2"
"+E18+E17"
"+B22/3.6"
"1/D22"
"+F22/B26"
"+(B25*3.6)"
"+D25*G2"
"49.7/44.8"
"+D25/B26"
"+F25/B26"
"+B32*G2"
"+B38*B41/1000"
"+G38/B43"
"+B40/3.6"
"+B39/B41"
"27.52/26.3"
"F4+G4"
"HYPERLINK(CONCATENATE($H$4,F6),G6)"
"HYPERLINK(CONCATENATE($H$4,F7),G7)"
"ROUND(E8/1.06,2)"
"+D14*1.06"
"+C135*0.943396226415094"
"IF(D8>0,B8+D8-1,"""")"
"IF(D9>0,B8+D8,"""")"
"IF(0.15*D13<100,100,CEILING(D13*0.15,5))"
"F13*3"
"G13*2"
"IF(D13*1.25*1.4*1.4>20000,CEILING(D13*1.1,5),CEILING(D13*1.25,5))"
"CEILING(J13*1.4,5)"
"IF(K13*1.4>20000,20000,CEILING(K13*1.4,5))"
"SUM(S2:S59)"
"IF(H10=2,275,IF(H10=3,300,250))*K10"
"336*0.07*5"
"168 * 0.07 *5"
" 671 * 0.07 * 5"
" 252 * 0.07 * 5"
"839*0.07*5"
"4196*0.07*5"
"+A43"
"ONet!C3"
"ONet!G3"
"ONet!B3"
"ONet!C12"
"ONet!G12"
"ONet!B12"
"ONet!C19"
"ONet!G19"
"ONet!B19"
"ONet!C27"
"ONet!G27"
"ONet!B27"
"ONet!C36"
"ONet!G36"
"ONet!B36"
"ONet!C42"
"ONet!G42"
"ONet!B42"
"ONet!C53"
"ONet!G53"
"ONet!B53"
"ONet!C62"
"ONet!G62"
"ONet!B62"
"ONet!C68"
"ONet!G68"
"ONet!B68"
"ONet!C76"
"ONet!G76"
"ONet!B76"
"ONet!C85"
"ONet!G85"
"ONet!B85"
"ONet!C91"
"ONet!G91"
"ONet!B91"
"ONet!C97"
"ONet!G97"
"ONet!B97"
"ONet!C104"
"ONet!G104"
"ONet!B104"
"ONet!C114"
"ONet!G114"
"ONet!B114"
"ONet!C120"
"ONet!G120"
"ONet!B120"
"ONet!C129"
"ONet!G129"
"ONet!B129"
"ONet!C138"
"ONet!G138"
"ONet!B138"
"ONet!C147"
"ONet!G147"
"ONet!B147"
"ONet!C156"
"ONet!G156"
"ONet!B156"
"ONet!C165"
"ONet!G165"
"ONet!B165"
"ONet!C174"
"ONet!G174"
"ONet!B174"
"ONet!C181"
"ONet!G181"
"ONet!B181"
"'Application Admin.'!C2"
"'Application Admin.'!G2"
"'Application Admin.'!B2"
"'Application Admin.'!C19"
"'Application Admin.'!G19"
"'Application Admin.'!B19"
"'Application Admin.'!C36"
"'Application Admin.'!G36"
"'Application Admin.'!B36"
"'Application Admin.'!C54"
"'Application Admin.'!G54"
"'Application Admin.'!B54"
"'Application Admin.'!C67"
"'Application Admin.'!G67"
"'Application Admin.'!B67"
"'Application Admin.'!C90"
"'Application Admin.'!G90"
"'Application Admin.'!B90"
"'Application Admin.'!C116"
"'Application Admin.'!G116"
"'Application Admin.'!B116"
"'Application Admin.'!C130"
"'Application Admin.'!G130"
"'Application Admin.'!B130"
"'Application Admin.'!C145"
"'Application Admin.'!G145"
"'Application Admin.'!B145"
"'Application Admin.'!C223"
"'Application Admin.'!G223"
"'Application Admin.'!B223"
"'Application Admin.'!C237"
"'Application Admin.'!G237"
"'Application Admin.'!B237"
"'Application Admin.'!C253"
"'Application Admin.'!G253"
"'Application Admin.'!B253"
"'Application Admin.'!C274"
"'Application Admin.'!G274"
"'Application Admin.'!B274"
"'Application Admin.'!C287"
"'Application Admin.'!G287"
"'Application Admin.'!B287"
"'Application Admin.'!C303"
"'Application Admin.'!G303"
"'Application Admin.'!B303"
"'Application Admin.'!C324"
"'Application Admin.'!G324"
"'Application Admin.'!B324"
"'Application Admin.'!C337"
"'Application Admin.'!G337"
"'Application Admin.'!B337"
"'Application Admin.'!C351"
"'Application Admin.'!G351"
"'Application Admin.'!B351"
"'Application Admin.'!C377"
"'Application Admin.'!G377"
"'Application Admin.'!B377"
"'Application Admin.'!C400"
"'Application Admin.'!G400"
"'Application Admin.'!B400"
"'Application Admin.'!C416"
"'Application Admin.'!G416"
"'Application Admin.'!B416"
"'Application Admin.'!C431"
"'Application Admin.'!G431"
"'Application Admin.'!B431"
"'Application Admin.'!C448"
"'Application Admin.'!G448"
"'Application Admin.'!B448"
"'Application Admin.'!C463"
"'Application Admin.'!G463"
"'Application Admin.'!B463"
"'Application Admin.'!C477"
"'Application Admin.'!G477"
"'Application Admin.'!B477"
"'Application Admin.'!C490"
"'Application Admin.'!G490"
"'Application Admin.'!B490"
"'Application Admin.'!C503"
"'Application Admin.'!G503"
"'Application Admin.'!B503"
"'Application Admin.'!C516"
"'Application Admin.'!G516"
"'Application Admin.'!B516"
"'Application Admin.'!C537"
"'Application Admin.'!G537"
"'Application Admin.'!B537"
"'Application Admin.'!C558"
"'Application Admin.'!G558"
"'Application Admin.'!B558"
"'Application Admin.'!C572"
"'Application Admin.'!G572"
"'Application Admin.'!B572"
"'Application Admin.'!C586"
"'Application Admin.'!G586"
"'Application Admin.'!B586"
"'Application Admin.'!C600"
"'Application Admin.'!G600"
"'Application Admin.'!B600"
"'Application Admin.'!C615"
"'Application Admin.'!G615"
"'Application Admin.'!B615"
"'Application Admin.'!C634"
"'Application Admin.'!G634"
"'Application Admin.'!B634"
"'Application Admin.'!C647"
"'Application Admin.'!G647"
"'Application Admin.'!B647"
"'Application Admin.'!C664"
"'Application Admin.'!G664"
"'Application Admin.'!B664"
"'Application Admin.'!C683"
"'Application Admin.'!G683"
"'Application Admin.'!B683"
"'Application Admin.'!C696"
"'Application Admin.'!G696"
"'Application Admin.'!B696"
"'Application Admin.'!C710"
"'Application Admin.'!G710"
"'Application Admin.'!B710"
"'Application Admin.'!C723"
"'Application Admin.'!G723"
"'Application Admin.'!B723"
"'Application Admin.'!C732"
"'Application Admin.'!G732"
"'Application Admin.'!B732"
"'Application Admin.'!C746"
"'Application Admin.'!G746"
"'Application Admin.'!B746"
"'Application Admin.'!C760"
"'Application Admin.'!G760"
"'Application Admin.'!B760"
"'Application Admin.'!C773"
"'Application Admin.'!G773"
"'Application Admin.'!B773"
"'Application Admin.'!C786"
"'Application Admin.'!G786"
"'Application Admin.'!B786"
"'Application Admin.'!C800"
"'Application Admin.'!G800"
"'Application Admin.'!B800"
"'Application Admin.'!C815"
"'Application Admin.'!G815"
"'Application Admin.'!B815"
"'Application Admin.'!C829"
"'Application Admin.'!G829"
"'Application Admin.'!B829"
"'Application Admin.'!C843"
"'Application Admin.'!G843"
"'Application Admin.'!B843"
"'Application Admin.'!C857"
"'Application Admin.'!G857"
"'Application Admin.'!B857"
"'Application Admin.'!C875"
"'Application Admin.'!G875"
"'Application Admin.'!B875"
"'Application Admin.'!C890"
"'Application Admin.'!G890"
"'Application Admin.'!B890"
"'Application Admin.'!C904"
"'Application Admin.'!G904"
"'Application Admin.'!B904"
"'Application Admin.'!C918"
"'Application Admin.'!G918"
"'Application Admin.'!B918"
"'Application Admin.'!C934"
"'Application Admin.'!G934"
"'Application Admin.'!B934"
"'Application Admin.'!C947"
"'Application Admin.'!G947"
"'Application Admin.'!B947"
"'Application Admin.'!C960"
"'Application Admin.'!G960"
"'Application Admin.'!B960"
"'Application Admin.'!C976"
"'Application Admin.'!G976"
"'Application Admin.'!B976"
"'Application Admin.'!C990"
"'Application Admin.'!G990"
"'Application Admin.'!B990"
"'Application Admin.'!C1003"
"'Application Admin.'!G1003"
"'Application Admin.'!B1003"
"Registration!C2"
"Registration!G2"
"Registration!B2"
"Registration!C22"
"Registration!G22"
"Registration!B22"
"Registration!C35"
"Registration!G35"
"Registration!B35"
"Registration!C63"
"Registration!G63"
"Registration!B63"
"Registration!C103"
"Registration!G103"
"Registration!B103"
"Registration!C128"
"Registration!G128"
"Registration!B128"
"Registration!C147"
"Registration!G147"
"Registration!B147"
"Registration!C184"
"Registration!G184"
"Registration!B184"
"Registration!C202"
"Registration!G202"
"Registration!B202"
"Registration!C241"
"Registration!G241"
"Registration!B241"
"Registration!C259"
"Registration!G259"
"Registration!B259"
"Registration!C311"
"Registration!G311"
"Registration!B311"
"Registration!C343"
"Registration!G343"
"Registration!B343"
"Registration!C373"
"Registration!G373"
"Registration!B373"
"Registration!C392"
"Registration!G392"
"Registration!B392"
"Registration!C442"
"Registration!G442"
"Registration!B442"
"Registration!C460"
"Registration!G460"
"Registration!B460"
"Registration!C474"
"Registration!G474"
"Registration!B474"
"Registration!C488"
"Registration!G488"
"Registration!B488"
"Registration!C502"
"Registration!G502"
"Registration!B502"
"Registration!C524"
"Registration!G524"
"Registration!B524"
"Registration!C539"
"Registration!G539"
"Registration!B539"
"Registration!C555"
"Registration!G555"
"Registration!B555"
"Registration!C570"
"Registration!G570"
"Registration!B570"
"Registration!C585"
"Registration!G585"
"Registration!B585"
"Registration!C600"
"Registration!G600"
"Registration!B600"
"Registration!C615"
"Registration!G615"
"Registration!B615"
"Registration!C646"
"Registration!G646"
"Registration!B646"
"Registration!C654"
"Registration!G654"
"Registration!B654"
"Registration!C669"
"Registration!G669"
"Registration!B669"
"Registration!C688"
"Registration!G688"
"Registration!B688"
"Registration!C723"
"Registration!G723"
"Registration!B723"
"Registration!C745"
"Registration!G745"
"Registration!B745"
"Registration!C793"
"Registration!G793"
"Registration!B793"
"Registration!C808"
"Registration!G808"
"Registration!B808"
"Registration!C826"
"Registration!G826"
"Registration!B826"
"Registration!C842"
"Registration!G842"
"Registration!B842"
"'Case Management'!C2"
"'Case Management'!G2"
"'Case Management'!B2"
"'Case Management'!C27"
"'Case Management'!G27"
"'Case Management'!B27"
"'Case Management'!C46"
"'Case Management'!G46"
"'Case Management'!B46"
"'Case Management'!C67"
"'Case Management'!G67"
"'Case Management'!B67"
"'Case Management'!C86"
"'Case Management'!G86"
"'Case Management'!B86"
"'Case Management'!C112"
"'Case Management'!G112"
"'Case Management'!B112"
"'Case Management'!C131"
"'Case Management'!G131"
"'Case Management'!B131"
"'Case Management'!C169"
"'Case Management'!G169"
"'Case Management'!B169"
"'Case Management'!C184"
"'Case Management'!G184"
"'Case Management'!B184"
"'Case Management'!C202"
"'Case Management'!G202"
"'Case Management'!B202"
"'Case Management'!C221"
"'Case Management'!G221"
"'Case Management'!B221"
"'Case Management'!C244"
"'Case Management'!G244"
"'Case Management'!B244"
"'Case Management'!C263"
"'Case Management'!G263"
"'Case Management'!B263"
"'Case Management'!C286"
"'Case Management'!G286"
"'Case Management'!B286"
"'Case Management'!C312"
"'Case Management'!G312"
"'Case Management'!B312"
"'Case Management'!C338"
"'Case Management'!G338"
"'Case Management'!B338"
"'Case Management'!C358"
"'Case Management'!G358"
"'Case Management'!B358"
"'Case Management'!C382"
"'Case Management'!G382"
"'Case Management'!B382"
"'Case Management'!C413"
"'Case Management'!G413"
"'Case Management'!B413"
"'Case Management'!C435"
"'Case Management'!G435"
"'Case Management'!B435"
"'Case Management'!C454"
"'Case Management'!G454"
"'Case Management'!B454"
"'Case Management'!C501"
"'Case Management'!G501"
"'Case Management'!B501"
"'Case Management'!C532"
"'Case Management'!G532"
"'Case Management'!B532"
"'Case Management'!C552"
"'Case Management'!G552"
"'Case Management'!B552"
"'Case Management'!C576"
"'Case Management'!G576"
"'Case Management'!B576"
"'Case Management'!C602"
"'Case Management'!G602"
"'Case Management'!B602"
"'Case Management'!C634"
"'Case Management'!G634"
"'Case Management'!B634"
"'Case Management'!C672"
"'Case Management'!G672"
"'Case Management'!B672"
"'Case Management'!C691"
"'Case Management'!G691"
"'Case Management'!B691"
"'Case Management'!C724"
"'Case Management'!G724"
"'Case Management'!B724"
"'Case Management'!C745"
"'Case Management'!G745"
"'Case Management'!B745"
"'Case Management'!C764"
"'Case Management'!G764"
"'Case Management'!B764"
"'Case Management'!C779"
"'Case Management'!G779"
"'Case Management'!B779"
"'Case Management'!C795"
"'Case Management'!G795"
"'Case Management'!B795"
"'Case Management'!C874"
"'Case Management'!G874"
"'Case Management'!B874"
"'Case Management'!C898"
"'Case Management'!G898"
"'Case Management'!B898"
"'Case Management'!C929"
"'Case Management'!G929"
"'Case Management'!B929"
"'Case Management'!C969"
"'Case Management'!G969"
"'Case Management'!B969"
"'Case Management'!C986"
"'Case Management'!G986"
"'Case Management'!B986"
"'Case Management'!C1006"
"'Case Management'!G1006"
"'Case Management'!B1006"
"'Case Management'!C1033"
"'Case Management'!G1033"
"'Case Management'!B1033"
"'Case Management'!C1077"
"'Case Management'!G1077"
"'Case Management'!B1077"
"'Case Management'!C1103"
"'Case Management'!G1103"
"'Case Management'!B1103"
"'Case Management'!C1118"
"'Case Management'!G1118"
"'Case Management'!B1118"
"'Case Management'!C1140"
"'Case Management'!G1140"
"'Case Management'!B1140"
"'Case Management'!C1162"
"'Case Management'!G1162"
"'Case Management'!B1162"
"'Case Management'!C1182"
"'Case Management'!G1182"
"'Case Management'!B1182"
"'Case Management'!C1195"
"'Case Management'!G1195"
"'Case Management'!B1195"
"'Case Management'!C1209"
"'Case Management'!G1209"
"'Case Management'!B1209"
"'Case Management'!C1233"
"'Case Management'!G1233"
"'Case Management'!B1233"
"'Case Management'!C1260"
"'Case Management'!G1260"
"'Case Management'!B1260"
"'Case Management'!C1279"
"'Case Management'!G1279"
"'Case Management'!B1279"
"'Case Management'!C1294"
"'Case Management'!G1294"
"'Case Management'!B1294"
"'Case Management'!C1316"
"'Case Management'!G1316"
"'Case Management'!B1316"
"'Case Management'!C1330"
"'Case Management'!G1330"
"'Case Management'!B1330"
"'Case Management'!C1345"
"'Case Management'!G1345"
"'Case Management'!B1345"
"'Case Management'!C1360"
"'Case Management'!G1360"
"'Case Management'!B1360"
"'Case Management'!C1376"
"'Case Management'!G1376"
"'Case Management'!B1376"
"'Case Management'!C1397"
"'Case Management'!G1397"
"'Case Management'!B1397"
"'Case Management'!C1408"
"'Case Management'!G1408"
"'Case Management'!B1408"
"'Case Management'!C1414"
"'Case Management'!G1414"
"'Case Management'!B1414"
"'Case Management'!C1431"
"'Case Management'!G1431"
"'Case Management'!B1431"
"'Case Management'!C1446"
"'Case Management'!G1446"
"'Case Management'!B1446"
"'Job Services'!C2"
"'Job Services'!G2"
"'Job Services'!B2"
"'Job Services'!C29"
"'Job Services'!G29"
"'Job Services'!B29"
"'Job Services'!C60"
"'Job Services'!G60"
"'Job Services'!B60"
"'Job Services'!C87"
"'Job Services'!G87"
"'Job Services'!B87"
"'Job Services'!C107"
"'Job Services'!G107"
"'Job Services'!B107"
"'Job Services'!C125"
"'Job Services'!G125"
"'Job Services'!B125"
"'Job Services'!C165"
"'Job Services'!G165"
"'Job Services'!B165"
"'Job Services'!C198"
"'Job Services'!G198"
"'Job Services'!B198"
"'Job Services'!C217"
"'Job Services'!G217"
"'Job Services'!B217"
"'Job Services'!C239"
"'Job Services'!G239"
"'Job Services'!B239"
"'Job Services'!C260"
"'Job Services'!G260"
"'Job Services'!B260"
"'Job Services'!C289"
"'Job Services'!G289"
"'Job Services'!B289"
"'Job Services'!C307"
"'Job Services'!G307"
"'Job Services'!B307"
"'Job Services'!C324"
"'Job Services'!G324"
"'Job Services'!B324"
"'Job Services'!C361"
"'Job Services'!G361"
"'Job Services'!B361"
"'Job Services'!C421"
"'Job Services'!G421"
"'Job Services'!B421"
"'Job Services'!C438"
"'Job Services'!G438"
"'Job Services'!B438"
"'Job Services'!C452"
"'Job Services'!G452"
"'Job Services'!B452"
"'Job Services'!C476"
"'Job Services'!G476"
"'Job Services'!B476"
"'Job Services'!C498"
"'Job Services'!G498"
"'Job Services'!B498"
"'Job Services'!C514"
"'Job Services'!G514"
"'Job Services'!B514"
"'Job Services'!C537"
"'Job Services'!G537"
"'Job Services'!B537"
"'Job Services'!C553"
"'Job Services'!G553"
"'Job Services'!B553"
"'Job Services'!C573"
"'Job Services'!G573"
"'Job Services'!B573"
"'Job Services'!C583"
"'Job Services'!G583"
"'Job Services'!B583"
"'Job Services'!C601"
"'Job Services'!G601"
"'Job Services'!B601"
"'Job Services'!C622"
"'Job Services'!G622"
"'Job Services'!B622"
"'Job Services'!C638"
"'Job Services'!G638"
"'Job Services'!B638"
"'Job Services'!C652"
"'Job Services'!G652"
"'Job Services'!B652"
"'Job Services'!C663"
"'Job Services'!G663"
"'Job Services'!B663"
"'Job Services'!C669"
"'Job Services'!G669"
"'Job Services'!B669"
"'Job Services'!C697"
"'Job Services'!G697"
"'Job Services'!B697"
"'Job Services'!C713"
"'Job Services'!G713"
"'Job Services'!B713"
"'Job Services'!C760"
"'Job Services'!G760"
"'Job Services'!B760"
"'Job Services'!C803"
"'Job Services'!G803"
"'Job Services'!B803"
"'Job Services'!C832"
"'Job Services'!G832"
"'Job Services'!B832"
"'Job Services'!C847"
"'Job Services'!G847"
"'Job Services'!B847"
"'Job Services'!C863"
"'Job Services'!G863"
"'Job Services'!B863"
"'Job Services'!C890"
"'Job Services'!G890"
"'Job Services'!B890"
"'Job Services'!C900"
"'Job Services'!G900"
"'Job Services'!B900"
"'Job Services'!C931"
"'Job Services'!G931"
"'Job Services'!B931"
"'Job Services'!C986"
"'Job Services'!G986"
"'Job Services'!B986"
"'Job Services'!C1031"
"'Job Services'!G1031"
"'Job Services'!B1031"
"'Job Services'!C1123"
"'Job Services'!G1123"
"'Job Services'!B1123"
"'Job Services'!C1141"
"'Job Services'!G1141"
"'Job Services'!B1141"
"'Job Services'!C1147"
"'Job Services'!G1147"
"'Job Services'!B1147"
"'OSMIS-Interface'!C2"
"'OSMIS-Interface'!G2"
"'OSMIS-Interface'!B2"
"'OSMIS-Interface'!C29"
"'OSMIS-Interface'!G29"
"'OSMIS-Interface'!B29"
"'OSMIS-Interface'!C59"
"'OSMIS-Interface'!G59"
"'OSMIS-Interface'!B59"
"'OSMIS-Interface'!C120"
"'OSMIS-Interface'!G120"
"'OSMIS-Interface'!B120"
"'OSMIS-Interface'!C146"
"'OSMIS-Interface'!G146"
"'OSMIS-Interface'!B146"
"'OSMIS-Interface'!C179"
"'OSMIS-Interface'!G179"
"'OSMIS-Interface'!B179"
"'OSMIS-Interface'!C186"
"'OSMIS-Interface'!G186"
"'OSMIS-Interface'!B186"
"'OSMIS-Interface'!C204"
"'OSMIS-Interface'!G204"
"'OSMIS-Interface'!B204"
"'OSMIS-Interface'!C265"
"'OSMIS-Interface'!G265"
"'OSMIS-Interface'!B265"
"'OSMIS-Interface'!C295"
"'OSMIS-Interface'!G295"
"'OSMIS-Interface'!B295"
"'OSMIS-Interface'!C322"
"'OSMIS-Interface'!G322"
"'OSMIS-Interface'!B322"
"'OSMIS-Interface'!C342"
"'OSMIS-Interface'!G342"
"'OSMIS-Interface'!B342"
"'OSMIS-Interface'!C368"
"'OSMIS-Interface'!G368"
"'OSMIS-Interface'!B368"
"'OSMIS-Interface'!C403"
"'OSMIS-Interface'!G403"
"'OSMIS-Interface'!B403"
"'OSMIS-Interface'!C425"
"'OSMIS-Interface'!G425"
"'OSMIS-Interface'!B425"
"'OSMIS-Interface'!C444"
"'OSMIS-Interface'!G444"
"'OSMIS-Interface'!B444"
"'OSMIS-Interface'!C469"
"'OSMIS-Interface'!G469"
"'OSMIS-Interface'!B469"
"'OSMIS-Interface'!C493"
"'OSMIS-Interface'!G493"
"'OSMIS-Interface'!B493"
"'OSMIS-Interface'!C523"
"'OSMIS-Interface'!G523"
"'OSMIS-Interface'!B523"
"'OSMIS-Interface'!C555"
"'OSMIS-Interface'!G555"
"'OSMIS-Interface'!B555"
"'OSMIS-Interface'!C585"
"'OSMIS-Interface'!G585"
"'OSMIS-Interface'!B585"
"'OSMIS-Interface'!C611"
"'OSMIS-Interface'!G611"
"'OSMIS-Interface'!B611"
"'OSMIS-Interface'!C638"
"'OSMIS-Interface'!G638"
"'OSMIS-Interface'!B638"
"'OSMIS-Interface'!C649"
"'OSMIS-Interface'!G649"
"'OSMIS-Interface'!B649"
"'OSMIS-Interface'!C662"
"'OSMIS-Interface'!G662"
"'OSMIS-Interface'!B662"
"'OSMIS-Interface'!C686"
"'OSMIS-Interface'!G686"
"'OSMIS-Interface'!B686"
"'OSMIS-Interface'!C702"
"'OSMIS-Interface'!G702"
"'OSMIS-Interface'!B702"
"'OSMIS-Interface'!C719"
"'OSMIS-Interface'!G719"
"'OSMIS-Interface'!B719"
"'OSMIS-Interface'!C749"
"'OSMIS-Interface'!G749"
"'OSMIS-Interface'!B749"
"'OSMIS-Interface'!C777"
"'OSMIS-Interface'!G777"
"'OSMIS-Interface'!B777"
"'OSMIS-Interface'!C838"
"'OSMIS-Interface'!G838"
"'OSMIS-Interface'!B838"
"'OSMIS-Interface'!C861"
"'OSMIS-Interface'!G861"
"'OSMIS-Interface'!B861"
"'OSMIS-Interface'!C877"
"'OSMIS-Interface'!G877"
"'OSMIS-Interface'!B877"
"'OSMIS-Interface'!C882"
"'OSMIS-Interface'!G882"
"'OSMIS-Interface'!B882"
"'OSMIS-Interface'!C906"
"'OSMIS-Interface'!G906"
"'OSMIS-Interface'!B906"
"'OSMIS-Interface'!C930"
"'OSMIS-Interface'!G930"
"'OSMIS-Interface'!B930"
"'OSMIS-Interface'!C937"
"'OSMIS-Interface'!G937"
"'OSMIS-Interface'!B937"
"'OSMIS-Interface'!C951"
"'OSMIS-Interface'!G951"
"'OSMIS-Interface'!B951"
"'OSMIS-Interface'!C1064"
"'OSMIS-Interface'!G1064"
"'OSMIS-Interface'!B1064"
"'OSMIS-Interface'!C1101"
"'OSMIS-Interface'!G1101"
"'OSMIS-Interface'!B1101"
"'OSMIS-Interface'!C1448"
"'OSMIS-Interface'!G1448"
"'OSMIS-Interface'!B1448"
"'OSMIS-Interface'!C1470"
"'OSMIS-Interface'!G1470"
"'OSMIS-Interface'!B1470"
"'OSMIS-Interface'!C1494"
"'OSMIS-Interface'!G1494"
"'OSMIS-Interface'!B1494"
"'OSMIS-Interface'!C1607"
"'OSMIS-Interface'!G1607"
"'OSMIS-Interface'!B1607"
"'OSMIS-Interface'!C1720"
"'OSMIS-Interface'!G1720"
"'OSMIS-Interface'!B1720"
"'OSMIS-Interface'!C1833"
"'OSMIS-Interface'!G1833"
"'OSMIS-Interface'!B1833"
"'OSMIS-Interface'!C1946"
"'OSMIS-Interface'!G1946"
"'OSMIS-Interface'!B1946"
"'OSMIS-Interface'!C2059"
"'OSMIS-Interface'!G2059"
"'OSMIS-Interface'!B2059"
"'OSMIS-Interface'!C2172"
"'OSMIS-Interface'!G2172"
"'OSMIS-Interface'!B2172"
"'OSMIS-Interface'!C2285"
"'OSMIS-Interface'!G2285"
"'OSMIS-Interface'!B2285"
"'OSMIS-Interface'!C2398"
"'OSMIS-Interface'!G2398"
"'OSMIS-Interface'!B2398"
"'OSMIS-Interface'!C2511"
"'OSMIS-Interface'!G2511"
"'OSMIS-Interface'!B2511"
"'OSMIS-Interface'!C2534"
"'OSMIS-Interface'!G2534"
"'OSMIS-Interface'!B2534"
"'OSMIS-Interface'!C2579"
"'OSMIS-Interface'!G2579"
"'OSMIS-Interface'!B2579"
"'OSMIS-Interface'!C2597"
"'OSMIS-Interface'!G2597"
"'OSMIS-Interface'!B2597"
"'OSMIS-Interface'!C2619"
"'OSMIS-Interface'!G2619"
"'OSMIS-Interface'!B2619"
"'OSMIS-Interface'!C2663"
"'OSMIS-Interface'!G2663"
"'OSMIS-Interface'!B2663"
"'OSMIS-Interface'!C2676"
"'OSMIS-Interface'!G2676"
"'OSMIS-Interface'!B2676"
"'OSMIS-Interface'!C2699"
"'OSMIS-Interface'!G2699"
"'OSMIS-Interface'!B2699"
"'OSMIS-Interface'!C2710"
"'OSMIS-Interface'!G2710"
"'OSMIS-Interface'!B2710"
"'OSMIS-Interface'!C2739"
"'OSMIS-Interface'!G2739"
"'OSMIS-Interface'!B2739"
"'OSMIS-Interface'!C2764"
"'OSMIS-Interface'!G2764"
"'OSMIS-Interface'!B2764"
"'OSMIS-Interface'!C2793"
"'OSMIS-Interface'!G2793"
"'OSMIS-Interface'!B2793"
"'OSMIS-Interface'!C2812"
"'OSMIS-Interface'!G2812"
"'OSMIS-Interface'!B2812"
"'OSMIS-Interface'!C2843"
"'OSMIS-Interface'!G2843"
"'OSMIS-Interface'!B2843"
"'OSMIS-Interface'!C2873"
"'OSMIS-Interface'!G2873"
"'OSMIS-Interface'!B2873"
"'OSMIS-Interface'!C2887"
"'OSMIS-Interface'!G2887"
"'OSMIS-Interface'!B2887"
"'OSMIS-Interface'!C2906"
"'OSMIS-Interface'!G2906"
"'OSMIS-Interface'!B2906"
"'OSMIS-Interface'!C2923"
"'OSMIS-Interface'!G2923"
"'OSMIS-Interface'!B2923"
"'OSMIS-Interface'!C2942"
"'OSMIS-Interface'!G2942"
"'OSMIS-Interface'!B2942"
"'OSMIS-Interface'!C2959"
"'OSMIS-Interface'!G2959"
"'OSMIS-Interface'!B2959"
"'OSMIS-Interface'!C2964"
"'OSMIS-Interface'!G2964"
"'OSMIS-Interface'!B2964"
"'OSMIS-Interface'!C2970"
"'OSMIS-Interface'!G2970"
"'OSMIS-Interface'!B2970"
"'OSMIS-Interface'!C2984"
"'OSMIS-Interface'!G2984"
"'OSMIS-Interface'!B2984"
"'OSMIS-Interface'!C3003"
"'OSMIS-Interface'!G3003"
"'OSMIS-Interface'!B3003"
"'OSMIS-Interface'!C3020"
"'OSMIS-Interface'!G3020"
"'OSMIS-Interface'!B3020"
"'OSMIS-Interface'!C3034"
"'OSMIS-Interface'!G3034"
"'OSMIS-Interface'!B3034"
"'OSMIS-Interface'!C3053"
"'OSMIS-Interface'!G3053"
"'OSMIS-Interface'!B3053"
"'OSMIS-Interface'!C3070"
"'OSMIS-Interface'!G3070"
"'OSMIS-Interface'!B3070"
"'OSMIS-Interface'!C3076"
"'OSMIS-Interface'!G3076"
"'OSMIS-Interface'!B3076"
"'OSMIS-Interface'!C3082"
"'OSMIS-Interface'!G3082"
"'OSMIS-Interface'!B3082"
"'OSMIS-Interface'!C3088"
"'OSMIS-Interface'!G3088"
"'OSMIS-Interface'!B3088"
"'OSMIS-Interface'!C3099"
"'OSMIS-Interface'!G3099"
"'OSMIS-Interface'!B3099"
"'OSMIS-Interface'!C3110"
"'OSMIS-Interface'!G3110"
"'OSMIS-Interface'!B3110"
"'OSMIS-Interface'!C3121"
"'OSMIS-Interface'!G3121"
"'OSMIS-Interface'!B3121"
"'OSMIS-Interface'!C3132"
"'OSMIS-Interface'!G3132"
"'OSMIS-Interface'!B3132"
"'OSMIS-Interface'!C3149"
"'OSMIS-Interface'!G3149"
"'OSMIS-Interface'!B3149"
"'OSMIS-Interface'!C3165"
"'OSMIS-Interface'!G3165"
"'OSMIS-Interface'!B3165"
"'OSMIS-Interface'!C3171"
"'OSMIS-Interface'!G3171"
"'OSMIS-Interface'!B3171"
"'OSMIS-Interface'!C3177"
"'OSMIS-Interface'!G3177"
"'OSMIS-Interface'!B3177"
"A3+1"
"D5*E5"
"SUM(F5:F15)"
"F16"
"E20*D20"
"SUM(F20:F28)"
"G16+F29"
"SUM(F33:F40)"
"G29+F41"
"G41"
"D5*E5"
"SUM(F5:F15)"
"F16"
"E20*D20"
"SUM(F20:F28)"
"G16+F29"
"SUM(F33:F40)"
"G29+F41"
"G41"
"SUM(G10:G35)"
"SUM(G42:G92)"
"SUM(G120:G223)"
"SUM(G232:G245)"
"SUM(G269:G383)"
"SUM(C10:K10)"
"SUM(C22+E22+G22+I22+K22)"
"SUM(B6:B15)"
"SUM(B6:B15)"
"SUM(B6:B15)"
"(E16/E16)*100"
"H8*C8"
"K8*C8"
"N8*C8"
"Q10*C10"
"SUM(I8:I43)"
"SUM(A10:A13)"
"SUM(A16:A22)"
"SUM(A25:A30)"
"SUM(A41:A49)"
"SUM(A62:A64)"
"SUM(A72:A73)"
"SUM(A89,A83,A74,A70,A65,A60,A50,A40,A31,A23,A14)"
"SUM(A10:A13)"
"SUM(A25:A30)"
"SUM(A33:A39)"
"SUM(A42:A49)"
"SUM(A62:A64)"
"SUM(A72:A73)"
"SUM(A89,A83,A74,A70,A65,A60,A50,A40,A31,A23,A14)"
"E2*0.7"
"ROUND(J9*0.97,2)"
"SUM(J9*1.035)"
"ROUND(K9*0.97,2)"
"SUM(K9*1.035)"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,5,FALSE)),""…"",VLOOKUP(F$8,MetaData,5,FALSE))"
"IF(ISNA(F$6),""N"",IF(AND(OR($B$2=""Yes"",$D$2=F$6),OR($B$3=""Yes"",$D$3=F$9),OR($B$4=""Yes"",$D$4=F$10)),""Y"",""N""))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,3,FALSE)),""…"",VLOOKUP(F$8,MetaData,3,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,4,FALSE)),""…"",VLOOKUP(F$8,MetaData,4,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,6,FALSE)),""…"",VLOOKUP(F$8,MetaData,6,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,7,FALSE)),""…"",VLOOKUP(F$8,MetaData,7,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,11,FALSE)),""…"",VLOOKUP(F$8,MetaData,11,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,9,FALSE)),""…"",VLOOKUP(F$8,MetaData,9,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,10,FALSE)),""…"",VLOOKUP(F$8,MetaData,10,FALSE))"
"IF(ISBLANK(VLOOKUP(F$8,MetaData,8,FALSE)),""…"",VLOOKUP(F$8,MetaData,8,FALSE))"
"IF(AND(D18>=$D$5,D18<=$D$6),""Y"",""N"")"
"IF(AND(D944>=$D$5,D944<=$D$6),""Y"",""N"")"
"IF(AND(#REF!>=$D$5,#REF!<=$D$6),""Y"",""N"")"
"B9*B11"
"B19/B8"
"B19/C8"
"D19/D8"
"B11/$B$19"
"D11/$D$19"
"G11/$G$19"
"SUM(B11:B16)"
"SUM(B17:B18)"
"B19+D19+G19"
"SUM(B7:B14)"
"B15/B4"
"SUM(B7:B14)"
"B15/$B$4"
"SUM(G13:G38)"
"SUM(G65:G114)"
"SUM(G123,G126,G129,G132,G135,G138,G141,G144,G163,G166,G169,G172,G175,G178,G181,G186,G191,G193,G196,G201,G214,G217,G220,G225,G230)"
"SUM(G239:G247)"
"SUM(G267:G333)"
"B21/B10"
"B21/C10"
"D21/D10"
"B13/$B$21"
"D13/$D$21"
"G13/$G$21"
"SUM(B13:B18)"
"SUM(B19:B20)"
"B21+D21+G21"
"SUM(B9:B16)"
"B17/B6"
"SUM(B9:B16)"
"B17/$B$6"
"SUM(B7:B18)"
"SUM(B7:B18)"
"SUM(B7:B18)"
"SUM(B7:U7)"
"SUM(B6:B148)"
"SUM(B7:U7)"
"SUM(B6:B207)"
"+Y2/1000"
"+N2+O2"
"+U2/V2"
"+AJ2/Y2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+Y2/1000"
"+N2+O2"
"+U2/V2"
"+AJ2/Y2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+Y2/1000"
"+N2+O2"
"+U2/V2"
"+AJ2/Y2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+Y2/1000"
"+N2+O2"
"+U2/V2"
"+AJ2/Y2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+Y2/1000"
"+N2+O2"
"+U2/V2"
"+AJ2/Y2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"+Y2/1000"
"+N2+O2"
"+U2/V2"
"+AJ2/Y2"
"+T2/D2"
"+V2/D2"
"+G2/D2"
"SUM(G2:M2)/D2"
"+L2/D2"
"ROUND(W15*0.67,0)"
"ROUND(W15*0.33,0)"
"MAX(N2,O2)"
"MAX(U2,V2)"
"MAX(AH2,W2)"
"MAX(T2,D2)"
"MAX(V2,D2)"
"MAX(G2,D2)"
"MAX(G2:M2)"
"+L2"
"+Selection!D1"
"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!F2))"
"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!D2))"
"IF(C2="""","""",IF(Menus!$K$10=""2001 Grossed"",VLOOKUP(MAX(Selection!M2:N2),$N$2:$O$4,2),""""))"
"1+A2"
"IF(Menus!$J$9,OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3)&"" / ""&OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4),OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3))"
"OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4)"
"IF(Menus!$K$5=0,""(blank)"",Menus!$K$5)"
"IF(Menus!$K$6=0,""(blank)"",Menus!$K$6)"
"IF(Menus!$K$7=0,""(blank)"",Menus!$K$7)"
"IF(Menus!$K$8=0,""(blank)"",Menus!$K$8)"
"SUM(K2:K501)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$4)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$3)"
"IF(Menus!$J$9,C2/B2,C2)"
"IF($K2=1,VALUE(B2),#N/A)"
"INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))"
"IF(INDIRECT(ADDRESS($A2,2,3,1,Menus!$K$10))=G$1,$D2,#N/A)"
"IF(INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))=T(J$1),$D2,#N/A)"
"IF(OR(ISNUMBER($G2),ISNUMBER($H2),ISNUMBER($I2),ISNUMBER($J2)),1,0)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$4)"
"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$3)"
"TRANSPOSE(INDIRECT(ADDRESS(1,4,3,1,Menus!$K$10)):INDIRECT(ADDRESS(1,256,3,1,Menus!$K$10)))"
"INDIRECT(ADDRESS($B2,1,3,1,Menus!$K$10))"
"INDIRECT(ADDRESS($B2,2,3,1,Menus!$K$10))"
"INDEX(F4:F54,J5)"
"INDEX(F4:F54,J6)"
"INDEX(F4:F54,J7)"
"INDEX(C2:C501,J8)"
"INDEX(N2:N51,J10)"
"IF(K10=""2000 Grossed"",""Gross"","""")"
"+D3+C3"
"+'Material Calculator'!F7+'Material Calculator'!F16"
"+'Material Calculator'!F9"
"+'Material Calculator'!F11+'Material Calculator'!F12"
"+'Material Calculator'!F18"
"SUM(H3:H27)"
"IF(B6=0,0,($B$2/(12/B6))/27)"
"+E6*D6"
"IF(B11=0,0,($B$2/(12/B11))/27)*C11"
"+E16*B16"
"SUM(F6:F18)"
"COUNTIF(RawData!D5:D17,""yes"")"
"COUNTIF(RawData!D5:D17,""no"")"
"(RawData!E19)"
"(RawData!F19)"
"(RawData!G19)"
"(RawData!H19)"
"(RawData!I19)"
"COUNTIF(RawData!O5:O17,""Immediately"")"
"COUNTIF(RawData!O5:O17,""1Mo"")"
"COUNTIF(RawData!O5:O17,""1-3mo"")"
"COUNTIF(RawData!O5:O17,""3-6mo"")"
"COUNTIF(RawData!O5:O17,""MoreThan6Mo"")"
"COUNTIF(RawData!Q5:Q17,""OnEachPage"")"
"COUNTIF(RawData!Q5:Q17,""OnHomePage"")"
"COUNTIF(RawData!Q5:Q17,""OnGateway"")"
"COUNTIF(RawData!Q5:Q17,""NA"")"
"(RawData!R7)"
"(RawData!R9)"
"(RawData!R11)"
"(RawData!X7)"
"(RawData!X12)"
"(RawData!X14)"
"(RawData!X17)"
"RawData!Z7"
"(RawData!Z8)"
"COUNTIF(E5:E17,""Students"")"
"COUNTIF(F5:F17,""Teaching Staff"")"
"COUNTIF(G5:G17,""Support Staff"")"
"COUNTIF(H5:H17,""Student Organizations"")"
"COUNTIF(I5:I17,""Group Class Projects"")"
"SUM(G9:I9)"
"bcvol!D4"
"bcvol!D4"
"bcvol!D4"
"bcvol!D4"
"origvol!D4"
"D5/E5-1"
"A4+1"
"SUM('Table - Defoliation 2000'!C5)"
"SUM('Table - Defoliation 2001'!C5)"
"SUM(E4:E7)"
"(E4*100)/E8"
"E10*0.01"
"(E5*100)/E8"
"(E6*100)/E8"
"(E7*100)/E8"
"SUM(E10,E12,E14,E16)"
"C5*100/C9"
"C6*100/C9"
"C8*100/C9"
"SUM(C5:C8)"
"C5*100/C9"
"C6*100/C9"
"C7*100/C9"
"C8*100/C9"
"SUM(C5:C8)"
"C5*100/C9"
"C6*100/C9"
"C7*100/C9"
"C8*100/C9"
"SUM(C5:C8)"
"C6*100/C10"
"C7*100/C10"
"C8*100/C10"
"C9*100/C10"
"SUM(C5:C9)"
"SUM(E6:E9)"
"I5-C5-E5"
"SUM('Table - Defoliation 2000'!C6)"
"SUM('Table - Defoliation 2000'!C5)"
"SUM('Table - Defoliation 2000'!C7:C8)"
"SUM(C15,E15,G15)"
"SUM('Table - Defoliation 2001'!C6)"
"SUM('Table - Defoliation 2001'!C5)"
"SUM('Table - Defoliation 2001'!C7:C8)"
"SUM(C6:E6)"
"AVERAGE(C8:R8)"
"SUM(C9:R9)"
"S11/S10*100"
"(C105/S105)"
"(D105/S105)"
"(E105/S105)"
"(F105/S105)"
"(G105/S105)"
"(H105/S105)"
"(I105/S105)"
"J105/S105"
"(K105/S105)"
"(L105/S105)"
"(M105/S105)"
"(N105/S105)"
"(O105/S105)"
"(P105/S105)"
"(Q105/S105)"
"(R105/S105)"
"(C107-C105)/C105"
"(C109-C107)/C107"
"C107/C112"
"(C113-C114)/C114"
"C2&"" (""&D2&"") ""&E2&"". ""&F2&"", ""&G3&"", ""&H2&""."""
"C5&"" (""&D5&"") ""&E5&"". ""&F5&"", ""&G7&"", ""&H5&""."""
"C6&"" (""&D6&"") ""&E6&"". ""&F6&"", ""&G12&"", ""&H6&""."""
"C12&"" (""&D12&"") ""&E12&"". ""&F12&"", ""&G21&"", ""&H12&""."""
"C21&"" (""&D21&"") ""&E21&"". ""&F21&"", ""&G34&"", ""&H21&""."""
"SUM(B10,D10)"
"SUM(C7:C36)"
"SUM(AG9:AN9)"
"SUM(AO9:AO10)"
"SUM(T9:T11)"
"+T9-AU9"
"+AU24+AU23"
"+T17-AU23"
"+T19+AG33+AG27-AG18"
"+C32+C23"
"SUM(C40:C49)"
"+C34+C50"
"SUM(C7:C22)"
"+C32+C23"
"SUM(C40:C49)"
"+C34+C50"
"SUM(C7:C22)"
"+C32+C23"
"SUM(C40:C49)"
"+C34+C50"
"SUM(C7:C22)"
"+C32+C23"
"SUM(C40:C49)"
"+C34+C50"
"AVERAGE(B6:B338)"
"AVERAGE(C6:C81)"
"AVERAGE(D6:D32)"
"AVERAGE(E6:E12)"
"AVERAGE(F6:F9)"
"1.34*(Q13^0.5)"
"2*PI()*(((S13^1.744/35.5)/(0.04*32.2*Q13*64*(0.82*R13)^3))^0.5)"
"SUM(B16:K16)"
"R18+R21+R24+R27+R30+R33+R36"
"B56"
"B72"
"B93"
"B112"
"B116"
"B137"
"B141"
"B170"
"B205"
"B230"
"AVERAGE(B18:K18)"
"T13/(S13/64)^0.666"
"ABS(N18-P18)/N18"
"B122"
"B148"
"C56"
"C72"
"C93"
"C112"
"C121"
"C137"
"C147"
"C170"
"C205"
"C230"
"(S13/2240)/(0.01*Q13)^3"
"D56"
"D72"
"D93"
"D112"
"D121"
"D137"
"D147"
"D170"
"D205"
"D230"
"S13/(0.65*(0.7*Q13+0.3*P13)*R13^1.33)"
"E56"
"E72"
"E93"
"E112"
"E121"
"E137"
"E147"
"E170"
"E205"
"E230"
"R13/(S13/(0.9*64))^0.333"
"F56"
"F72"
"F93"
"F112"
"F121"
"F137"
"F147"
"F170"
"F205"
"F230"
"(1.88*Q13^0.5*T13^0.333/S13^0.25)/U13"
"G56"
"G72"
"G93"
"G112"
"G121"
"G137"
"G147"
"G170"
"G205"
"G230"
"P13/R13"
"H56"
"H72"
"H93"
"H112"
"H121"
"H137"
"H147"
"H170"
"H205"
"H230"
"(((2*3.14)/V13)^2*((R13/2)-1.5)*(10*3.14/180)/32.2)"
"AVERAGE(B42:B55)"
"STDEV(B42:B55)"
"AVERAGE(B60:B71)"
"STDEV(B60:B71)"
"AVERAGE(B76:B92)"
"STDEV(B76:B92)"
"AVERAGE(B97:B111)"
"STDEV(B97:B111)"
"AVERAGE(B116:B120)"
"STDEV(B116:B120)"
"AVERAGE(B141:B146)"
"STDEV(B141:B146)"
"AVERAGE(B151:B169)"
"STDEV(B151:B169)"
"AVERAGE(B174:B204)"
"STDEV(B174:B204)"
"AVERAGE(B210:B229)"
"STDEV(B210:B229)"
"INPUTS!I4"
"INPUTS!D11"
"NOW()"
"AI2"
"AK13"
"AK34"
"AK27"
"AK20"
"AK41"
"AK55"
"AK48"
"INPUTS!C22"
"MIN(W8,Z8,Y8,X8,AA8,AC8,AB8)"
"L8/(J8/64)^0.666"
"(J8/2240)/(0.01*E8)^3"
"J8/(0.65*(0.7*E8+0.3*D8)*F8^1.33)"
"F8/(J8/(0.9*64))^0.333"
"(1.88*E8^0.5*L8^0.333/J8^0.25)/T8"
"D8/F8"
"(((2*3.14)/U8)^2*((F8/2)-1.5)*(10*3.14/180)/32.2)"
"1.34*(E8^0.5)"
"2*PI()*(((J8^1.744/35.5)/(0.04*32.2*E8*64*(0.82*F8)^3))^0.5)"
"U8*(32.2/F8)^0.5"
"sddoc(M8,AJ$15,AJ$16,AJ$17,AJ$18)"
"dldoc(N8,AJ$36,AJ$37,AJ$38,AJ$39)"
"cfdoc(O8,AJ$29,AJ$30,AJ$31,AJ$32)"
"crdoc(P8,AJ$24,AJ$25)"
"vmvhdoc(Q8,AJ$43,AJ$44,AJ$45,AJ$46)"
"lbdoc(R8,AJ$57,AJ$58,AJ$59,AJ$60)"
"aceldoc(S8,AJ$52,AJ$53)"
"C8"
"OFFSET(M$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N19"
"AK13-3*AL13*INPUTS!$C$24"
"AK13-AL13*INPUTS!$C$24"
"AK13+AL13*INPUTS!$C$24"
"AK13+3*AL13*INPUTS!$C$24"
"OFFSET(P$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N28"
"AK20+INPUTS!$C$24*$AL$20"
"AK20+3*INPUTS!$C$24*$AL$20"
"OFFSET(O$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N25"
"AK27-3*$AL$27*INPUTS!$C$24"
"AK27-$AL$27*INPUTS!$C$24"
"AK27+$AL$27*INPUTS!$C$24"
"AK27+3*$AL$27*INPUTS!$C$24"
"OFFSET(N$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N22"
"AK34-3*$AL$34*INPUTS!$C$24"
"AK34-$AL$34*INPUTS!$C$24"
"AK34+$AL$34*INPUTS!$C$24"
"AK34+3*$AL$34*INPUTS!$C$24"
"OFFSET(Q$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N31"
"AK41-3*$AL$41*INPUTS!$C$24"
"AK41-$AL$41*INPUTS!$C$24"
"AK41+$AL$41*INPUTS!$C$24"
"AK41+3*$AL$41*INPUTS!$C$24"
"OFFSET(S$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N37"
"AK48+$AL$48*INPUTS!$C$24"
"AK48+3*$AL$48*INPUTS!$C$24"
"OFFSET(R$7,$AO$2+1,0)"
"'OPTIMAL VALUES'!N34"
"AK55-3*$AL$55*INPUTS!$C$24"
"AK55-$AL$55*INPUTS!$C$24"
"AK55+$AL$55*INPUTS!$C$24"
"AK55+3*$AL$55*INPUTS!$C$24"
"13.25*3.2808"
"11.35*3.2808"
"4.4*3.2808"
"2.25*3.2808"
"(13.25+0.7)*3.2808"
"(11.35+0.35)*3.2808"
"25352+500"
"OFFSET('DATA BASE'!$A$1,$D$8-1,0)"
"D8"
"OFFSET('DATA BASE'!$A$1,$D$8-1,1)"
"$D$11+8"
"OFFSET('DATA BASE'!$A$1,$D$8-1,3)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,4)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,5)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,9)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,11)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,12)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,15)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,14)"
"IF(C22=""very close"",1,IF(C22=""close"",2,IF(C22=""somewhat close"",3)))"
"(C23/6)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,13)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,16)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,18)"
"OFFSET('DATA BASE'!$A$1,$D$8-1,17)"
"SUM(B11:B199)"
"250*C4"
"200*C6"
"300*C85"
"('Library Standards Outline'!$J$6)"
"IF('Library Standards Profile'!$B$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$33=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$33=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$33=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$33=""X"",""X"","" "")"
"('Library Standards Outline'!$J$19)"
"IF(OR('Library Standards Profile'!$B$90=""X"",'Library Standards Profile'!$B$130=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$E$90=""X"",'Library Standards Profile'!$E$130=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$H$90=""X"",'Library Standards Profile'!$H$130=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$K$90=""X"",'Library Standards Profile'!$K$130=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$B$108=""X"",'Library Standards Profile'!$B$146=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$E$108=""X"",'Library Standards Profile'!$E$146=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$H$108=""X"",'Library Standards Profile'!$H$146=""X""),""X"","" "")"
"IF(OR('Library Standards Profile'!$K$108=""X"",'Library Standards Profile'!$K$146=""X""),""X"","" "")"
"('Library Standards Outline'!$J$30)"
"IF('Library Standards Profile'!$B$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$237=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$237=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$237=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$237=""X"",""X"","" "")"
"('Library Standards Outline'!$J$54)"
"IF('Library Standards Profile'!$B$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$437=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$437=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$437=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$437=""X"",""X"","" "")"
"('Library Standards Outline'!$J$79)"
"IF('Library Standards Profile'!$B$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$573=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$573=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$573=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$573=""X"",""X"","" "")"
"AVERAGE(J6,J19,J30,J54,J79)"
"SUM(E8:H11)"
"IF('Library Standards Tally'!$E$8=""X"",0.25*0.95,"" "")"
"IF('Library Standards Tally'!$F$8=""X"",0.25*0.85,"" "")"
"IF('Library Standards Tally'!$G$8=""X"",0.25*0.75,"" "")"
"IF('Library Standards Tally'!$H$8=""X"",0.25*0.65,"" "")"
"IF('Library Standards Tally'!$E$9=""X"",0.25*0.95,"" "")"
"IF('Library Standards Tally'!$F$9=""X"",0.25*0.85,"" "")"
"IF('Library Standards Tally'!$G$9=""X"",0.25*0.75,"" "")"
"IF('Library Standards Tally'!$H$9=""X"",0.25*0.65,"" "")"
"IF('Library Standards Tally'!$E$10=""X"",0.25*0.95,"" "")"
"IF('Library Standards Tally'!$F$10=""X"",0.25*0.85,"" "")"
"IF('Library Standards Tally'!$G$10=""X"",0.25*0.75,"" "")"
"IF('Library Standards Tally'!$H$10=""X"",0.25*0.65,"" "")"
"IF('Library Standards Tally'!$E$11=""X"",0.25*0.95,"" "")"
"IF('Library Standards Tally'!$F$11=""X"",0.25*0.85,"" "")"
"IF('Library Standards Tally'!$G$11=""X"",0.25*0.75,"" "")"
"IF('Library Standards Tally'!$H$11=""X"",0.25*0.65,"" "")"
"SUM(E21:H22)"
"IF('Library Standards Tally'!$E$21=""X"",0.5*0.95,"" "")"
"IF('Library Standards Tally'!$F$21=""X"",0.5*0.85,"" "")"
"IF('Library Standards Tally'!$G$21=""X"",0.5*0.75,"" "")"
"IF('Library Standards Tally'!$H$21=""X"",0.5*0.65,"" "")"
"IF('Library Standards Tally'!$E$22=""X"",0.5*0.95,"" "")"
"IF('Library Standards Tally'!$F$22=""X"",0.5*0.85,"" "")"
"IF('Library Standards Tally'!$G$22=""X"",0.5*0.75,"" "")"
"IF('Library Standards Tally'!$H$22=""X"",0.5*0.65,"" "")"
"SUM(E32:H37)"
"IF('Library Standards Tally'!$E$32=""X"",0.6*0.95,"" "")"
"IF('Library Standards Tally'!$F$32=""X"",0.6*0.85,"" "")"
"IF('Library Standards Tally'!$G$32=""X"",0.6*0.75,"" "")"
"IF('Library Standards Tally'!$H$32=""X"",0.6*0.65,"" "")"
"IF('Library Standards Tally'!$E$33=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$33=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$33=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$33=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$35=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$35=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$35=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$35=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$36=""X"",0.15*0.95,"" "")"
"IF('Library Standards Tally'!$F$36=""X"",0.15*0.85,"" "")"
"IF('Library Standards Tally'!$G$36=""X"",0.15*0.75,"" "")"
"IF('Library Standards Tally'!$H$36=""X"",0.15*0.65,"" "")"
"IF('Library Standards Tally'!$E$37=""X"",0.05*0.95,"" "")"
"IF('Library Standards Tally'!$F$37=""X"",0.05*0.85,"" "")"
"IF('Library Standards Tally'!$G$37=""X"",0.05*0.75,"" "")"
"IF('Library Standards Tally'!$H$37=""X"",0.05*0.65,"" "")"
"SUM(E57:H72)"
"IF('Library Standards Tally'!$E$57=""X"",0.3*0.95,"" "")"
"IF('Library Standards Tally'!$F$57=""X"",0.3*0.85,"" "")"
"IF('Library Standards Tally'!$G$57=""X"",0.3*0.75,"" "")"
"IF('Library Standards Tally'!$H$57=""X"",0.3*0.65,"" "")"
"IF('Library Standards Tally'!$E$58=""X"",0.3*0.95,"" "")"
"IF('Library Standards Tally'!$F$58=""X"",0.3*0.85,"" "")"
"IF('Library Standards Tally'!$G$58=""X"",0.3*0.75,"" "")"
"IF('Library Standards Tally'!$H$58=""X"",0.3*0.65,"" "")"
"IF('Library Standards Tally'!$E$67=""X"",0.16*0.95,"" "")"
"IF('Library Standards Tally'!$F$67=""X"",0.16*0.85,"" "")"
"IF('Library Standards Tally'!$G$67=""X"",0.16*0.75,"" "")"
"IF('Library Standards Tally'!$H$67=""X"",0.16*0.65,"" "")"
"IF('Library Standards Tally'!$E$68=""X"",0.18*0.95,"" "")"
"IF('Library Standards Tally'!$F$68=""X"",0.18*0.85,"" "")"
"IF('Library Standards Tally'!$G$68=""X"",0.18*0.75,"" "")"
"IF('Library Standards Tally'!$H$68=""X"",0.18*0.65,"" "")"
"IF('Library Standards Tally'!$E$70=""X"",0.03*0.95,"" "")"
"IF('Library Standards Tally'!$F$70=""X"",0.03*0.85,"" "")"
"IF('Library Standards Tally'!$G$70=""X"",0.03*0.75,"" "")"
"IF('Library Standards Tally'!$H$70=""X"",0.03*0.65,"" "")"
"IF('Library Standards Tally'!$E$71=""X"",0.02*0.95,"" "")"
"IF('Library Standards Tally'!$F$71=""X"",0.02*0.85,"" "")"
"IF('Library Standards Tally'!$G$71=""X"",0.02*0.75,"" "")"
"IF('Library Standards Tally'!$H$71=""X"",0.02*0.65,"" "")"
"IF('Library Standards Tally'!$E$72=""X"",0.01*0.95,"" "")"
"IF('Library Standards Tally'!$F$72=""X"",0.01*0.85,"" "")"
"IF('Library Standards Tally'!$G$72=""X"",0.01*0.75,"" "")"
"IF('Library Standards Tally'!$H$72=""X"",0.01*0.65,"" "")"
"SUM(E81:H89)"
"IF('Library Standards Tally'!$E$81=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$81=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$81=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$81=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$82=""X"",0.15*0.95,"" "")"
"IF('Library Standards Tally'!$F$82=""X"",0.15*0.85,"" "")"
"IF('Library Standards Tally'!$G$82=""X"",0.15*0.75,"" "")"
"IF('Library Standards Tally'!$H$82=""X"",0.15*0.65,"" "")"
"IF('Library Standards Tally'!$E$83=""X"",0.15*0.95,"" "")"
"IF('Library Standards Tally'!$F$83=""X"",0.15*0.85,"" "")"
"IF('Library Standards Tally'!$G$83=""X"",0.15*0.75,"" "")"
"IF('Library Standards Tally'!$H$83=""X"",0.15*0.65,"" "")"
"IF('Library Standards Tally'!$E$84=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$84=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$84=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$84=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$85=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$85=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$85=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$85=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$86=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$86=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$86=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$86=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$87=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$87=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$87=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$87=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$88=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$88=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$88=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$88=""X"",0.1*0.65,"" "")"
"IF('Library Standards Tally'!$E$89=""X"",0.1*0.95,"" "")"
"IF('Library Standards Tally'!$F$89=""X"",0.1*0.85,"" "")"
"IF('Library Standards Tally'!$G$89=""X"",0.1*0.75,"" "")"
"IF('Library Standards Tally'!$H$89=""X"",0.1*0.65,"" "")"
"AVERAGE(J6,J19,J30,J54,J79)"
"('Library Standards Outline'!$J$6)"
"IF('Library Standards Profile'!$B$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$10=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$20=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$26=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$33=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$33=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$33=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$33=""X"",""X"","" "")"
"('Library Standards Outline'!$J$19)"
"IF('Library Standards Profile'!$B$90=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$90=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$90=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$90=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$108=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$108=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$108=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$108=""X"",""X"","" "")"
"('Library Standards Outline'!$J$30)"
"IF('Library Standards Profile'!$B$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$211=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$218=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$225=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$232=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$237=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$237=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$237=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$237=""X"",""X"","" "")"
"('Library Standards Outline'!$J$54)"
"IF('Library Standards Profile'!$B$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$292=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$312=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$413=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$418=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$427=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$432=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$437=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$437=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$437=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$437=""X"",""X"","" "")"
"('Library Standards Outline'!$J$79)"
"IF('Library Standards Profile'!$B$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$492=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$502=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$513=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$521=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$532=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$542=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$549=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$554=""X"",""X"","" "")"
"IF('Library Standards Profile'!$B$573=""X"",""X"","" "")"
"IF('Library Standards Profile'!$E$573=""X"",""X"","" "")"
"IF('Library Standards Profile'!$H$573=""X"",""X"","" "")"
"IF('Library Standards Profile'!$K$573=""X"",""X"","" "")"
"AVERAGE(J6,J20,J32,J56,J85)"
"SUM(G10:G13)"
"SUM(G9)"
"SUM(G10,G15,G20,G25,G30,G35,G40,G45,G50,G55,G60,G65,G70,G75,G80,G85,G90,G95,G100,G105,G110,G115,G120,G125,G130,G135,G140,G145,G150,G155)"
"SUM(G161:G165)"
"B14+(B14*0.02)"
"SUM(B14:B67)"
"SUM(B68:H68)"
"B5+(B5*0.02)"
"K5+(K5*0.023)"
"SUM(E5:E58)"
"B7+(B7*0.02)"
"K7+(K7*0.023)"
"SUM(E7:E60)"
"B6+(B6*0.02)"
"K6+(K6*0.023)"
"SUM(B6:B59)"
"SUM(B60:T60)"
"NOW()"
"NOW()"
"SUM(B9+D9+F9+H9+J9+L9)"
"SUM(B9:B15)"
"SUM(B18:B19)"
"SUM(B16+B20)"
"EXIS!N2"
"EXIS!A2"
"SUM(B8+D8+F8+H8+J8+L8)"
"SUM(C13:C17)"
"SUM(B8:B21)"
"SUM(C8:C11)+C18+C19+C20+C21"
"SUM(L8)"
"SUM(M8:M11)+M18+M19+M21"
"SUM(B24:B31)"
"SUM(B22+B32)"
"SUM(B35:B36)"
"SUM(B37+B40)"
"SUM(C40+C37)"
"SUM(B33+B41)"
"EXIS!N2"
"EXIS!A2"
"SUM(B8+D8+F8+H8+J8+L8)"
"SUM(C13:C17)"
"SUM(B8:B21)"
"SUM(C8:C11)+C18+C19+C20+C21"
"SUM(L8)"
"SUM(M8:M11)+M18+M19+M21"
"SUM(B24:B31)"
"SUM(B22+B32)"
"SUM(B35:B36)"
"SUM(B37+B40)"
"SUM(C40+C37)"
"SUM(B33+B41)"
"EXIS!N2"
"EXIS!A2"
"SUM(B8+D8+F8+H8+J8+L8)"
"SUM(C13:C17)"
"SUM(B8:B21)"
"SUM(C8:C11)+C18+C19+C20+C21"
"SUM(L8)"
"SUM(M8:M11)+M18+M19+M21"
"SUM(B24:B31)"
"SUM(B22+B32)"
"SUM(B35:B36)"
"SUM(B37+B40)"
"SUM(C40+C37)"
"SUM(B33+B41)"
"EXIS!N2"
"EXIS!A2"
"EXIS!E2"
"EXIS!E2"
"EXIS!E2"
"EXIS!E2"
"EXIS!B16"
"EXIS!B20"
"EXIS!B22"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!E1"
"'ALT(P)'!B33"
"'ALT(P)'!B41"
"SUM(N13:N14)"
"SUM(B10-B15)"
"'ALT(P)'!C43"
"SUM(B16)"
"SUM(C16+C17)"
"B18"
"B19+D18"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!D1"
"'ALT (1)'!B33"
"'ALT (1)'!B41"
"SUM(B10-B24)"
"'ALT (1)'!C43"
"SUM(C26+E26+G26+I26+K26+M26)"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!D1"
"'ALT (2)'!B33"
"'ALT (2)'!B40"
"'ALT (2)'!C41"
"SUM(B10-B33)"
"EXIS!A2"
"'ALT(P)'!B33"
"B7+D7+F7+H7+J7+L7"
"SUM(B9:B12)"
"377650+2500"
"9500"
"9250"
"SUM(B15+B16)"
"SUM(L15:L16)"
"SUM(B13+B17)"
"SUM(B18+D18+F18+H18+J18+L18)"
"SUM(B18-B7)"
"EXIS!A2"
"SUM(B45)"
"SUM(B15)"
"SUM(D15-B15)"
"SUM(B16)"
"SUM(D16-B16)"
"SUM(B44+B48)"
"SUM(N45+N49)"
"SUM(B21)"
"SUM(D21-B21)"
"'ALT(P)'!C43"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P045644"",""Post Conflict Social Recovery Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056393"",""Social Action Fund Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000061"",""Social Action Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P070204"",""Labor Force Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000117"",""Transport Sector Investment Program Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064510"",""Social Action Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P071371"",""Multisectoral HIV/AIDS Control and Orphans Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064961"",""Public Works and Employment Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P048204"",""Petroleum Environment Capacity Enhancement Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000432"",""Social Sector Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040990"",""Energy and Water Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P048202"",""Petroleum Sector Management Capacity Building Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P039264"",""Community Development Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P068463"",""Integrated Early Childhood Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000771"",""Social Rehabilitation and Development Fund Project "")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050342"",""Women's Development Initiatives Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040659"",""Community Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P058050"",""Community Development Support Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035669"",""Social Fund Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064305"",""Social Fund Project (03)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P001568"",""Community Nutrition Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055166"",""Community Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P052208"",""Transport Sector Reform and Rehabilitation Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049599"",""Social Action Fund Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P001668"",""Social Action Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035617"",""Grassroots Initiative to Fight Hunger and Poverty Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P041723"",""National Rural Infrastructure Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055003"",""Nutrition, Food Security and Social Mobilization Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P051931"",""Community Reintegration and Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P041566"",""Social Development Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040649"",""Community Reintegration and Rehabilitation Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065372"",""Social Action Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040551"",""Nutrition and Early Childhood Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P063584"",""Social Investment Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003210"",""Social Recovery (02) Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050400"",""Public Service Capacity Building Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003227"",""Railway Restructuring Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P045031"",""Community Action Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050601"",""Social Fund Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003603"",""Enterprise Housing and Social Security Reform Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003639"",""Southwest Poverty Reduction Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056521"",""Structural Adjustment Loan Project (02) (Second Series)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P004207"",""Luang Namtha Provincial Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065884"",""Social Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P060943"",""Social Sector Support Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P036417"",""Poverty Alleviation for Vulnerable Groups Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P051386"",""Szopad Social Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065113"",""Social Expenditure Management Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056269"",""Social Investment Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P042568"",""Coastal Wetlands Protection and Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P051309"",""Community Works Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055383"",""Social Service Delivery Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069935"",""Poverty Reduction Strategy Credit Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057952"",""Social Investment Fund Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065504"",""Pilot Reconstruction Project (Supplemental Credit)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P070146"",""Pilot Emergency Labor Redeployment Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069058"",""Social Sector Adjustment Credit Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064536"",""Child Welfare Reform Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055156"",""Regional Initiatives Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008417"",""Municipal Infrastructure Rehabilitation Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P039929"",""Social Investment Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P052154"",""Structural Reform Support Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P038569"",""Social Sector Adjustment Credit Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069814"",""Technical Assistance Credit Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035810"",""Consolidation Structural Adjustment Credit Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035807"",""Welfare Reform Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008530"",""Riga and Daugavpils District Heating Rehabilitation Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P066153"",""Programmatic Structural Adjustment Loan Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P074410"",""Housing Project - Phase I (LIL) Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008539"",""Social Policy & Community Social Services Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P066221"",""Social Support Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044840"",""Social Investment Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P058202"",""Rural Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049200"",""Social Development Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008783"",""Social Sector Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055495"",""Child Welfare Reform Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035761"",""Community Social Infrastructure Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064238"",""Northern Out - Mitigration Pilot Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P009102"",""Privatization Implementation Assistance and Social Safety Net Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P074408"",""Social Risk Mitigation Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069894"",""Privatization Social Support Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055739"",""Kiev Public Buildings Energy Efficiency Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044110"",""Coal Pilot Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055738"",""Sevastopol Heat Supply Improvement Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049268"",""Social Protection Project (02) - TRABAJAR"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049269"",""Social Protection Project (03)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P006058"",""Social Protection Project (04)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057473"",""Indigenous Protected Areas Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057459"",""Sustainable Fisheries Management Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P059566"",""CEARA Basic Education Quality Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P039199"",""Low Income Sanitation Technical Assistance Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050763"",""School Improvement Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057910"",""State Pension Systems Reform Technical Assistance Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P068762"",""Community Works and Employment Project - Manos a la Obra; Proyectos Comunitarios"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065263"",""Earthquake Recovery Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050578"",""Rural Education Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050576"",""Youth Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069964"",""Human Capital Protection Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P048651"",""Social Investment Fund Project (04)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064895"",""Social Investment Fund Project (05)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P067774"",""Social Safety Net Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056087"",""Pension and Financial Market Reform Technical Assistance Credit Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064906"",""Poverty Reduction and Local Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P060499"",""Indigenous and Afro-Peruvian Peoples Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P054939"",""Poverty Reduction Fund Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069947"",""Ain Temouchent Emergency Earthquake Recovery Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P004978"",""Social Safety Net Support Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056419"",""Ex-Combatants Reintegration Pilot Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044584"",""Social Development and Public Works Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P052705"",""Social Fund for Development Project (03)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P066336"",""Social Protection Initiatives Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040858"",""Sohag Rural Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069943"",""Primary Health Care and Nutrition Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P005501"",""Social Priorities Program - Basic Education Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P047067"",""NGO Trust Fund for the West Bank & Gaza Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P071040"",""Palestinian NGO (02) Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050483"",""Child Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P068830"",""Social Fund for Development Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P041199"",""Social Fund for Development Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P009518"",""Rural Roads and Markets Improvement and Maintenance Project (02)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P038021"",""District Primary Education Project (03)"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P059242"",""Madhya Pradesh District Poverty Initiatives Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044449"",""Rural Women's Development and Empowerment Project"")"
"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P043310"",""Coal Sector Environmental and Social Mitigation Project"")"
"A3+1"
"A2+1"
"755+733+755+755+795"
"835+871+906+933+1000"
"1049+1080+1155+1204+1249"
"1280+1285+1250+1245+1252"
"1273+1233+1177+1111+996"
"946+964+962+972+959"
"962+985+1031+1121+1170"
"1239+1300+1387+1552+1682"
"B4:B180+C4:C180+D4:D180"
"SUM(B4:B180)"
"SUM(B181:D181)"
"B181/E181*100"
"C181/E181*100"
"D181/E181*100"
"SUM(B134:B180)"
"VLOOKUP(speed,speedTable,2,0)"
"SUM(B3:B4)"
"SUM(B8:B19)"
"SUM(B23:B26)"
"B5+B20+B27"
"(B19/10)+(SUM(B8:B18))+B5+B27"
"SUM(B9:B19)"
"SUM(B6:B7)"
"SUM(C12:C14)"
"SUM(C19:C26)"
"SUM('3. STEAM SYSTEM PROFILING'!E11:E12)"
"SUM('3. STEAM SYSTEM PROFILING'!E14:E16)"
"SUM('3. STEAM SYSTEM PROFILING'!E23:E24)"
"SUM('3. STEAM SYSTEM PROFILING'!E26:E28)"
"SUM('3. STEAM SYSTEM PROFILING'!E36:E42)"
"SUM('3. STEAM SYSTEM PROFILING'!E44:E48)"
"SUM($B$10:$B$17)"
"SUM($C$10:$C$17)"
"SUM('4. SSOP-Total Steam System'!E12:E15)"
"SUM('4. SSOP-Total Steam System'!E23:E25)"
"SUM('4. SSOP-Total Steam System'!E27:E29)"
"SUM('4. SSOP-Total Steam System'!E31:E33)"
"SUM('4. SSOP-Total Steam System'!E40:E41)"
"SUM('4. SSOP-Total Steam System'!E43:E44)"
"SUM('4. SSOP-Total Steam System'!E51:E53)"
"SUM('4. SSOP-Total Steam System'!E60:E62)"
"SUM('4. SSOP-Total Steam System'!E70:E74)"
"SUM($B$23:$B$36)"
"SUM($C$23:$C$36)"
"SUM('5. SSOP-Boiler Plant'!E11:E13)"
"SUM('5. SSOP-Boiler Plant'!E16:E19)"
"SUM('5. SSOP-Boiler Plant'!E21:E23)"
"SUM('5. SSOP-Boiler Plant'!E31:E33)"
"SUM('5. SSOP-Boiler Plant'!E40:E42)"
"SUM('5. SSOP-Boiler Plant'!E49:E50)"
"SUM('5. SSOP-Boiler Plant'!E52:E54)"
"SUM('5. SSOP-Boiler Plant'!E56:E58)"
"SUM($B$42:$B$52)"
"SUM($C$42:$C$52)"
"SUM('6. SSOP-Dist, End Use, Recovery'!E11:E12)"
"SUM('6. SSOP-Dist, End Use, Recovery'!E20:E22)"
"SUM('6. SSOP-Dist, End Use, Recovery'!E29:E31)"
"SUM($B$58:$B$62)"
"SUM($C$58:$C$62)"
"SUM(B71:B74)"
"C76/B76"
"MDTS!C175"
"COUNTIF(MDTS!C5:C22, ""*"")"
"COUNTIF(MDTS!C$130:C$172, ""*"")"
"COUNTIF(MDTS!N5, ""*migrat*"")"
"MDTS!D175"
"COUNTIF(MDTS!D5:D22, ""*"")"
"COUNTIF(MDTS!D$130:D$172, ""*"")"
"MDTS!E175"
"COUNTIF(MDTS!E5:E22, ""*"")"
"COUNTIF(MDTS!E$130:E$172, ""*"")"
"MDTS!F175"
"COUNTIF(MDTS!F$130:F$172, ""*"")"
"MDTS!G175"
"COUNTIF(MDTS!G$5:G$22, ""*"")"
"COUNTIF(MDTS!G$130:G$172, ""*"")"
"MDTS!H175"
"COUNTIF(MDTS!H$5:H$22, ""*"")"
"COUNTIF(MDTS!H$130:H$172, ""*"")"
"MDTS!I175"
"COUNTIF(MDTS!I$5:I$22, ""*"")"
"COUNTIF(MDTS!I$130:I$172, ""*"")"
"COUNTIF(C5:C172, ""*"")"
"B179-L177"
"COUNTIF(B5:B22, ""*"")"
"SUM(L178:L182)"
"COUNTIF(B24:B60, ""*"")"
"COUNTIF($L$62:$L$128, ""*WAIVED* NETWORK*"")-1-1-1-1-1"
"COUNTIF(B62:B128, ""*"")"
"COUNTIF($L$62:$L$128, ""*WAIVED* SYSTEM*"")-1-1-1"
"COUNTIF(B130:B172, ""*"")"
"COUNTIF($L$62:$L$128, ""*MIGRATED*"")"
"SUM(B177:B181)"
"COUNTIF($L$62:$L$128, ""*MIGRATING*"")"
"SUM(B177:B179)"
"DSUM(_xlnm.Database,""Units"",_xlnm.Criteria)"
"DSUM(_xlnm.Database,""Revenue"",_xlnm.Criteria)"
"E5*3.75"
"E6*2.3"
"SUM(K5:K7)"
"E9*21"
"E11*1.15"
"SUBTOTAL(3,B4:B8)"
"SUBTOTAL(3,B22:B25)"
"SUBTOTAL(3,B52:B54)"
"SUBTOTAL(3,B108:B109)"
"SUBTOTAL(3,B249:B249)"
"SUBTOTAL(3,B4:B1247)"
"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))"
"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")"
"SUM(G6:G10)"
"IF(SUM(F16:F22)<>100%,""ERROR"",""100%"")"
"SUM(G16:G22)"
"IF(C41=""yes"",(1*F41),IF(C41=""no"",(0*F41),IF(C41=""small extent"",(0.33*F41),IF(C41=""large extent"",(0.67*F41),""""))))"
"IF((F55+F54+F53+F45+F41)<>100%,""ERROR"",""100%"")"
"G55+G54+G53+G45+G41"
"D3/16"
"G3/26"
"D3+G3"
"J3/42"
"M3/39"
"P3/23"
"S3/10"
"V3/33"
"D3+S3+G3+M3+P3"
"Y3/114"
"[1]Sheet1!$B7"
"ROUND([1]Sheet1!$D7*1.22*1.25,0)"
"F13*1.02*0.7"
"[1]Sheet1!$B$12"
"[1]Sheet1!$B17"
"ROUND([1]Sheet1!$D17*1.22*1.25,0)"
"[1]Sheet1!$B$21"
"[1]Sheet1!$B$34"
"[1]Sheet1!$B$42"
"ROUND([1]Sheet1!$D42*1.22*1.25,0)"
"[1]Sheet1!$B7"
"ROUND([1]Sheet1!$E7*1.22*1.25,0)"
"[1]Sheet1!$B13"
"ROUND([1]Sheet1!$E13*1.22*1.25,0)"
"[1]Sheet1!$B17"
"ROUND([1]Sheet1!$E17*1.22*1.25,0)"
"[1]Sheet1!$B36"
"ROUND([1]Sheet1!$E36*1.22*1.25,0)"
"F68"
"H68*1.02"
"[1]Sheet1!$A75"
"[1]Sheet1!$B75"
"[1]Sheet1!$B81"
"[1]Sheet1!$B$44"
"[1]Sheet1!$B46"
"ROUND([1]Sheet1!$D46*1.22*1.25,0)"
"F13*1.02*0.7"
"[1]Sheet1!$B$49"
"[1]Sheet1!$B$54"
"[1]Sheet1!$B$56"
"[1]Sheet1!$B46"
"ROUND([1]Sheet1!$E46*1.22*1.25,0)"
"ROUND([1]Sheet1!$E56*1.22*1.25,0)"
"adatbáziskezelők!F68"
"H41"
"J41*1.02"
"[1]Sheet1!$A$75"
"[1]Sheet1!$B$75"
"[1]Sheet1!$A$77"
"[1]Sheet1!$B$77"
"adatbáziskezelők!A76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"adatbáziskezelők!B76"
"[1]Sheet1!$B$58"
"[1]Sheet1!$B60"
"ROUND([1]Sheet1!$D60*1.22*1.25,0)"
"F13*1.02*0.7"
"F20"
"H20*1.02"
"adatbáziskezelők!F68"
"[1]Sheet1!$B$27"
"[1]Sheet1!$B30"
"ROUND([1]Sheet1!$D30*1.22*1.25,0)"
"F13*1.02*0.7"
"[1]Sheet1!$B29"
"ROUND([1]Sheet1!$E29*1.22*1.25,0)"
"[1]Sheet1!$B$12"
"[1]Sheet1!$B16"
"ROUND([1]Sheet1!$D16*1.22*1.25,0)"
"[1]Sheet1!$B16"
"ROUND([1]Sheet1!$E16*1.22*1.25,0)"
"[1]Sheet1!$A76"
"[1]Sheet1!$B76"
"F28"
"H28*1.02"
"F15*(1-G15)"
"(H15*0.02)*1.25"
"F6*(1-G6)"
"H6*1.02"
"I6*1.25"
"F29*0.9"
"12183+33"
"13504+46"
"14759+59"
"16039+84"
"B4+B5"
"SUM(L4:L5)"
"24435+11890+21403+18580+11876+20586"
"22240+12204+18692+21787+12650+24790"
"25007+13017+22779+18777+13710+22022"
"22701+14032+18835+23096+13485+25339"
"23566+14702+19858+23408+13746+25861"
"26271+14230+23533+20241+14580+23682"
"26596+14887+23170+21007+14848+24442"
"24780+14939+22300+23298+15172+27144"
"29076+32169+40927+103979+48797+208487"
"205768+48779+104272+41245+32375+29234"
"202585+49788+97688+44716+33006+29102"
"201258+49448+99049+44223+33157+29093"
"206389+49416+98196+37422+35031+28865"
"212807+48790+95527+38245+34340+28889"
"28638+34445+38525+96576+47670+211059"
"210682+47390+95751+38401+34813+28081"
"4324+2399+3224+3395+1095+2410"
"4384+2447+3233+3430+1164+2374"
"3939+2467+3217+3254+1077+2369"
"3780+2466+3126+3227+1043+2290"
"3889+2415+3154+3013+1080+2141"
"3782+2308+3031+2963+1038+2083"
"3785+2337+2964+2859+1079+2070"
"3742+2270+2990+2772+1062+2010"
"4467+3446+5381+5788+3809+7375"
"4914+3517+5145+5739+3954+7573"
"4186+3424+4479+5125+3339+5690"
"4302+3394+4477+5181+3473+5684"
"4469+3517+4761+5205+3293+5779"
"4421+3561+4961+5225+3356+5963"
"4529+3639+5190+5160+3458+6111"
"4373+3490+5635+5067+3044+5256"
"79450+11301+20254+5781+2706+1526"
"76098+11321+20132+5670+2768+1513"
"64759+10362+15983+7288+2663+1320"
"60481+9834+15181+6828+2473+1251"
"60270+9430+14215+4363+2551+1162"
"1195+2476+4185+12926+8628+59702"
"57178+8268+13107+4189+2433+1249"
"55065+8060+12833+3983+2427+1261"
"31647+7817+13811+5952+4791+6071"
"29586+7045+13426+5935+4904+5855"
"23535+5630+10742+5561+4348+4334"
"23463+5762+10456+5347+4191+4270"
"24096+5508+10245+4520+4259+4180"
"24368+5682+10301+4713+4178+4221"
"24037+5387+10396+4800+4271+4230"
"23741+5155+9977+4517+3734+3421"
"B6+B9"
"L10+L7"
"SUM(I4,I9)"
"A2 + 0.01"
"Parameters!B6"
"Parameters!B6"
"Parameters!C6"
"Parameters!D6"
"Parameters!E6"
"Parameters!F6"
"Parameters!G6"
"($F$1/100)*MAX(C10:C59)"
"COUNTIF(ThresholdCalc!A:A, ""<> 9999"")-1"
"COUNTIF(ThresholdCalc!B:B, ""<> 9999"")-1"
"COUNTIF(ThresholdCalc!C:C, ""<> 9999"")-1"
"COUNTIF(ThresholdCalc!D:D, ""<> 9999"")-1"
"COUNTIF(ThresholdCalc!E:E, ""<> 9999"")-1"
"COUNTIF(ThresholdCalc!F:F, ""<> 9999"")-1"
"Unknown!B1"
"TODAY()"
"Knowns!B1"
"Parameters!B3"
"'Unknown Data Entry'!F1"
"Unknown!B1"
"TODAY()"
"Knowns!B1"
"IF(Knowns!A2<>"""", Knowns!A2, """")"
"IF(A10<>"""", MAX('Error Calc (bp)'!B2:G2), """")"
"IF(A10<>"""", IF(B10<Parameters!B$3, ""yes"", ""no""), """")"
"IF(MIN('Clean Unknown'!A:A) < 9999, IF($C10=""yes"", IF(Knowns!B2<>0, Knowns!B2, ""****""), """"), """")"
"IF(MIN('Clean Unknown'!B:B) < 9999, IF($C10=""yes"", IF(Knowns!C2<>0, Knowns!C2, ""****""), """"), """")"
"IF(MIN('Clean Unknown'!C:C) < 9999, IF($C10=""yes"", IF(Knowns!D2<>0, Knowns!D2, ""****""), """"), """")"
"IF(MIN('Clean Unknown'!D:D) < 9999, IF($C10=""yes"", IF(Knowns!E2<>0, Knowns!E2, ""****""), """"), """")"
"IF(MIN('Clean Unknown'!E:E) < 9999, IF($C10=""yes"", IF(Knowns!F2<>0, Knowns!F2, ""****""), """"), """")"
"IF(MIN('Clean Unknown'!F:F) < 9999, IF($C10=""yes"", IF(Knowns!G2<>0, Knowns!G2, ""****""), """"), """")"
"IF($C55=""yes"", IF(Knowns!B47<>0, Knowns!B47, ""****""), """")"
"Parameters!B6"
"Parameters!B6"
"IF('Unknown Data Entry'!C10>'Unknown Data Entry'!C$8, 'Unknown Data Entry'!B10, 9999)"
"IF('Unknown Data Entry'!E10>'Unknown Data Entry'!E$8, 'Unknown Data Entry'!D10, 9999)"
"IF('Unknown Data Entry'!G10>'Unknown Data Entry'!G$8, 'Unknown Data Entry'!F10, 9999)"
"IF('Unknown Data Entry'!I10>'Unknown Data Entry'!I$8, 'Unknown Data Entry'!H10, 9999)"
"IF('Unknown Data Entry'!K10>'Unknown Data Entry'!K$8, 'Unknown Data Entry'!J10, 9999)"
"IF('Unknown Data Entry'!M10>'Unknown Data Entry'!M$8, 'Unknown Data Entry'!L10, 9999)"
"Parameters!B6"
"IF(Unknown!C10>Unknown!C$8, Unknown!B10, 9999)"
"IF(Unknown!E10>Unknown!E$8, Unknown!D10, 9999)"
"IF(Unknown!G10>Unknown!G$8, Unknown!F10, 9999)"
"IF(Unknown!I10>Unknown!I$8, Unknown!H10, 9999)"
"IF(Unknown!K10>Unknown!K$8, Unknown!J10, 9999)"
"IF(Unknown!M10>Unknown!M$8, Unknown!L10, 9999)"
"Parameters!B6"
"Knowns!A2"
"IF(Knowns!B2<>"""",IF(MIN('Clean Unknown'!A$2:A$52) < 9999,MIN(ABS(Knowns!B2-'Clean Unknown'!A$2:A$52)),""""),"""")"
"SUM(C9:L9)"
"H2-F2"
"database.c15.2!A1"
"database.c15.2!A1"
"database!A1"
"database!A1"
"database!A3"
"database!A2"
"SUM(G14:G19)"
"SUM(G22:G32)"
"SUM(G45:G54)"
"2500*15"
"SUM(I7,I8,I9,I10)"
"B9"
"B9*C9"
"C10"
"SUM(I9:I12)"
"D21*F21"
"SUM(I21:I22)"
"I13+I16+I18+I23"
"I25*0.11111"
"I25+I27"
"SUM(E38:E38,E37,E36,E35,E34)"
"SUM(E12,'Stage 4'!E4,E23,'Stage 4'!E9,E39)*0.2"
"SUM(I29,,,,E39,E41)"
"SUM(E43,I29)"
"SUM(I7,I8,I9,I10)"
"SUM(I7,I8)"
"SUM(I7,I8,I9,I10,I11)"
"SUM(E23,E12,E28)"
"E35*0.2"
"SUM(,E35,E37)"
"SUM(E47,E45,E46)"
"SUM(,E48,E39)"
"B6"
"B6"
"B8"
"B8"
"B8"
"B8"
"B6"
"B6"
"B9"
"B9"
"B11"
"B11"
"B7"
"B7"
"B6"
"B6"
"B11"
"B11"
"B7"
"B7"
"COUNTIF(AL,""yes*"")"
"(N3/12)"
"COUNTIF(AK,""yes*"")"
"COUNTIF(AS,""yes*"")"
"COUNTIF(AZ,""yes*"")"
"COUNTIF(AR,""yes*"")"
"COUNTIF(CA,""yes*"")"
"COUNTIF(CO,""yes*"")"
"COUNTIF(CT,""yes*"")"
"COUNTIF(DE,""yes*"")"
"COUNTIF(DC,""yes*"")"
"COUNTIF(FL,""yes*"")"
"COUNTIF(GA,""yes*"")"
"COUNTIF(GU,""yes*"")"
"COUNTIF(HI,""yes*"")"
"COUNTIF(ID,""yes*"")"
"COUNTIF(IL,""yes*"")"
"COUNTIF(IN,""yes*"")"
"COUNTIF(IA,""yes*"")"
"COUNTIF(KS,""yes*"")"
"COUNTIF(KY,""yes*"")"
"COUNTIF(LA,""yes*"")"
"COUNTIF(ME,""yes*"")"
"COUNTIF(MD,""yes*"")"
"COUNTIF(MA,""yes*"")"
"COUNTIF(MI,""yes*"")"
"COUNTIF(MN,""yes*"")"
"COUNTIF(MS,""yes*"")"
"COUNTIF(MO,""yes*"")"
"COUNTIF(MT,""yes*"")"
"COUNTIF(NE,""yes*"")"
"COUNTIF(NV,""yes*"")"
"COUNTIF(NH,""yes*"")"
"COUNTIF(NJ,""yes*"")"
"COUNTIF(NM,""yes*"")"
"COUNTIF(NY,""yes*"")"
"COUNTIF(NC,""yes*"")"
"COUNTIF(ND,""yes*"")"
"COUNTIF(OH,""yes*"")"
"COUNTIF(OK,""yes*"")"
"COUNTIF(OR,""yes*"")"
"COUNTIF(PA,""yes*"")"
"COUNTIF(PR,""yes*"")"
"COUNTIF(RI,""yes*"")"
"COUNTIF(SC,""yes*"")"
"COUNTIF(SD,""yes*"")"
"COUNTIF(TN,""yes*"")"
"COUNTIF(TX,""yes*"")"
"COUNTIF(UT,""yes*"")"
"COUNTIF(VT,""yes*"")"
"COUNTIF(VI,""yes*"")"
"COUNTIF(VA,""yes*"")"
"COUNTIF(WA,""yes*"")"
"COUNTIF(WV,""yes*"")"
"COUNTIF(WI,""yes*"")"
"COUNTIF(WY,""yes*"")"
"COUNTIF(ALERT,""yes*"")"
"COUNTIF(CDS,""yes*"")"
"COUNTIF(CER,""yes*"")"
"COUNTIF(ETS,""yes*"")"
"COUNTIF(FDR,""yes*"")"
"COUNTIF(PDB,""yes*"")"
"COUNTIF(PIN,""yes*"")"
"COUNTIF(Regcast,""yes*"")"
"COUNTIF(RIRS,""yes*"")"
"COUNTIF(SAD,""yes*"")"
"COUNTIF(SERFF,""yes*"")"
"COUNTIF(UT_LR,""yes*"")"
"SUM(B58:M58)"
"COUNTA(P3:P57)"
"SUM(N2:N57)"
"B58/55"
"(N58/660)"
"SUM(C2:C24)"
"SUM(C25,databases!C147)"
"SUM(C2:C146)"
"A6"
"I3"
"B7"
"'Non-Functional Detail'!D4"
"'Non-Functional Detail'!H4"
"'Non-Functional Detail'!N4"
"'Non-Functional Detail'!K4"
"A11"
"B12"
"A15"
"B16"
"SUM(B4:B5)"
"A20"
"B21"
"B6/B6"
"C6/$B6"
"A32"
"B33"
"SUM(J3:J7)"
"B36"
"SUM(B14)"
"SUM(B23:B31)"
"SUM(B6,B11,B15,B20,B32)"
"'Non-Functional Detail'!B4"
"'Non-Functional Detail'!G4"
"'Non-Functional Detail'!M4"
"'Non-Functional Detail'!J4"
"R45"
"R8"
"SUM(B4:B19)"
"SUM(B22:B26)"
"B4*C4"
"3*$O4/F4"
"G4*C4"
"J4*C4"
"M4*C4"
"MIN(F4,I4,L4)"
"SUM(B4:B5)"
"G6/B6"
"H6/D6"
"J6/B6"
"K6/D6"
"M6/B6"
"N6/D6"
"SUM(B14)"
"3*F19/$O19"
"MAX(F19,I19,L19)"
"SUM(B23:B31)"
"SUM(B6,B11,B15,B20,B32)"
"K35/$D35"
"SUM(D5:F5)"
"SUM(B5:F5)"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"1.29*EXP(0.0099*P6)"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"($D10+$E10*P$8+$F10*P$8^2+$G10*P$8^$H10+$I10*LN(P$8)+$J10*P$8^3+$K10/P$8+$L10/(P$8^2)+$M10/(P$8^3))*$N10"
"($D10+$E10*P$8+$F10*P$8^2+$G10*P$8^$H10+$I10*LN(P$8)+$J10*P$8^3+$K10/P$8+$L10/(P$8^2)+$M10/(P$8^3))*$N10"
"($D10+$E10*P$8+$F10*P$8^2+$G10*P$8^$H10+$I10*LN(P$8)+$J10*P$8^3+$K10/P$8+$L10/(P$8^2)+$M10/(P$8^3))*$N10"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"1.29*EXP(0.0099*P6)"
"($D8+$E8*P$6+$F8*P$6^2+$G8*P$6^$H8+$I8*LN(P$6)+$J8*P$6^3+$K8/P$6+$L8/(P$6^2)+$M8/(P$6^3))*$N8"
"C11*E11/100"
"C11*H11"
"H11*C11*E11/100"
"H11*C11-J11"
"K11/K35"
"K12/K35"
"K13/K35"
"K14/K35"
"K15/K35"
"K16/K35"
"K17/K35"
"K18/K35"
"SUM(C11:C34)"
"D35/C35"
"(J35+K35)/C35"
"SUM(I10:I34)"
" J35/(J35+K35)"
"K35/(J35+K35)"
"NOW()"
"SUM(Summary!H15)"
"SUM(Summary!H29)"
"SUM(Summary!H31)"
"SUM(F5*C6)"
"SUM(Summary!H39)"
"SUM(Assests!E54)"
"SUM(Assests!E31)"
"SUM(Summary!H70)"
"SUM(Traffic!B45)"
"SUM(Summary!H79)"
"SUM(F6)"
"SUM(F9:F12,F15:F17,F16,F17,F16)"
"SUM(F18:F19)"
"SUM(Revenues!C4)"
"SUM(H5*12)"
"SUM(Revenues!C7)"
"SUM(H15-H29)"
"SUM(Assests!E8)"
"SUM(Assests!E15)"
"SUM(Assests!E21)"
"SUM(H35:H37)"
"SUM(Assests!D26)"
"SUM(Assests!E37)"
"SUM(Assests!E62)"
"SUM(Assests!E67)"
"SUM(Assests!E62,Assests!E67)"
"SUM(Assests!E33)"
"SUM(Traffic!B45)"
"SUM(Links!B11)"
"SUM(Traffic!B16)"
"AVERAGE(D3:G3)"
"SUM(B3*B6)"
"SUM(B3*B9/1000*B10)"
"SUM(C27)"
"SUM(B15/Traffic!B13)"
"SUM(C15/Traffic!B13)"
"SUM(D15/Traffic!B13)"
"SUM(E15/Traffic!B13)"
"SUM(F15/Traffic!B13)"
"SUM(G15/Traffic!B13)"
"SUM(H15/Traffic!B13)"
"SUM(I15/Traffic!B13)"
"SUM(K15/Traffic!B13)"
"SUM(C22:J22)"
"AVERAGE(C22:C26)"
"SUM(B3*30)"
"SUM(B3*365)"
"SUM(C3*12)"
"SUM(B4/B3)"
"AVERAGE(C12:N12)"
"SUM((D12-C12)/C12)"
"SUM(B7*C4/1000)"
"SUM(B22*12)"
"SUM(B8*C4/1000)"
"SUM(B9*C4/1000)"
"SUM(B22*B19)"
"SUM(B23*B19)"
"SUM(B24*B19)"
"SUM(B34*B35)"
"SUM(B36,C4,B38,B40)"
"SUM(B7*C42/1000)"
"SUM(B8*C42/1000)"
"SUM(B9*C42/1000)"
"AVERAGE(D4:H4)"
"SUM(D10/D11)"
"SUM(C4:C10)"
"AVERAGE(D18:I18)"
"SUM(C18:C26)"
"SUM(D4:D5)"
"SUM(D11)"
"SUM(D18:D19)"
"SUM(E8:E17)"
"SUM(D26:D29)"
"SUM(E23,E31,E62,E67)"
"SUM(E38*E39)"
"SUM(E41,E47)"
"SUM(E58*E61)"
"SUM(E64:E66)"
"SUM(E62,E67)"
"SUM(C3:C10)"
"SUM(C12:C20)"
"C11+C21+C31"
"10^-2.1"
"10^(0.5*(E4^2-D4^2)*SQRT($J$7)/(1+SQRT($J$7)))"
"10^-7.2"
"10^-12.3"
"B4*F4"
"10^-A14"
"$B$12/B16"
"P($J$5,$B$9,$B$10,$B$11,B16)"
"D16*B16/$B$11"
"D16*B16^2/($B$11*$B$10)"
"D16*B16^3/($B$11*$B$10*$B$9)"
"LOG(B16)"
"D16/$J$5"
"10^-C5"
"f(D5,B7,B8,B9,B10,E7)"
"'Speciation calculations'!B9"
"10^-A29"
"$E$7/(1+B31/$B$9+B31^2/($B$8*$B$9)+B31^3/($B$7*$B$8*$B$9))"
"C31+$B$10/B31-C31*B31^2/($B$8*$B$9)-2*C31*B31^3/($B$7*$B$8*$B$9)-B31"
"(D50-D49)/(A50-A49)"
"A50-D50/E50"
"SUM(D8:D25)"
"pH($B$1,$B$2,$B$3,$D$1,A8,2)"
"(B8-C8)^2"
"pH($B$1,$B$2,$B$3,$D$1,A26,2)"
"(F31-G31)/F31"
"AVERAGE(B13:B30)"
"(I31-G31)/I31"
"LN(I31/G31)-2*2/COUNT(A13:A30)"
"B13^2"
"(B13-D13)^2"
"(B13-$F$6)^2"
"SUM(F13:F30)"
"(D5+E5+F5+G5+H5)/5"
"AVERAGE(D5:H5)"
"AVERAGE(D5:H5)"
"1/C4"
"AVERAGE(E5:I5)"
"LN(K5)"
"1/C5"
"AVERAGE(E5:I5)"
"LN(K5)"
"1/C5"
"AVERAGE(E5:I5)"
"LN(K5)"
"1/C5"
"AVERAGE(E5:I5)"
"LN(K5)"
"Intcpt"
"Slope"
"R_Square"
"(-Slope*R_/1000)"
"IF(R_=8.314,""kJ mol^-1"",IF(R_=1.987,""kcal mol^-1"","" Check Result-incorrect unit!""))"
"FIXED(EXP(Intcpt),4,TRUE)&""  M^-1 s^-1"""
"IF('Step 9. RegrResults'!B5>0.95,""Well correlated"",""Poor Correlation"")"
"TODAY()"
"10^-33.89"
"10^-14"
"10^10.34"
"10^16.13"
"10^10.7"
"10^9"
"10^16.58"
"10^18.7"
"10^13.8"
"10^19.33"
"10^24.2"
"10^27"
"10^21.4"
"10^33"
"10^23"
"10^42.1"
"10^23.9"
"10^-A9"
"G2/10^-A9"
"D2/C11^3"
"D3*D11*C11"
"D4*D11*C11^2"
"D5*D11*C11^3"
"D6*D11*C11^4"
"D7*D11^3*C11^4"
"LOG(SUM(D11:H11)+3*I11)"
"$L$8/(1+$L$2*$B$11+$L$3*$B$11^2+$L$4*$B$11^3+$L$5*$B$11^4+$L$6*$B$11^5+$L$7*$B$11^6+$O$2*$D$11+$O$3*$D$11*$B$11+$O$4*$D$11*$C$11)"
"$O$2*$K$11*$D$11"
"$O$3*$K$11*$D$11*$B$11"
"$O$4*$D$11*$C$11*$K$11"
"LOG(SUM(L11:N11)+10^$J$11)"
"R2"
"$L$8/(1+$L$2*$B$11+$L$3*$B$11^2+$L$4*$B$11^3+$L$5*$B$11^4+$L$6*$B$11^5+$L$7*$B$11^6+$O$2*$D$11+$O$3*$D$11*$B$11+$O$4*$D$11*$C$11+U2*P11+U3*P11*B11)"
"$O$2*Q11*$D$11"
"$O$3*Q11*$D$11*$B$11"
"$O$4*$D$11*$C$11*Q11"
"2*PI()*RAND()"
"COS(D9)"
"SIN(D9)"
"SQRT(B9^2+C9^2)"
"MAX(G9:G1009)"
"J9"
"FREQUENCY(L10:L1009,N9:N29)"
"1+A9"
"B9+E9"
"(1/(2*PI()))*SQRT(3*E*I/(F9*L^3))"
"(1/(2*PI()))*SQRT(3*E*I/(m*L^3))"
"1/D8"
"-(3*E*I/(m*L^3))*G15"
"F15+delt"
"G15+H16*delt"
"H15+I15*delt"
"G8"
"K19"
"(1/(2*PI()))*SQRT(3*E*I/(m*L^3))"
"1/D8"
"-(3*E*I/(m*L^3))*G15"
"G15"
"F15+delt"
"J15+H16*delt"
"H15+I15*delt"
"J15+((H15+H16)/2)*delt"
"G8"
"M19"
"IF(A3=""D"",-1,0)"
"IF(A3=""E"",-1,0)"
"IF(A3=""K"",1,0)"
"IF(A3=""R"",1,0)"
"IF(A3=""H"",0.5,0)"
"SUM(B3:F3)"
"SUM(G3:G30)"
"IF(SELECT=0,SOLUTION,SELECT)"
"'Eqn. Solve'!F7"
"IF(OR(TEMP<100,TEMP>500),""WARNING! Temperature is outside bounds of experimental data."","""")"
"BASIS*PURITY"
"MAX(0.01,2*(FEEDR1-PURR1)*(1+XSR2))"
"BASIS*(1-PURITY)"
"IF(OR(TEMP<100,TEMP>499),""WARNING! Temperature is outside"","""")"
"IF(OR(TEMP<100,TEMP>499),""of range of table of Keq values."","""")"
"MIN(RECYR1,PURR3*RECYR1/MAX(0.01,RECYR3))"
"PURR3*RECYR2/MAX(0.01,RECYR3)"
"MIN(RECYP,PURR3*RECYP/MAX(0.01,RECYR3))"
"MAX(0.01,F24+Flash!D37)"
"(1-CONV)*(FEEDR1+RECYR1-PURR1)"
"MAX(0.01,Flash!D38)"
"FEEDR2+RECYR2-PURR2-EXITP"
"RECYR3/(RECYR3+RECYR2+RECYR1+RECYP)"
"MAX(0.01,F25+Flash!D39)"
"FEEDR3+RECYR3-PURR3"
"2*CONV*(FEEDR1+RECYR1-PURR1)"
"H24-H33"
"Flash!E37"
"H26"
"H25-H34"
"0.01*H24"
"0.02*H25"
"H27"
"EXITR1/SUM(Flowsheet!H15:H18)"
"EXITR2/SUM(Flowsheet!H15:H18)"
"EXITR3/SUM(Flowsheet!H15:H18)"
"EXITP/SUM(Flowsheet!H15:H18)"
"SUM(B3:B6)"
"_ZR1*(1-_KR1)/(1+D9*(_KR1-1))+_ZR2*(1-_KR2)/(1+D9*(_KR2-1))+_ZR3*(1-_KR3)/(1+D9*(_KR3-1))+ZP*(1-KP)/(1+D9*(KP-1))"
"(D9*G9-F9*E9)/(G9-E9)"
"IF(E9*I9>0,H9,D9)"
"IF(E9*I9>0,F9,H9)"
"VAPR1"
"LIQR1"
"VAPP"
"LIQP"
"_KR1*_ZR1/(1+$H$22*(_KR1-1))"
"_ZR1/(1+$H$22*(_KR1-1))"
"_YR1*TOTV"
"_XR1*TOTL"
"VAPR1+LIQR1"
"Flowsheet!E15"
"_KR2*_ZR2/(1+$H$22*(_KR2-1))"
"_ZR2/(1+$H$22*(_KR2-1))"
"_YR2*TOTV"
"_XR2*TOTL"
"Flowsheet!H25"
"_KR3*_ZR3/(1+$H$22*(_KR3-1))"
"_ZR3/(1+$H$22*(_KR3-1))"
"_YR3*TOTV"
"_XR3*TOTL"
"KP*ZP/(1+$H$22*(KP-1))"
"ZP/(1+$H$22*(KP-1))"
"YP*TOTV"
"XP*TOTL"
"VAPP+LIQP"
"SUM(_YR1:(YP))"
"SUM(_XR1:(XP))"
"H22*TOTFED"
"TOTFED-TOTV"
"SUM(Flowsheet!H15:H18)"
"(VAPR1+B24)/2"
"(LIQR1+C24)/2"
"TOTFED"
"(VAPP+B27)/2"
"(LIQP+C27)/2"
"IF(TEMP<100,100,IF(TEMP>499,499,TEMP))"
"VLOOKUP(TTEMP,TABLE2,3)"
"G5+1"
"VLOOKUP(LOWINDEX,TABLE1,2)"
"VLOOKUP(HIGHINDEX,TABLE1,2)"
"VLOOKUP(LOWTEMP,TABLE2,2)"
"VLOOKUP(HIGHTEMP,TABLE2,2)"
"(HIGHK-LOWK)*(TTEMP-LOWTEMP)/(HIGHTEMP-LOWTEMP)+LOWK"
"EXP((LN(HIGHK)-LN(LOWK))*(LN(TTEMP)-LN(LOWTEMP))/(LN(HIGHTEMP)-LN(LOWTEMP))+LN(LOWK))"
"LN(K25)"
"EXP(O25)"
"IF(OR(ISERROR(RECYR1),ISERROR(PURR1)),100,FEEDR1+RECYR1-PURR1)"
"IF(OR(ISERROR(RECYR2),ISERROR(PURR2)),200,FEEDR2+RECYR2-PURR2)"
"IF(OR(ISERROR(RECYR3),ISERROR(PURR3)),2,FEEDR3+RECYR3-PURR3)"
"RECYP-PURP"
"[0]!LOGINTERP"
"(2*G9+INLETP)^2/(INLETR1-G9)/(INLETR2-2*G9)^2*(INLETR1+INLETR2+INLETR3+INLETP-G9)-$F$7*PRES"
"MIN(0.9999*INLETR1,0.9999*INLETR2/2)"
"(I9+G9)/2"
"IF(H9*L9>0,K9,G9)"
"IF(H9*L9>0,I9,K9)"
"NEWCONV"
"IF(AND(H9*J9>0,J9*L9>0),0.9999*INLETR1,K33)"
"MIN(0.9999,M36/INLETR1)"
"MAX(0.000001,MIN(0.9999,OLDCONV+SENS*(NEWCONV-OLDCONV)))"
"LOOKUP(A4,$N$4:$N$23,$O$4:$O$23)"
"OFFSET($P$4,$B4,0,1,1)"
"OFFSET($Q$4,$B4,0,1,1)"
"OFFSET($R$4,$B4,0,1,1)"
"OFFSET($P$4,B5,0,1,1)"
"AVERAGE(C4:C10)"
"AVERAGE(E4:E7)"
"PRODUCT(OFFSET($S$4,B4,0,1,1),OFFSET($S$4,B5,1,1,1),OFFSET($S$4,B6,2,1,1),OFFSET($S$4,B7,3,1,1))"
"IF(AND(F6>G6,F6>1.05)=TRUE,2,1)"
"IF(AND(G6>1.05,G6>F6)=TRUE,4,3)"
"IF(AND(H6>F6,H6>G6,H6>1,I6>0.000075)=TRUE,6,5)"
"NOW()"
"SUM(B30:B34)"
"AVERAGE(J40:J41,J44:J45)"
"COUNT(NrList)"
"MAX(J40:J45)"
"MIN(J41:J46)"
"EVEN(J41)"
"ROW(J42)"
"LEN(J39)"
"IF(B78<B79,""It's true"",""It's false"")"
"NOW()"
"REPT(""abc"",3)"
"K86>K87"
"LEN(K88)>LEN(K89)"
"K86=K87"
"LEN(K89)<>LEN(K90)"
"IF(PrtyClr=""red"",""Labour"",""tory"")"
"LOOKUP($A3,$V$4:$V$23,$W$4:$W$23)"
"OFFSET($X$4,$B3,MOD($C3,7),1,1)"
"OFFSET($X$4,$B3,MOD($C3+1,7),1,1)"
"OFFSET($X$4,$B3,MOD($C3+2,7),1,1)"
"OFFSET($X$4,$B3,MOD($C3+3,7),1,1)"
"OFFSET($X$4,$B3,MOD($C3+4,7),1,1)"
"OFFSET($X$4,$B3,MOD($C3+5,7),1,1)"
"OFFSET($X$4,$B3,MOD($C3+6,7),1,1)"
"POWER(PRODUCT(D3:D30),1/28)"
"MAX(K3:Q3)"
"MAX(S3:S30)"
"C3+1"
"IF(R3>1.55,1,IF(R3>1.48,0.9,IF(R3>1.4,0.8,IF(R3>1.36666,0.6,IF(R3>1.33333,0.4,IF(R3>1.22,0.2,IF(R3>1,0.1,0)))))))"
"MAX(S374:S400)"
"B13"
"IF(RAND()<=$B$1,1,0)"
"FREQUENCY(E3:E102,G3:G13)"
"SUM(B3:B12)"
"TODAY()"
"NOW()"
"B16/$E$7"
" $E$6/(2*SIN((A16*PI())/(2*180)))"
"SIN((A16*PI())/(2*180))^2"
"AVERAGE(F16:F23)"
"STDEV(F16:F23)/F25"
"IF(A3=""G"",1,IF(A3=""C"",1,0))"
"IF(AND(A3=""C"",A4=""G"")=TRUE,1,0)"
"SUM(B3:B52)*2"
"IF(AND(A3=""G"",A4=""A"",A5=""T"",A6=""C"") = TRUE,1,0)"
"C2+1"
"C2+1"
"IF(OFFSET($A$3,$C3,0,1,1)=OFFSET($A$3,D$2,1,1,1),OFFSET($A$3,D$2,1,1,1),"" "")"
"B5/E0"
"_MU1*B5*(1+B*C5^K)/(1+C5^K)"
"B6/E0"
"D6/B6"
"B7/E0"
"B8/E0"
"B9/E0"
"B10/E0"
"B11/E0"
"B12/E0"
"B13/E0"
"B14/E0"
"B15/E0"
"FREQUENCY(B4:B24,G4:G10)"
"ROUND(H4*100/$H$10,3)"
"SUM(H4:H9)"
"(((B4/2)*((B4/2)*(B5-B6)/0.19))/(2*((B5-B6)+(B4/2))*D7))*LN((B5-B6)/E7)"
"(40/((20+(B5-B6)/(B4/2))*(2-((E5+E6)/2)/(B5-B6))))*((B4/2)/((E5+E6)/2))*((E5-E6)/(D6-D5))"
"178.3*2"
"176.7*2"
"175*2"
"173.3*2"
"171.6*2"
"170*2"
"168.4*2"
"166.7*2"
"165.1*2"
"163.5*2"
"162*2"
"160.5*2"
"159*2"
"157.5*2"
"156*2"
"154.5*2"
"153*2"
"151.5*2"
"150*2"
"148.5*2"
"147.1*2"
"145.7*2"
"144.3*2"
"142.9*2"
"141.5*2"
"140.1*2"
"138.7*2"
"137.3*2"
"135.9*2"
"134.5*2"
"133.2*2"
"131.9*2"
"130.6*2"
"129.3*2"
"128*2"
"126.7*2"
"125.4*2"
"124.1*2"
"122.8*2"
"121.5*2"
"120.2*2"
"119*2"
"117.7*2"
"116.4*2"
"115.2*2"
"114*2"
"112.7*2"
"111.5*2"
"110.2*2"
"109*2"
"107.7*2"
"106.5*2"
"105.2*2"
"104*2"
"102.7*2"
"101.4*2"
"100*2"
"98.7*2"
"97.3*2"
"96*2"
"94.6*2"
"93.2*2"
"91.8*2"
"90.4*2"
"89*2"
"87.6*2"
"86.1*2"
"84.7*2"
"83.2*2"
"81.8*2"
"80.2*2"
"78.7*2"
"77.1*2"
"75.6*2"
"74*2"
"72.2*2"
"70.5*2"
"68.7*2"
"67*2"
"65.2*2"
"63.4*2"
"61.5*2"
"59.7*2"
"57.8*2"
"56*2"
"53.9*2"
"51.9*2"
"49.8*2"
"47.8*2"
"45.7*2"
"43.5*2"
"41*2"
"38.5*2"
"36*2"
"32.7*2"
"30*2"
"25.5*2"
"20*2"
"13*2"
"FREQUENCY(A4:A41,B4:B39)"
"C4/$C$40"
"D4*100"
"E4*(0.087)"
"E4*(0.996)"
"178.3*2"
"ROUND(IF(ATAN2(G40,F40)*57.29577>0,ATAN2(G40,F40)*57.29577,ATAN2(G40,F40)*57.29577+360),0)"
"E5*(0.259)"
"E5*(0.966)"
"176.7*2"
"E6*(0.423)"
"E6*(0.906)"
"175*2"
"ROUND(SQRT(F40^2+G40^2),0)"
"E7*(0.574)"
"E7*(0.819)"
"173.3*2"
"E8*(0.707)"
"E8*(0.707)"
"171.6*2"
"ROUND(VLOOKUP(J6,H4:I103,2),0)"
"E9*(0.819)"
"E9*(0.574)"
"170*2"
"E10*(0.906)"
"E10*(0.423)"
"168.4*2"
"ROUND(J8*0.00873/SIN(J8*0.00873),2)"
"E11*(0.996)"
"E11*(0.259)"
"166.7*2"
"E12*(0.087)"
"165.1*2"
"E13*(0.966)"
"E13*(-0.087)"
"163.5*2"
"E14*(-0.259)"
"162*2"
"E15*(-0.423)"
"160.5*2"
"E16*(-0.574)"
"159*2"
"E17*(-0.707)"
"157.5*2"
"E18*(-0.819)"
"156*2"
"E19*(-0.906)"
"154.5*2"
"E20*(-0.966)"
"153*2"
"E21*(-0.996)"
"151.5*2"
"E22*(-0.087)"
"150*2"
"E23*(-0.259)"
"148.5*2"
"E24*(-0.423)"
"147.1*2"
"E25*(-0.574)"
"145.7*2"
"E26*(-0.707)"
"144.3*2"
"E27*(-0.819)"
"142.9*2"
"E28*(-0.906)"
"141.5*2"
"E29*(-0.966)"
"140.1*2"
"E30*(-0.996)"
"138.7*2"
"137.3*2"
"135.9*2"
"134.5*2"
"133.2*2"
"131.9*2"
"130.6*2"
"129.3*2"
"128*2"
"126.7*2"
"SUM(C4:C39)"
"125.4*2"
"124.1*2"
"122.8*2"
"121.5*2"
"120.2*2"
"119*2"
"117.7*2"
"116.4*2"
"115.2*2"
"114*2"
"112.7*2"
"111.5*2"
"110.2*2"
"109*2"
"107.7*2"
"106.5*2"
"105.2*2"
"104*2"
"102.7*2"
"101.4*2"
"100*2"
"98.7*2"
"97.3*2"
"96*2"
"94.6*2"
"93.2*2"
"91.8*2"
"90.4*2"
"89*2"
"87.6*2"
"86.1*2"
"84.7*2"
"83.2*2"
"81.8*2"
"80.2*2"
"78.7*2"
"77.1*2"
"75.6*2"
"74*2"
"72.2*2"
"70.5*2"
"68.7*2"
"67*2"
"65.2*2"
"63.4*2"
"61.5*2"
"59.7*2"
"57.8*2"
"56*2"
"53.9*2"
"51.9*2"
"49.8*2"
"47.8*2"
"45.7*2"
"43.5*2"
"41*2"
"38.5*2"
"36*2"
"32.7*2"
"30*2"
"25.5*2"
"20*2"
"13*2"
"IF(B3>0,IF(B3<=90,B3+270,B3-90),0)"
"IF(B5>0,IF(B5<=90,B5+270,B5-90),0)"
"ABS(B3-B5)"
"IF(B3>0,COS(B6*0.01745)*COS(B4*0.01745)+SIN(B6*0.01745)*SIN(B4*0.01745)*COS(J2*0.01745),0)"
"IF(H2<>I2,ACOS((COS(B6*0.01745)-K2*COS($B$4*0.01745))/(SIN((ACOS(K2)*57.29577)*0.01745)*SIN($B$4*0.01745)))*57.29577,0)"
"IF(K2>0,IF(AND(H2<I2,ABS(H2-I2)<180),H2-L2,IF(AND(H2>I2,ABS(H2-I2)<180),H2+L2,0)),0)"
"IF(K2>0,IF(AND(H2<I2,ABS(H2-I2)>180),H2+L2,IF(AND(H2>I2,ABS(H2-I2)>180),H2-L2,0)),0)"
"IF(K2<0,IF(H2<I2,H2-L2-180,IF(H2>I2,H2+L2-180,0)),0)"
"IF(B3>0,IF(AND(H2=I2,B4<B6),H2-180,IF(AND(H2=I2,B4>B6),H2,0)),0)"
"IF(AND(M2>0,M2<360),M2,IF(M2<0,M2+360,IF(M2>360,M2-360,0)))"
"ROUND(IF(MAXA(Q2:T2)>=90,MAXA(Q2:T2)-90,270+MAXA(Q2:T2)),0)"
"IF(B3>0,IF(B3<=90,B3+270,B3-90),0)"
"IF(B7>0,IF(B7<=90,B7+270,B7-90),0)"
"ABS(B3-B7)"
"IF(B3>0,COS(B8*0.01745)*COS(B4*0.01745)+SIN(B8*0.01745)*SIN(B4*0.01745)*COS(J3*0.01745),0)"
"IF(H3<>I3,ACOS((COS(B8*0.01745)-K3*COS($B$4*0.01745))/(SIN((ACOS(K3)*57.29577)*0.01745)*SIN($B$4*0.01745)))*57.29577,0)"
"IF(B4>0,IF(AND(H3=I3,B4<B8),H3-180,IF(AND(H3=I3,B4>B8),H3,0)),0)"
"ROUND(ACOS(K2)*57.29577,0)"
"IF(B3>0,IF(B3<=90,B3+270,B3-90),0)"
"IF(B9>0,IF(B9<=90,B9+270,B9-90),0)"
"ABS(B3-B9)"
"IF(B3>0,COS(B10*0.01745)*COS(B4*0.01745)+SIN(B10*0.01745)*SIN(B4*0.01745)*COS(J4*0.01745),0)"
"IF(H4<>I4,ACOS((COS(B10*0.01745)-K4*COS($B$4*0.01745))/(SIN((ACOS(K4)*57.29577)*0.01745)*SIN($B$4*0.01745)))*57.29577,0)"
"IF(B5>0,IF(AND(H4=I4,B4<B10),H4-180,IF(AND(H4=I4,B4>B10),H4,0)),0)"
"IF(D3<=270,D3+90,D3-270)"
"ROUND(IF(MAXA(Q3:T3)>=90,MAXA(Q3:T3)-90,270+MAXA(Q3:T3)),0)"
"ROUND(ACOS(K3)*57.29577,0)"
"ROUND(IF(MAXA(Q4:T4)>=90,MAXA(Q4:T4)-90,270+MAXA(Q4:T4)),0)"
"ROUND(ACOS(K4)*57.29577,0)"
"ROUND(AVERAGEA(B4:B23),2)"
"MAXA(B4:B23)-MINA(B4:B23)"
"ROUND(STDEVA(B4:B23),3)"
"ROUND(VARA(B4:B23),3)"
"COUNTA(B4:B23)"
"ROUND((0.2227*B29+22.732),1)"
"SQRT(0.9322)"
"SUM(B5:D5)"
"SUM(B5:B7)"
"(B8/$E$8)"
"B9*$E$5"
"B9*$E$6"
"B9*$E$7"
"ROUND(((B5-B13)^2/B13),2)"
"ROUND(SUM(B19:D21),2)"
"(COUNTA(B13:D13)-1)*(COUNTA(B13:B15)-1)"
"CHIDIST(B23,B24)"
"ROUND(B6/B10,2)"
"ROUND(B7/B10,2)"
"ROUND(B8/B10,2)"
"ROUND(B5/B10,2)"
"ROUND(((B7-B8)/B10),2)"
"ROUND(B5/B10,2)"
"(B7-B8)*B6/(B7*B6)"
"(B8*B6)/(B7*B6)"
"(B12*B9)"
"(B9/20)*(20-15*(B10/B6)+4*(B10^2/B6^2))"
"(B13*B9*D11)+(B14*B9*D10)"
"ROUND(SQRT(2*D14-D12-D13)*2,2)"
"ROUND($B$6+NPV(C$5,$B7),0)"
"ROUND($E$6+NPV(F$5,$E7),0)"
"ROUND($B$6+NPV(C$5,$B$7:$B8),0)"
"ROUND($E$6+NPV(F$5,$E$7:$E8),0)"
"ROUND($B7*(1+C$5)^4,0)"
"ROUND($E7*(1+F$5)^4,0)"
"ROUND($B8*(1+C$5)^3,0)"
"ROUND($E8*(1+F$5)^3,0)"
"ROUND($B9*(1+C$5)^2,0)"
"ROUND($E9*(1+F$5)^2,0)"
"ROUND($B10*(1+C$5),0)"
"ROUND($E10*(1+F$5),0)"
"$B$11"
"$E$11"
"SUM(C14:C18)"
"ROUND(((C19/ABS(B6))^(1/5)-1)*100,2)"
"ROUND(((D19/ABS(B6))^(1/5)-1)*100,2)"
"ROUND(100*IRR(B6:B11,C5),2)"
"IF(AND(A3>0.001,B3>0.001),(A3-B3)^2,0)"
"IF(OR(AND(AND(A3>0,B3>0),A3=B3),K1>0),1,0)"
"IF(AND(A3>0.001,C3>0.001),(A3-C3)^2,0)"
"IF(OR(AND(AND(A3>0,C3>0),A3=C3),AC1>0),1,0)"
"IF(AND(A3>0.001,D3>0.001),(A3-D3)^2,0)"
"IF(OR(AND(AND(A3>0,D3>0),A3=D3),AS1>0),1,0)"
"IF(AND(A3>0.001,E3>0.001),(A3-E3)^2,0)"
"IF(OR(AND(AND(A3>0,E3>0),A3=E3),BG1>0),1,0)"
"IF(AND(A3>0.001,A4>0.001),(A3-A4)^2,0)"
"IF(OR(AND(AND(A3>0,A4>0),A3=A4),K9>0),1,0)"
"IF(AND(A3>0.001,A5>0.001),(A3-A5)^2,0)"
"IF(OR(AND(AND(A3>0,A5>0),A3=A5),AE9>0),1,0)"
"IF(AND(A3>0.001,A6>0.001),(A3-A6)^2,0)"
"IF(OR(AND(AND(A3>0,A6>0),A3=A6),AY9>0),1,0)"
"IF(AND(A3>0.001,A7>0.001),(A3-A7)^2,0)"
"IF(OR(AND(AND(A3>0,A7>0),A3=A7),BS9>0),1,0)"
"SUM(K1:S8)/(2*SUM(T1:AB8))"
"SUM(K9:T15)/(2*SUM(U9:AD15))"
"(SUM(T1:AB8)*B14+SUM(U9:AD15)*C14)/(SUM(T1:AB8)+SUM(U9:AD15))"
"IF(A14<$B$19,$B$20*(((3*A14)/(2*$B$19))-(A14^3/(2*$B$19^3))),$B$20)"
"SUM(AC1:AJ8)/(2*SUM(AK1:AR8))"
"SUM(AE9:AN14)/(2*SUM(AO9:AX14))"
"(SUM(AK1:AR8)*B15+SUM(AO9:AX14)*C15)/(SUM(AK1:AR8)+SUM(AO9:AX14))"
"SUM(AS1:AY8)/(2*SUM(AZ1:BF8))"
"SUM(AY9:BH13)/(2*SUM(BI9:BR13))"
"(SUM(AZ1:BF8)*B16+SUM(BI9:BR13)*C16)/(SUM(AZ1:BF8)+SUM(BI9:BR13))"
"SUM(BG1:BL8)/(2*SUM(BM1:BR8))"
"SUM(BS9:CB12)/(2*SUM(CC9:CL12))"
"(SUM(BM1:BR8)*B17+SUM(CC9:CL12)*C17)/(SUM(BM1:BR8)+SUM(CC9:CL12))"
"ABS(B14-E14)+ABS(B15-E15)+ABS(B16-E16)+ABS(B17-E17)"
"E18/E19"
"IMABS(E5)"
"D6/$J$2"
"1/J6"
"-($J$2-D38)/$J$2"
"E82"
"AVERAGE(B10:B81)"
"F82"
"1-E3/E5"
"A*SIN(B*t+C_)+D+E*t"
"(D10-B10)^2"
"(B10-$E$4)^2"
"SUM(E10:E81)"
"B5-B6"
"RAND()"
"AVERAGE(B11,C11,D11,E11,F11,G11,H11,I11,J11,K11,L11,M11)"
"B17*D17"
"((Q/(2*PI()*SY*SZ*U))*EXP((-Y^2)/2*SIGy^2))*(EXP(-(Z_-h^2)/2*SIGz^2)+EXP(-(Z_+h^2)/2*SIGz^2))"
"149.86-94.83*B7+25.47*B7*LN(B7)+220.9*B7-229*B3^3/2"
"RAND()"
"AVERAGE(B15:H15)"
"TODAY()"
"NOW()"
" AVERAGE(B16:B32)"
" STDEV(B16:B32)"
"$C$7/A16/$C$8"
"(200*F15/(G18 * F14))^2"
"A500"
"1+B7-A*A7^2"
"B*A7"
"IF(reset,1,(353.65-2*B8-5*B9)/14.6)"
"IF(reset,1,(764.55-6.7*B9-3*B7)/17)"
"IF(reset,1,(1038.85-9.5*B8-22.8*B7)/14)"
"C14+relax*((353.65-2*C15-5*C16)/14.6-C14)"
"IF(reset,1,B14)"
"C15+relax*((764.55-6.7*C16-3*C14)/17-C15)"
"C16+relax*((1038.85-9.5*C15-22.8*C14)/14-C16)"
"D4/100"
"$B$4*B7*(1-B7)"
"B2*0.05"
"1+A2"
"B2+C2"
"B4*$B$1"
"1+A4"
"B4+C4"
"$B$1*(1-B5/$B$2)*B5"
"1+A5"
"B5+C5"
"B15"
"$B$1*(1-B5/$B$2)*B5"
"1+A5"
"B5+C5"
"$B$1*(1-B6/$B$2)*B6"
"A6+$B$3"
"B6+$B$3*C6"
"B7*($B$1-$B$2*C7)"
"C7*(-$B$3+$B$4*B7)"
"1+A7"
"B7+D7"
"SQRT(B4^2+C4^2)"
"-$B$1*B4/F4^3"
"-$B$1*C4/F4^3"
"1+A4"
"B4+D4"
"D4+G4"
"SQRT(B4^2+C4^2)"
"-$B$1*B4/F4^3"
"-$B$1*C4/F4^3"
"1+A4"
"B4+D4"
"D4+G5"
"MDETERM(B8:D10)"
"MINVERSE(B8:D10)"
"MMULT(B13:D15,F8:F10)"
"LOOKUP(A3,$F$5:$F$24,$G$5:$G$24)"
"OFFSET($G$5,B3,$F$3,1,1)"
"--2.5"
"AVERAGE(C3:C22)"
"0.004/(1+E20/E11+E21/E11^2)"
"B8*E20/E11"
"B8*E21/E11^2"
"10^-C1"
"E3/(E7*E9)"
"E4/(E7*E9^2)"
"E5/(E7*E10)"
"10^-11.52"
"E6*E11/E7"
"E3+E4+E5+E6+E7"
"10^-6.33"
"E9*E11/E8"
"10^-(6.33+10.27)"
"E10*E11^2/E8"
"4*10^-3"
"E3+E4+E5+E9+E10+E8"
"LOG(B2)"
"100-C7-D7-E7-F7-G7"
"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01"
"C7/12.01/N9"
"G7/14.01/N9"
"E7/92.91/N9"
"F7/47.9/N9"
"2*(O12+P12)"
"2*(M12+N12)"
"MIN(R12,R13)"
"2*(O12+P12)"
"N15+273"
"-4260/4.18/1.986/O15"
"(O12-N6/2*M6)/M21"
"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))"
"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))"
"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))"
"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))"
"(P12-N21/2*M6)/M21"
"(M12-O6/2*M6)/M21"
"(N12-O21/2*M6)/M21"
"1-M6"
"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2"
"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21"
"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2"
"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21"
"M24*M24+N24*N24+O24*O24+P24*P24"
"100-C7-D7-E7-F7-G7"
"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01"
"C7/12.01/N9"
"G7/14.01/N9"
"E7/92.91/N9"
"F7/47.9/N9"
"2*(O12+P12)"
"2*(M12+N12)"
"MIN(R12,R13)"
"2*(O12+P12)"
"N15+273"
"-4260/4.18/1.986/O15"
"(O12-N6/2*M6)/M21"
"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))"
"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))"
"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))"
"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))"
"(P12-N21/2*M6)/M21"
"(M12-O6/2*M6)/M21"
"(N12-O21/2*M6)/M21"
"1-M6"
"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2"
"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21"
"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2"
"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21"
"M24*M24+N24*N24+O24*O24+P24*P24"
"TODAY()"
"NOW()"
"100-C7-D7-E7-F7-G7"
"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01"
"C7/12.01/N9"
"G7/14.01/N9"
"E7/92.91/N9"
"F7/47.9/N9"
"2*(O12+P12)"
"2*(M12+N12)"
"MIN(R12,R13)"
"2*(O12+P12)"
"N15+273"
"-4260/4.18/1.986/O15"
"(O12-N6/2*M6)/M21"
"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))"
"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))"
"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))"
"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))"
"(P12-N21/2*M6)/M21"
"(M12-O6/2*M6)/M21"
"(N12-O21/2*M6)/M21"
"1-M6"
"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2"
"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21"
"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2"
"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21"
"M24*M24+N24*N24+O24*O24+P24*P24"
"TODAY()"
"NOW()"
"100-C7-D7-E7-F7-G7"
"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01"
"C7/12.01/N9"
"G7/14.01/N9"
"E7/92.91/N9"
"F7/47.9/N9"
"2*(O12+P12)"
"2*(M12+N12)"
"MIN(R12,R13)"
"2*(O12+P12)"
"N15+273"
"-4260/4.18/1.986/O15"
"(O12-N6/2*M6)/M21"
"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))"
"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))"
"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))"
"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))"
"(P12-N21/2*M6)/M21"
"(M12-O6/2*M6)/M21"
"(N12-O21/2*M6)/M21"
"1-M6"
"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2"
"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21"
"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2"
"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21"
"M24*M24+N24*N24+O24*O24+P24*P24"
"(2*PI()*h*c_^2/($A10^5))*1/(EXP(h*c_/($A10*k*B$9))-1)"
"PlanckBB($A10,B$9)"
"(2*PI()*h*c_^2/(B7^5))*1/(EXP(h*c_/(B7*k*B6))-1)"
"C9"
"D8"
"(C7+D8+C9+B8)/4"
"V1_"
"V2_"
"N8"
"C18"
"-(Potential!D8-Potential!B8)/(2*h)"
"-(Potential!C9-Potential!C7)/(2*h_)"
"TODAY()"
"NOW()"
"TODAY()"
"NOW()"
"INTERCEPT(E15:E20, A15:A20)"
"INTERCEPT(F15:F20, A15:A20)"
"(INTERCEPT(E15:E20, A15:A20) + INTERCEPT(F15:F20, A15:A20))/2"
"B15/$E$8"
"(B15-$E$8)/$E$8"
"D15/A15"
"LN(C15)/A15"
"(H14/0.00048)^2"
"TODAY()"
"NOW()"
" AVERAGE(B16:B25)"
" STDEV(B16:B25)"
"A16/$C$7"
"(200*F15/(G18 * F14))^2"
"IF(DEPTNAME=AB43,"""",DEPTNAME&"" (""&VLOOKUP(DEPTNAME,List,2,FALSE)&"")"")"
"IF(H12="""","""",VLOOKUP(DEPTNAME,List,4,FALSE))"
"IF(H13="""","""",VLOOKUP(DEPTNAME,List,6,FALSE))"
"IF(H12="""","""",VLOOKUP(DEPTNAME,List,5,FALSE)&""@umich.edu"")"
"'Department assignments'!A1"
"'Department assignments'!A136"
"SUM(D22:D24)"
"SUM(D26:D30)"
"+D20+D21+D25"
"D19"
"SUM(D34:D37)"
"D38+D33"
"E33+E38"
"D19"
"D47+D48+D49-D50-D51-D52"
"+D53-D54"
"+D55+D56-D57-D58"
"+D59+D60-D61"
"DATE(2003,8,12)"
"IF(D6="""", ""please enter college code in cell D6"", """")"
"IF(D7="""", ""please enter college name in cell D7"", """")"
"IF(D8="""", ""please enter payment code in cell D8"", """")"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'SCHED 1A'!F40"
"'SCHED 2'!F47+'SCHED 2'!F50"
"'SCHED 1B'!F29"
"'SCHED 2'!F48"
"SUM(E11:E18)"
"SUM(E20:E28)"
"SUM(E30:E32)"
"'SCHED 2'!F49"
"SUM(E34:E39)"
"SUM(E41:E42)"
"SUM(E43,E40,E33,E29,E19)"
"'FORM 2B'!F29"
"E44-E45+'FORM 2A'!F27"
"E44-E45"
"-'SCHED 12'!F14"
"E47+E48"
"E49"
"'SCHED 11'!F17+'SCHED 11'!F18+'SCHED 11'!F47+'SCHED 11'!F48"
"E62"
"SUM(E58:E61)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"'SCHED 5'!F13+'SCHED 5'!F29+'SCHED 5'!F39"
"'SCHED 8'!F23"
"SUM(F11:F27)"
"IF(F31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2002/2003"",IF(G31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2003/2004"",IF(H31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2004/2005"",IF(I31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2005/2006"",""""))))"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"SUM(F11:F23)"
"'SCHED 8'!F22"
"F24+F25+F26"
"'FORM 2A'!F28"
"F28+F27"
"IF(AND(('SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)<=(F27+G27+H27+I27+1),('SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)>=(F27+G27+H27+I27-1)),"""",""Analysis of pay costs does not equal total pay"")"
"IF(AND((G27+H27+I27)<=('FORM 5'!G24+'FORM 5'!H24+'FORM 5'!I24+5),(G27+H27+I27)>=('FORM 5'!G24+'FORM 5'!H24+'FORM 5'!I24-5)),"""",""Total pay expenditure on form 2B and on form 5 are not equal"")"
"IF(AND((G28+H28+I28)<=('FORM 5'!G15+'FORM 5'!H15+'FORM 5'!I15+5),(G28+H28+I28)>=('FORM 5'!G15+'FORM 5'!H15+'FORM 5'!I15-5)),"""",""Total non pay expenditure on form 2a and on form 5 are not equal"")"
"IF(F31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2002/2003"",IF(G31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2003/2004"",IF(H31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2004/2005"",IF(I31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2005/2006"",""""))))"
"IF(F32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2002/2003"",IF(G32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2003/2004"",IF(H32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2004/2005"",IF(I32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2005/2006"",""""))))"
"'FORM 1'!E9"
"D11-'SCHED 3'!F13+'SCHED 3'!F14-'SCHED 5'!F11+'SCHED 11'!F19+'SCHED 11'!F12"
"D12-'SCHED 3'!F19+'SCHED 3'!F20+'SCHED 4'!F11-'SCHED 5'!F15-'SCHED 5'!F16-'SCHED 5'!F17-'SCHED 5'!F18-'SCHED 5'!F19-'SCHED 5'!F20+'SCHED 11'!F20+'SCHED 11'!F23"
"D13-'SCHED 3'!F25+'SCHED 3'!F26+'SCHED 4'!F16-'SCHED 5'!F31-'SCHED 5'!F32+'SCHED 11'!F31"
"D14-'SCHED 3'!F31+'SCHED 3'!F32-'SCHED 5'!F12+'SCHED 11'!F14"
"D15-'SCHED 3'!F37+'SCHED 3'!F38+'SCHED 4'!F19-'SCHED 5'!F21-'SCHED 5'!F22-'SCHED 5'!F23-'SCHED 5'!F24-'SCHED 5'!F25-'SCHED 5'!F26+'SCHED 11'!F27"
"D16-'SCHED 3'!F43+'SCHED 3'!F44+'SCHED 4'!F24-'SCHED 5'!F33-'SCHED 5'!F34+'SCHED 11'!F35"
"D17-'SCHED 3'!F49+'SCHED 4'!F27+'SCHED 11'!F39"
"D18-'SCHED 3'!F54+'SCHED 3'!F55+'SCHED 4'!F32-'SCHED 5'!F35-'SCHED 5'!F36+'SCHED 11'!F43"
"SUM(D11:D18)"
"'SCHED 6'!E19"
"D21+D22+D24+D25"
"'SCHED 7'!E11"
"'SCHED 7'!E19"
"'SCHED 7'!E27"
"'SCHED 7'!E33"
"'SCHED 7'!E40+'SCHED 7'!E49"
"SUM(D28:D34)"
"D26-D35"
"D37+D19"
"'SCHED 7'!E20"
"'SCHED 7'!E28"
"'SCHED 7'!E41+'SCHED 7'!E50"
"SUM(D41:D43)"
"'SCHED 8'!E25+'SCHED 8'!E31"
"D39-D44-D46"
"'SCHED 8'!E18"
"'SCHED 11'!F50"
"D53-'FORM 1'!E60"
"'FORM 1'!E58"
"'FORM 1'!E62"
"D52+D53+D54+D55"
"(D50+D57)"
"IF(AND((D48+E48+F48+G48+H48)<=(D59+E59+F59+G59+H59+5),(D48+E48+F48+G48+H48)>=(D59+E59+F59+G59+H59-5)),"""",""Balance sheet does not balance"")"
"IF(AND('FORM 5'!F29=""N"", D11+E11+F11+G11+H11+D14+E14+F14+G14+H14<>D52+E52+F52+G52+H52),""WARNING, total of inherited assets does not equal balance on revaluation reserve"","""")"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"'SCHED 12'!F24"
"'FORM 1'!E42+'SCHED 6'!E14-'SCHED 6'!F14"
"-('FORM 2A'!F26+'SCHED 7'!E45-'SCHED 7'!F45-'SCHED 9'!F12)"
"-'SCHED 9'!F12"
"SUM(F14:F16)"
"-('SCHED 4'!F11+'SCHED 4'!F14+'SCHED 4'!F19+'SCHED 4'!F22+'SCHED 4'!F27+'SCHED 4'!F30-'SCHED 2'!F25)"
"'SCHED 3'!F11+'SCHED 3'!F17+'SCHED 3'!F23+'SCHED 3'!F29+'SCHED 3'!F35+'SCHED 3'!F41+'SCHED 3'!F47+'SCHED 3'!F52"
"'SCHED 2'!F16+'SCHED 2'!F26+'SCHED 2'!F34+'SCHED 2'!F44"
"F28+F29"
"'SCHED 7'!F14"
"-'SCHED 7'!F16"
"-'SCHED 7'!F24"
"-'SCHED 7'!F37"
"SUM(F33:F37)"
"F11+F17+F19+F25+F30+F38"
"F40"
"('SCHED 7'!F16+'SCHED 7'!F24+'SCHED 7'!F37)"
"-F30"
"-('SCHED 7'!F14+'SCHED 7'!F15+'SCHED 7'!F36)"
"SUM(F43:F46)"
"'SCHED 13'!E16"
"'SCHED 13'!F16"
"IF(AND(F47+F48<=F49+10,F47+F48>=F49-10),"""",""cashflow statement does not balance for 2002-03"")"
"IF(AND(G47+G48<=G49+10,G47+G48>=G49-10),"""",""cashflow statement does not balance for 2003-04"")"
"IF(AND(H47+H48<=H49+10,H47+H48>=H49-10),"""",""cashflow statement does not balance for 2004-05"")"
"IF(AND(I47+I48<=I49+10,I47+I48>=I49-10),"""",""cashflow statement does not balance for 2005-06"")"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!F9"
"'FORM 2A'!F28-'FORM 2A'!F24-'FORM 2A'!F25-'FORM 2A'!F26-'FORM 2A'!F27"
"'FORM 2A'!G24+'FORM 2A'!G25+'FORM 2A'!G26+'FORM 2A'!G27"
"SUM(G11:G14)"
"IF(G11=0,0,G13/G11)"
"'FORM 2B'!F27-'FORM 2B'!F26-'FORM 2B'!F25-'FORM 2B'!F23"
"'FORM 2B'!G25+'FORM 2B'!G26+'FORM 2B'!G23"
"G20+G21+G22+G23"
"IF(F29=A61,"" "",IF(F29=A62,"" "",""Please Insert Y or N""))"
"IF('Indicative Health Group'!B30>168,""A"",IF('Indicative Health Group'!B30>84,""B"",IF('Indicative Health Group'!B30<=84,""C"","" "")))"
"IF(F33=A58,"""",IF(F33=A59,"""",IF(F33=A60,"""",""Please assign college to health group A, B or C"")))"
"IF(F37=A61,"""",IF(F37=A62,"""",""Please insert Y or N""))"
"IF(F39=A61, "" "", IF(F39=A62, "" "", ""Please insert  Y or N""))"
"IF(F29="""", ""Line 13 is incomplete"", IF(F33="""", ""Line 15 is incomplete"", IF(F37="""", ""Line 16 is incomplete"", IF(F39="""", ""Line 17 is incomplete"", """"))))"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"(G27*G29*G31)+(G19*G29*G31)"
"SUM(G15:G18)"
"SUM(F22:F26)"
"IF(F12=0,""0"",F12/F46*1000)"
"F12-F37-F38"
"F44+F45"
"IF(F44="""",""Please enter forecast FTEs,16-18 full time for 2002/03"",IF(G44="""",""Please enter forecast FTEs, 16-18 full time for 2003/2004"",IF(H44="""",""Please enter forecast FTEs, 16-18 full time for 2004/2005"",IF(I44="""",""Please enter forecast FTEs, 16-18 full time for 2005/2006"",""""))))"
"IF(F45="""",""Please enter forecast FTEs, other for 2002/2003"",IF(G45="""",""Please enter forecast FTEs, other for 2003/2004"",IF(H45="""",""Please enter forecast FTEs other for 2004/2005"",IF(I45="""",""Please enter forecast FTEs other for 2005/2006"",""""))))"
"IF(F48="""",""Please enter franchised provision funds for 2002/2003, if applicable"",IF(G48="""",""Please enter franchised provision funds for 2003/2004, if applicable"",IF(H48="""",""Please enter franchised provision funds for 2004/2005, if applicable"",IF(I48="""",""Please enter franchised provision funds for 2005/2006"",""""))))"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"IF(B26="""",""PLEASE ENTER ANY OTHER LSC INCOME TYPES IN LINES 14, 15"","""")"
"SUM(F12:F28)"
"SUM(F37:F40)"
"SUM(F45:F46)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"F11+F12-F13-F14+F15"
"F19+F20+F21-F22-F23+F24+F25"
"F37+F38+F39+F40-F41-F42+F43"
"'SCHED 5'!F15+'SCHED 5'!F21"
"'SCHED 5'!F17+'SCHED 5'!F23"
"F39+'SCHED 5'!F19+'SCHED 5'!F25"
"'SCHED 3'!F19-'SCHED 3'!F20+'SCHED 3'!F37-'SCHED 3'!F38"
"SUM(F47:F50)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"'SCHED 2'!F19+'SCHED 2'!F29+'SCHED 2'!F37+'SCHED 2'!F25"
"SUM(F14:F15)-'SCHED 2'!F25"
"'SCHED 2'!F11+'SCHED 2'!F20+'SCHED 2'!F38"
"SUM(F22:F23)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"SUM(F11:F12)"
"F15+F17+F19+F21+F23+F25"
"+F16+F18+F20+F22+F24+F26"
"+G16+G20+G22+G26"
"SUM(F31,F33,F35)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 3'!D9"
"'FORM 1'!E9"
"E12+'SCHED 2'!F13+'SCHED 2'!F22+'SCHED 2'!F31-'SCHED 2'!F15-'SCHED 2'!F24-'SCHED 2'!F33"
"E13+'SCHED 2'!F41-'SCHED 2'!F43"
"SUM(E11:E18)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 3'!D9"
"'FORM 1'!E9"
"E17"
"E13+E14+E15-E16"
"E19+E20"
"IF((E17+F17+G17+H17+I17)<>(E21+F21+G21+H21+I21),""ERROR - value V must equal Viii"","""")"
"E25"
"E23-E24"
"E28+E27"
"IF((E25+F25+G25+H25+I25)<>(E29+F29+G29+H29+I29),""ERROR - value 2c must equal 2f"","""")"
"E31+'SCHED 2'!F12+'SCHED 2'!F21+'SCHED 2'!F30+'SCHED 2'!F40-'SCHED 2'!F14-'SCHED 2'!F23-'SCHED 2'!F32-'SCHED 2'!F42"
"E35+E36-E37"
"E36+E35-E37"
"IF((E38+F38+G38+H38+I38)<>(E42+F42+G42+H42+I42),""ERROR - value 4d must equal 4g"","""")"
"E44+E45+E46"
"IF((E47+F47+G47+H47+I47)<>(E51+F51+G51+H51+I51),""ERROR - value 5d must equal 5g"","""")"
"IF(AND((E17+F17+G17+H17+I17)<=(E21+F21+G21+H21+I21+1),(E17+F17+G17+H17+I17+1)>=(E21+F21+G21+H21+I21-1)),"""",""Analysis of loans falling due within and after one year does not equal total loans"")"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 3'!D9"
"'FORM 1'!E9"
"E18"
"'SCHED 2'!F16+'SCHED 2'!F26+'SCHED 2'!F34+'SCHED 2'!F44"
"'SCHED 6'!E12+'SCHED 6'!E13"
"'SCHED 2'!F13+'SCHED 2'!F22+'SCHED 2'!F31+'SCHED 2'!F41"
"'SCHED 7'!E31"
"'SCHED 2'!F12+'SCHED 2'!F21+'SCHED 2'!F30+'SCHED 2'!F40"
"'SCHED 2'!F51"
"E11+E12+E13-E14-E15+E16-E17"
"E25"
"E21+E22+E23-E24"
"E31"
"E28+E29-E30"
"IF(OR(E25>-1,F25>-1,G25>-1,H25>-1,I25>-1),"""",""Insufficient SSAP24 provision made to allow for release of provision"")"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"'SCHED 7'!F37"
"F13-F11"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"('FORM 2B'!F23)"
"'FORM 2B'!F25+'FORM 2B'!F26"
"F14+F13+F12+F11"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"$F$11+$F$12"
"$G$11+$G$12"
"$H$11+$H$12"
"$F$13+$F$14"
"$G$13+$G$14"
"$H$13+$H$14"
"SUM(F11:F14)"
"F16+F17+F18-F19-F20"
"'SCHED 5'!F13"
"('SCHED 3'!F13-'SCHED 3'!F14)+('SCHED 3'!F31-'SCHED 3'!F32)"
"F22+F23"
"SUM(F22:F23)"
"SUM(F26:F27)"
"F46+F47+F48-F49"
"'SCHED 5'!F28+'SCHED 5'!F38"
"F15-F16-F17-F18+F19+F20+F24+F28+F32+F36+F40+F44-F46-F47-F48+F49"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"'FORM 1'!E49"
"'SCHED 5'!F13+'SCHED 5'!F29+'SCHED 5'!F39"
"-'SCHED 2'!F51"
"-('SCHED 3'!F11-'SCHED 3'!F13+'SCHED 3'!F14)-('SCHED 3'!F17-'SCHED 3'!F19+'SCHED 3'!F20)-('SCHED 3'!F23-'SCHED 3'!F25+'SCHED 3'!F26)-('SCHED 3'!F29-'SCHED 3'!F31+'SCHED 3'!F32)-('SCHED 3'!F35-'SCHED 3'!F37+'SCHED 3'!F38)-('SCHED 3'!F41-'SCHED 3'!F43+'SCHED 3'!F44)-('SCHED 3'!F52-'SCHED 3'!F54+'SCHED 3'!F55)-('SCHED 3'!F47-'SCHED 3'!F49)"
"-('SCHED 3'!G11-'SCHED 3'!G13+'SCHED 3'!G14)-('SCHED 3'!G17-'SCHED 3'!G19+'SCHED 3'!G20)-('SCHED 3'!G23-'SCHED 3'!G25+'SCHED 3'!G26)-('SCHED 3'!G29-'SCHED 3'!G31+'SCHED 3'!G32)-('SCHED 3'!G35-'SCHED 3'!G37+'SCHED 3'!G38)-('SCHED 3'!G41-'SCHED 3'!G43+'SCHED 3'!G44)-('SCHED 3'!G52-'SCHED 3'!G54+'SCHED 3'!G55)"
"'FORM 3'!D21-'FORM 3'!E21"
"'FORM 2A'!F26"
"('SCHED 6'!E11+'SCHED 6'!E15+'SCHED 6'!E16+'SCHED 6'!E17+'SCHED 6'!E18)-('SCHED 6'!F11+'SCHED 6'!F15+'SCHED 6'!F16+'SCHED 6'!F17+'SCHED 6'!F18)"
"'FORM 3'!E31-'FORM 3'!D31"
"'SCHED 7'!F32-'SCHED 7'!E32"
"('SCHED 7'!F44+'SCHED 7'!F46)-('SCHED 7'!E44+'SCHED 7'!E46)"
"'FORM 3'!E46-'FORM 3'!D46"
"-'FORM 1'!E42"
"SUM(F11:F23)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 3'!D9"
"'FORM 1'!E9"
"'FORM 3'!D24+'FORM 3'!D25"
"-'SCHED 7'!E11"
"SUM(E11:E12)"
"-('SCHED 7'!E19+'SCHED 7'!E27+'SCHED 7'!E40)"
"E13+E14+E15"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"'FORM 1'!E44-'FORM 1'!E13"
"IF(F11=0,0,(('FORM 3'!E24+'FORM 3'!E25-'FORM 3'!E28)/F11)*365)"
"IF('FORM 3'!E35=0,0,'FORM 3'!E26/'FORM 3'!E35)"
"IF(('FORM 1'!E44-'FORM 1'!E11-'FORM 1'!E12-'FORM 1'!E14-'FORM 1'!E13-'FORM 1'!E15-'FORM 1'!E16-'FORM 1'!E17-'FORM 1'!E18-'FORM 1'!E42)=0,0,('SCHED 6'!F15+'SCHED 6'!F16+'SCHED 6'!F17+'SCHED 6'!F18)/('FORM 1'!E44-'FORM 1'!E11-'FORM 1'!E12-'FORM 1'!E13-'FORM 1'!E14-'FORM 1'!E15-'FORM 1'!E16-'FORM 1'!E17-'FORM 1'!E18-'FORM 1'!E42)*365)"
"IF(('FORM 2A'!F28-'FORM 2A'!F25-'FORM 2A'!F26-'FORM 2A'!F24)=0,0,'FORM 3'!E31/('FORM 2A'!F28-'FORM 2A'!F26-'FORM 2A'!F24-'FORM 2A'!F25)*365)"
"IF('FORM 3'!E35=0,0,('FORM 3'!E26-'FORM 3'!E21)/'FORM 3'!E35)"
"IF(F11=0,0,'FORM 4'!F11/F11)"
"IF(F11=0,0,-('FORM 4'!F35+'FORM 4'!F36+'FORM 4'!F15+'FORM 4'!F16)/F11)"
"IF(F11=0,0,('SCHED 7'!F11+'SCHED 7'!F21+'SCHED 7'!F29)/F11)"
"IF('FORM 3'!E57-'FORM 3'!E52=0,0,('SCHED 7'!F11+'SCHED 7'!F21+'SCHED 7'!F29)/('FORM 3'!E57-'FORM 3'!E52))"
"IF(F11=0,0,'FORM 1'!E47/F11)"
"IF(F11=0,0,'FORM 1'!E55/F11)"
"IF(F11=0,0,('FORM 3'!E54+'FORM 3'!E55)/F11)"
"IF(F11=0,0,('FORM 3'!E57-'FORM 3'!E52)/F11)"
"IF('SCHED 1A'!F46=0,0,('SCHED 1A'!F34))"
"IF(F35=0,0,(G35/F35)-1)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!E9"
"IF('SCHED 14A'!F11=0,0,('SCHED 14A'!G11/'SCHED 14A'!F11)-1)"
"IF('SCHED 14A'!F11=0,0,('FORM 1'!E11+'FORM 1'!E12+'FORM 1'!E14)/'SCHED 14A'!F11)"
"IF('SCHED 14A'!F11=0,0,('FORM 1'!E30-'FORM 1'!E31)/'SCHED 14A'!F11)"
"IF('SCHED 14A'!F11=0,0,('FORM 1'!E15+'FORM 1'!E16+'FORM 1'!E17+'FORM 1'!E18+'FORM 1'!E23)/'SCHED 14A'!F11)"
"IF('SCHED 14A'!F11=0,0,('FORM 1'!E20+'FORM 1'!E21+'FORM 1'!E22+'FORM 1'!E24+'FORM 1'!E25+'FORM 1'!E26+'FORM 1'!E27+'FORM 1'!E28+'FORM 1'!E32+'FORM 1'!E34+'FORM 1'!E35+'FORM 1'!E36+'FORM 1'!E37+'FORM 1'!E38+'FORM 1'!E39+'FORM 1'!E41+'FORM 1'!E42)/'SCHED 14A'!F11)"
"('SCHED 1A'!F48*'SCHED 1A'!F29)-('FORM 2A'!F22+'FORM 2B'!F21)"
"'FORM 1'!E34-'FORM 2A'!F19-'FORM 2B'!F18"
"'FORM 1'!E36-'FORM 2A'!F20-'FORM 2B'!F19"
"'FORM 1'!E35-'FORM 2A'!F21-'FORM 2B'!F20"
"IF('SCHED 14A'!F11=0,0,'FORM 2B'!F24/'SCHED 14A'!F11)"
"IF('SCHED 14A'!F11=0,0,(('FORM 2B'!F24-'FORM 2B'!F23)/'SCHED 14A'!F11))"
"IF('SCHED 10'!F15=0,0,'SCHED 10'!F11/'SCHED 10'!F15)"
"IF('FORM 2B'!F27=0,0,('FORM 2B'!G24/'FORM 2B'!F24)-1)"
"IF('FORM 2B'!F29=0,0,('FORM 2A'!F14+'FORM 2B'!F15)/'FORM 2B'!F29)"
"IF('FORM 2B'!F28=0,0,('FORM 2B'!G28/'FORM 2B'!F28)-1)"
"IF('FORM 2A'!F31=0,0,('FORM 2A'!F16+'FORM 2A'!F17+'FORM 2A'!F18+'FORM 2B'!F16+'FORM 2B'!F17)*1000/'FORM 2A'!F31)"
"IF('FORM 3'!E57=0,0,'SCHED 14A'!F11/'FORM 3'!E57)"
"IF('FORM 2B'!F31=0,0,('FORM 2B'!F11)/'FORM 2B'!F31)"
"IF('FORM 2B'!F32=0,0,(('FORM 2B'!F24-'FORM 2B'!F11-'FORM 2B'!F23))/'FORM 2B'!F32)"
"IF('SCHED 1A'!F44=0,0,(('FORM 2B'!F11+'FORM 2B'!F23)/('SCHED 1A'!F44+'SCHED 1A'!F45)))"
"IF('SCHED 1A'!F44=0,0,((SUM('FORM 2B'!F12:F22))/('SCHED 1A'!F44+'SCHED 1A'!F45)))"
"IF('FORM 2B'!F31=0,0,(('SCHED 1A'!F44+'SCHED 1A'!F45)/'FORM 2B'!F31))"
"IF('SCHED 1A'!F44=0,0,('FORM 2B'!F29/('SCHED 1A'!F44+'SCHED 1A'!F45)))"
"IF('FORM 2A'!F31=0,""0"",'FORM 2A'!F31/'SCHED 1A'!F46)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'SCHED 14A'!F21"
"'SCHED 14A'!F14"
"IF('FORM 3'!E55=0,0,(('FORM 3'!E55/'SCHED 14A'!F11)*100))"
"'SCHED 14A'!F29*100"
"'SCHED 14A'!F26*100"
"IF(B12>0.02,6,IF(B12>=0,3,IF(B12<0,0)))"
"IF(B13>25,6,IF(B13>15,3,IF(B13>0,0,IF(B13<=0,-3))))"
"IF(B14<0.5,-100, IF(B14<1,-50, IF(B14<1.1,0, IF(B14<=1.5,3,IF(B14>1.5, 6)))))"
"IF(B15>5,6,IF(B15>=0,3,IF(B15<-5,-3,IF(B15>-5,0))))"
"IF(B16>3,6,IF(B16>=0,3,IF(B16<0,0)))"
"IF(B17<0,0,IF(B17<50, 6, IF(B17<=100,3,IF(B17>100,0))))"
"SUM(B21:B27)"
"(B28*3)+(C28*2)+D28+E28"
"IF(D6="""", ""please enter college code in cell D6"", """")"
"IF(D7="""", ""please enter college name in cell D7"", """")"
"IF(D8="""", ""please enter payment code in cell D8"", """")"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'SCHED 1A'!D40"
"'SCHED 2'!E47+'SCHED 2'!E50"
"'SCHED 1B'!D30"
"'SCHED 2'!E48"
"SUM(D11:D18)"
"SUM(D21:D29)"
"SUM(D32:D34)"
"'SCHED 2'!E49"
"SUM(D37:D42)"
"SUM(D45:D46)"
"D47+D43+D35+D30+D19"
"'FORM 2B'!D32"
"D48-D49+'FORM 2A'!D28"
"D48-D49"
"-'SCHED 12'!C14"
"D52+D53"
"D54"
"'SCHED 11'!C17+'SCHED 11'!C18+'SCHED 11'!C47+'SCHED 11'!C48"
"D67"
"SUM(D63:D66)"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"'SCHED 5'!C13+'SCHED 5'!C35+'SCHED 5'!C48"
"'SCHED 8'!D25"
"SUM(D11:D28)"
"IF(D32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2002/2003"", IF(E32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2003/2004"",IF(F32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2004/2005"",IF(G32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2005/2006"",IF(H32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2006/2007"",IF(I32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2007/2008"",""""))))))"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"SUM(D11:D25)"
"'SCHED 8'!D24"
"D26+D28+D29"
"'FORM 2A'!D29"
"D31+D30"
"IF(AND(('SCHED 10'!D15+'SCHED 10'!E15+'SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)<=(D30+E30+F30+G30+H30+I30+1),('SCHED 10'!D15+'SCHED 10'!E15+'SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)>=(D30+E30+F30+G30+H30+I30-1)),"""",""Analysis of pay costs does not equal total pay"")"
"IF(AND((E30+F30+G30+H30+I30)<=('FORM 5'!D24+'FORM 5'!E24+'FORM 5'!F24+'FORM 5'!G24+'FORM 5'!H24+5),(E30+F30+G30+H30+I30)>=('FORM 5'!D24+'FORM 5'!E24+'FORM 5'!F24+'FORM 5'!G24+'FORM 5'!H24-5)),"""",""Total pay expenditure on form 2B and on form 5 are not equal"")"
"IF(AND((E31+F31+G31+H31+I31)<=('FORM 5'!D15+'FORM 5'!E15+'FORM 5'!F15+'FORM 5'!G15+'FORM 5'!H15+5),(E31+F31+G31+H31+I31)>=('FORM 5'!D15+'FORM 5'!E15+'FORM 5'!F15+'FORM 5'!G15+'FORM 5'!H15-5)),"""",""Total non pay expenditure on form 2a and on form 5 are not equal"")"
"IF(D34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2002/2003"", IF(E34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2003/2004"",IF(F34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2004/2005"",IF(G34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2005/2006"",IF(H34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2006/2007"",IF(I34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2007/2008"",""""))))))"
"IF(D35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2002/2003"",IF(E35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2003/2004"",IF(F35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2004/2005"",IF(G35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2005/2006"",IF(H35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2006/2007"",IF(I35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2007/2008"",""""))))))"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"C12-'SCHED 3'!D13+'SCHED 3'!D14-'SCHED 5'!C11+'SCHED 11'!C19+'SCHED 11'!C12"
"C13-'SCHED 3'!D19+'SCHED 3'!D20+'SCHED 4'!D11-'SCHED 5'!C16-'SCHED 5'!C17-'SCHED 5'!C19-'SCHED 5'!C20-'SCHED 5'!C22-'SCHED 5'!C23+'SCHED 11'!C20+'SCHED 11'!C23"
"C14-'SCHED 3'!D25+'SCHED 3'!D26+'SCHED 4'!D16-'SCHED 5'!C38-'SCHED 5'!C39+'SCHED 11'!C31"
"C15-'SCHED 3'!D31+'SCHED 3'!D32-'SCHED 5'!C12+'SCHED 11'!C14"
"C16-'SCHED 3'!D37+'SCHED 3'!D38+'SCHED 4'!D19-'SCHED 5'!C25-'SCHED 5'!C26-'SCHED 5'!C28-'SCHED 5'!C29-'SCHED 5'!C31-'SCHED 5'!C32+'SCHED 11'!C27"
"C17-'SCHED 3'!D43+'SCHED 3'!D44+'SCHED 4'!D24-'SCHED 5'!C41-'SCHED 5'!C42+'SCHED 11'!C36"
"C18-'SCHED 3'!D49+'SCHED 4'!D27+'SCHED 11'!C40"
"C19-'SCHED 3'!D54+'SCHED 3'!D55+'SCHED 4'!D32-'SCHED 5'!C44-'SCHED 5'!C45+'SCHED 11'!C44"
"SUM(C12:C19)"
"'SCHED 6'!C19"
"SUM(C23:C27)"
"'SCHED 7'!D11"
"'SCHED 7'!D20"
"'SCHED 7'!D29"
"'SCHED 7'!D36"
"'SCHED 7'!D44+'SCHED 7'!D54"
"SUM(C31:C37)"
"C28-C38"
"C40+C20"
"'SCHED 7'!D21"
"'SCHED 7'!D30"
"'SCHED 7'!D45+'SCHED 7'!D55"
"SUM(C45:C47)"
"'SCHED 8'!C27+'SCHED 8'!C33"
"C42-C48-C50"
"'SCHED 8'!C19"
"'SCHED 11'!C50"
"C57-'FORM 1'!D65"
"'FORM 1'!D63"
"'FORM 1'!D67"
"C56+C57+C58+C59"
"(C54+C61)"
"IF(AND((C52+D52+E52+F52+G52+H52+I52)<=(C63+D63+E63+F63+G63+H63+I63+5),(C52+D52+E52+F52+G52+H52+I52)>=(C63+D63+E63+F63+G63+H63+I63-5)),"""",""Balance sheet does not balance"")"
"IF(AND('FORM 5'!C29=""N"", C12+D12+E12+F12+G12+H12+I12+C15+D15+E15+F15+G15+H15+I15<>C56+D56+E56+F56+G56+H56+I56),""WARNING, total of inherited assets does not equal balance on revaluation reserve"","""")"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"'SCHED 12'!C24"
"'FORM 1'!D46+'SCHED 6'!C14-'SCHED 6'!D14"
"-('FORM 2A'!D27+'SCHED 7'!E50-'SCHED 7'!D50-'SCHED 9'!D12)"
"-'SCHED 9'!D12"
"SUM(D14:D16)"
"-('SCHED 4'!D11+'SCHED 4'!D14+'SCHED 4'!D19+'SCHED 4'!D22+'SCHED 4'!D27+'SCHED 4'!D30-'SCHED 2'!E25)"
"'SCHED 3'!D11+'SCHED 3'!D17+'SCHED 3'!D23+'SCHED 3'!D29+'SCHED 3'!D35+'SCHED 3'!D41+'SCHED 3'!D47+'SCHED 3'!D52"
"'SCHED 2'!E16+'SCHED 2'!E26+'SCHED 2'!E34+'SCHED 2'!E44"
"D28+D29"
"'SCHED 7'!E15"
"-'SCHED 7'!E17"
"-'SCHED 7'!E26"
"-'SCHED 7'!E41"
"SUM(D33:D37)"
"D11+D17+D19+D25+D30+D38"
"D40"
"('SCHED 7'!E17+'SCHED 7'!E26+'SCHED 7'!E41)"
"-D30"
"-('SCHED 7'!E15+'SCHED 7'!E16+'SCHED 7'!E40)"
"SUM(D43:D46)"
"'SCHED 13'!C16"
"'SCHED 13'!D16"
"IF(AND(D47+D48<=D49+10,D47+D48>=D49-10),"""",""cashflow statement does not balance for 2002-03"")"
"IF(AND(E47+E48<=E49+10,E47+E48>=E49-10),"""",""cashflow statement does not balance for 2003-04"")"
"IF(AND(F47+F48<=F49+10,F47+F48>=F49-10),"""",""cashflow statement does not balance for 2004-05"")"
"IF(AND(G47+G48<=G49+10,G47+G48>=G49-10),"""",""cashflow statement does not balance for 2005-06"")"
"IF(AND(H47+H48<=H49+10,H47+H48>=H49-10),"""",""cashflow statement does not balance for 2006-07"")"
"IF(AND(I47+I48<=I49+10,I47+I48>=I49-10),"""",""cashflow statement does not balance for 2007-08"")"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!E9"
"'FORM 2A'!D29-'FORM 2A'!D25-'FORM 2A'!D26-'FORM 2A'!D27-'FORM 2A'!D28"
"'FORM 2A'!E25+'FORM 2A'!E26+'FORM 2A'!E27+'FORM 2A'!E28"
"SUM(D11:D14)"
"IF(D11=0,0,D13/D11)"
"'FORM 2B'!D30-'FORM 2B'!D28-'FORM 2B'!D29-'FORM 2B'!D25"
"'FORM 2B'!E29+'FORM 2B'!E28+'FORM 2B'!E25"
"D20+D21+D22+D23"
"IF(C29="""",""Please insert Y or N"","""")"
"IF('Indicative Health Group'!B30>168,""A"",IF('Indicative Health Group'!B30>84,""B"",IF('Indicative Health Group'!B30<=84,""C"","" "")))"
"IF(C33="""",""Please assign financial health group A, B or C"","""")"
"IF(C39="""",""Please insert Y or N"","""")"
"IF(C29="""", ""Line 13 is incomplete"", IF(C33="""", ""Line 15 is incomplete"", IF(C36="""", ""Line 16 is incomplete"", IF(39="""", ""Line 17 is incomplete"", """"))))"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"(E27*E29*E31)+(E19*E29*E31)"
"SUM(E15:E18)"
"SUM(D22:D26)"
"IF(D12=0,""0"",D12/D46*1000)"
"D12-D37-D38"
"D44+D45"
"IF(D44="""",""Please enter forecast FTEs,16-18 full time for 2002/03"",IF(E44="""",""Please enter forecast FTEs, 16-18 full time for 2003/2004"",IF(F44="""",""Please enter forecast FTEs, 16-18 full time for 2004/2005"",IF(G44="""",""Please enter forecast FTEs, 16-18 full time for 2005/2006"",IF(H44="""",""Please enter forecast FTEs, 16-18 full time for 2006/2007"",IF(I44="""",""Please enter forecast FTEs, 16-18 full time for 2007/2008"",""""))))))"
"IF(D45="""",""Please enter forecast FTEs, other for 2002/2003"",IF(E45="""",""Please enter forecast FTEs, other for 2003/2004"",IF(F45="""",""Please enter forecast FTEs other for 2004/2005"",IF(G45="""",""Please enter forecast FTEs other for 2005/2006"",IF(H45="""",""Please enter forecast FTEs, other for 2006/2007"",IF(I45="""",""Please enter forecast FTEs, other for2007/2008"",""""))))))"
"IF(D48="""",""Please enter franchised provision funds for 2002/2003, if applicable"", IF(E48="""",""Please enter franchised provision funds for 2003/2004, if applicable"",IF(F48="""",""Please enter franchised provision funds for 2004/2005, if applicable"",IF(G48="""",""Please enter franchised provision funds for 2005/2006, if applicable"",IF(H48="""",""Please enter franchised provision funds for 2006/2007, if applicable"",IF(I48="""",""Please enter franchised provision funds for 2007/2008, if applicable"",""""))))))"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"IF(B27="""",""PLEASE ENTER ANY OTHER LSC INCOME TYPES IN LINES 14, 15"","""")"
"SUM(D13:D29)"
"SUM(D38:D41)"
"SUM(D47:D48)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'FORM 1'!D9"
"E11+E12-E13-E14+E15"
"E19+E20+E21-E22-E23+E24+E25"
"E37+E38+E39+E40-E41-E42+E43"
"'SCHED 5'!C16+'SCHED 5'!C25"
"'SCHED 5'!C19+'SCHED 5'!C28"
"E39+'SCHED 5'!C22+'SCHED 5'!C31"
"'SCHED 3'!D19-'SCHED 3'!D20+'SCHED 3'!D37-'SCHED 3'!D38"
"SUM(E47:E50)"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"'SCHED 2'!E19+'SCHED 2'!E29+'SCHED 2'!E37+'SCHED 2'!E25"
"SUM(D14:D15)-'SCHED 2'!E25"
"'SCHED 2'!E11+'SCHED 2'!E20+'SCHED 2'!E38"
"SUM(D22:D23)"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"SUM(C11:C12)"
"SUM(C16+C19+C22+C25+C28+C31)"
"C32+C29+C26+C23+C20+C17"
"C38+C41+C44"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 3'!C9"
"'FORM 1'!D9"
"C12+'SCHED 2'!E13+'SCHED 2'!E22+'SCHED 2'!E31-'SCHED 2'!E15-'SCHED 2'!E24-'SCHED 2'!E33"
"C13+'SCHED 2'!E41-'SCHED 2'!E43"
"SUM(C11:C18)"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 3'!C9"
"'FORM 1'!D9"
"D18"
"D14+D15+D16-D17"
"D20+D21"
"IF((D18+E18+F18+G18+H18+I18+J18)<>(D22+E22+F22+G22+H22+I22+J22),""ERROR - value V must equal Viii"","""")"
"D27"
"D25-D26"
"D30+D29"
"IF((D27+E27+F27+G27+H27+I27+J27)<>(D31+E31+F31+G31+H31+I31+J31),""ERROR - value 2c must equal 2f"","""")"
"D34+'SCHED 2'!E12+'SCHED 2'!E21+'SCHED 2'!E30+'SCHED 2'!E40-'SCHED 2'!E14-'SCHED 2'!E23-'SCHED 2'!E32-'SCHED 2'!E42"
"D39+D40-D41"
"D40+D39-D41"
"IF((D42+E42+F42+G42+H42+I42+J42)<>(D46+E46+F46+G46+H46+I46+J46),""ERROR - value 4d must equal 4g"","""")"
"D49+D50+D51"
"IF((D52+E52+F52+G52+H52+I52+J52)<>(D56+E56+F56+G56+H56+I56+J56),""ERROR - value 5d must equal 5g"","""")"
"IF(AND((D18+E18+F18+G18+H18+I18+J18)<=(D22+E22+F22+G22+H22+I22+J22+1),(D18+E18+F18+G18+H18+I18+J18+1)>=(D22+E22+F22+G22+H22+I22+J22-1)),"""",""Analysis of loans falling due within and after one year does not equal total loans"")"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 3'!C9"
"'FORM 1'!D9"
"C19"
"'SCHED 2'!E16+'SCHED 2'!E26+'SCHED 2'!E34+'SCHED 2'!E44"
"'SCHED 6'!C12+'SCHED 6'!C13"
"'SCHED 2'!E13+'SCHED 2'!E22+'SCHED 2'!E31+'SCHED 2'!E41"
"'SCHED 7'!D34"
"'SCHED 2'!E12+'SCHED 2'!E21+'SCHED 2'!E30+'SCHED 2'!E40"
"'SCHED 2'!E51"
"C12+C13+C14-C15-C16+C17-C18"
"C27"
"C23+C24+C25-C26"
"C33"
"C30+C31-C32"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"'SCHED 7'!E41"
"D13-D11"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"('FORM 2B'!D25)"
"'FORM 2B'!D28+'FORM 2B'!D29"
"'FORM 2B'!D30"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"$C$11+$C$12"
"$D$11+$D$12"
"$E$11+$E$12"
"$C$13+$C$14"
"$D$13+$D$14"
"$E$13+$E$14"
"SUM(C11:C14)"
"C16+C17+C18-C19-C20"
"'SCHED 5'!C13"
"('SCHED 3'!D13-'SCHED 3'!D14)+('SCHED 3'!D31-'SCHED 3'!D32)"
"C22+C23"
"SUM(C22:C23)"
"SUM(C26:C27)"
"C46+C47+C48-C49"
"'SCHED 5'!C34+'SCHED 5'!C47"
"C15-C16-C17-C18+C19+C20+C24+C28+C32+C36+C40+C44-C46-C47-C48+C49"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"'FORM 1'!D54"
"'SCHED 5'!C13+'SCHED 5'!C35+'SCHED 5'!C48"
"-'SCHED 2'!E51"
"-('SCHED 3'!D11-'SCHED 3'!D13+'SCHED 3'!D14)-('SCHED 3'!D17-'SCHED 3'!D19+'SCHED 3'!D20)-('SCHED 3'!D23-'SCHED 3'!D25+'SCHED 3'!D26)-('SCHED 3'!D29-'SCHED 3'!D31+'SCHED 3'!D32)-('SCHED 3'!D35-'SCHED 3'!D37+'SCHED 3'!D38)-('SCHED 3'!D41-'SCHED 3'!D43+'SCHED 3'!D44)-('SCHED 3'!D52-'SCHED 3'!D54+'SCHED 3'!D55)-('SCHED 3'!D47-'SCHED 3'!D49)"
"-('SCHED 3'!E11-'SCHED 3'!E13+'SCHED 3'!E14)-('SCHED 3'!E17-'SCHED 3'!E19+'SCHED 3'!E20)-('SCHED 3'!E23-'SCHED 3'!E25+'SCHED 3'!E26)-('SCHED 3'!E29-'SCHED 3'!E31+'SCHED 3'!E32)-('SCHED 3'!E35-'SCHED 3'!E37+'SCHED 3'!E38)-('SCHED 3'!E41-'SCHED 3'!E43+'SCHED 3'!E44)-('SCHED 3'!E52-'SCHED 3'!E54+'SCHED 3'!E55)"
"'FORM 3'!C23-'FORM 3'!D23"
"'FORM 2A'!D27"
"('SCHED 6'!C11+'SCHED 6'!C15+'SCHED 6'!C16+'SCHED 6'!C17+'SCHED 6'!C18)-('SCHED 6'!D11+'SCHED 6'!D15+'SCHED 6'!D16+'SCHED 6'!D17+'SCHED 6'!D18)"
"'FORM 3'!D34-'FORM 3'!C34"
"'SCHED 7'!E35-'SCHED 7'!D35"
"('SCHED 7'!E49+'SCHED 7'!E51)-('SCHED 7'!D49+'SCHED 7'!D51)"
"'FORM 3'!D50-'FORM 3'!C50"
"-'FORM 1'!D46"
"SUM(C11:C23)"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 3'!C9"
"'FORM 1'!D9"
"'FORM 3'!C26+'FORM 3'!C27"
"-'SCHED 7'!D11"
"SUM(C11:C12)"
"-('SCHED 7'!D20+'SCHED 7'!D29+'SCHED 7'!D44)"
"C13+C14+C15"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"'FORM 1'!D48-'FORM 1'!D13"
"IF(D11=0,0,(('FORM 3'!D26+'FORM 3'!D27-'FORM 3'!D31)/D11)*365)"
"IF('FORM 3'!D38=0,0,'FORM 3'!D28/'FORM 3'!D38)"
"IF(('FORM 1'!D48-'FORM 1'!D11-'FORM 1'!D12-'FORM 1'!D14-'FORM 1'!D13-'FORM 1'!D15-'FORM 1'!D16-'FORM 1'!D17-'FORM 1'!D18-'FORM 1'!D45)=0,0,('SCHED 6'!D15+'SCHED 6'!D16+'SCHED 6'!D17+'SCHED 6'!D18)/('FORM 1'!D48-'FORM 1'!D11-'FORM 1'!D12-'FORM 1'!D13-'FORM 1'!D14-'FORM 1'!D15-'FORM 1'!D16-'FORM 1'!D17-'FORM 1'!D18-'FORM 1'!D46)*365)"
"IF(('FORM 2A'!D29-'FORM 2A'!D26-'FORM 2A'!D27-'FORM 2A'!D25)=0,0,'FORM 3'!D34/('FORM 2A'!D29-'FORM 2A'!D27-'FORM 2A'!D25-'FORM 2A'!D26)*365)"
"IF('FORM 3'!D38=0,0,('FORM 3'!D28-'FORM 3'!D23)/'FORM 3'!D38)"
"IF(D11=0,0,'FORM 4'!D11/D11)"
"IF(D11=0,0,-('FORM 4'!D35+'FORM 4'!D36+'FORM 4'!D15+'FORM 4'!D16)/D11)"
"IF(D11=0,0,('SCHED 7'!E11+'SCHED 7'!E22+'SCHED 7'!E31)/D11)"
"IF('FORM 3'!D61-'FORM 3'!D56=0,0,('SCHED 7'!E11+'SCHED 7'!E22+'SCHED 7'!E31)/('FORM 3'!D61-'FORM 3'!D56))"
"IF(D11=0,0,'FORM 1'!D52/D11)"
"IF(D11=0,0,'FORM 1'!D60/D11)"
"IF(D11=0,0,('FORM 3'!D58+'FORM 3'!D59)/D11)"
"IF(D11=0,0,('FORM 3'!D61-'FORM 3'!D56)/D11)"
"IF('SCHED 1A'!D46=0,0,('SCHED 1A'!D34))"
"IF(D35=0,0,(E35/D35)-1)"
"IF(DETAILS!D6="""","""",DETAILS!D6)"
"'FORM 1'!D9"
"IF('SCHED 14A'!D11=0,0,('SCHED 14A'!E11/'SCHED 14A'!D11)-1)"
"IF('SCHED 14A'!D11=0,0,('FORM 1'!D11+'FORM 1'!D12+'FORM 1'!D14)/'SCHED 14A'!D11)"
"IF('SCHED 14A'!D11=0,0,('FORM 1'!D32-'FORM 1'!D33)/'SCHED 14A'!D11)"
"IF('SCHED 14A'!D11=0,0,('FORM 1'!D15+'FORM 1'!D16+'FORM 1'!D17+'FORM 1'!D18+'FORM 1'!D24)/'SCHED 14A'!D11)"
"IF('SCHED 14A'!D11=0,0,('FORM 1'!D21+'FORM 1'!D22+'FORM 1'!D23+'FORM 1'!D25+'FORM 1'!D26+'FORM 1'!D27+'FORM 1'!D28+'FORM 1'!D29+'FORM 1'!D34+'FORM 1'!D37+'FORM 1'!D38+'FORM 1'!D39+'FORM 1'!D40+'FORM 1'!D41+'FORM 1'!D42+'FORM 1'!D45+'FORM 1'!D46)/'SCHED 14A'!D11)"
"('SCHED 1A'!D48*'SCHED 1A'!D29)-('FORM 2A'!D23+'FORM 2B'!D23)"
"'FORM 1'!D37-'FORM 2A'!D20-'FORM 2B'!D20"
"'FORM 1'!D39-'FORM 2A'!D21-'FORM 2B'!D21"
"'FORM 1'!D38-'FORM 2A'!D22-'FORM 2B'!D22"
"IF('SCHED 14A'!D11=0,0,'FORM 2B'!D26/'SCHED 14A'!D11)"
"IF('SCHED 14A'!D11=0,0,(('FORM 2B'!D26-'FORM 2B'!D25)/'SCHED 14A'!D11))"
"IF('SCHED 10'!D15=0,0,'SCHED 10'!D11/'SCHED 10'!D15)"
"IF('FORM 2B'!D30=0,0,('FORM 2B'!E26/'FORM 2B'!D26)-1)"
"IF('FORM 2B'!D32=0,0,('FORM 2A'!D14+'FORM 2B'!D16)/'FORM 2B'!D32)"
"IF('FORM 2B'!D31=0,0,('FORM 2B'!E31/'FORM 2B'!D31)-1)"
"IF('FORM 2A'!D32=0,0,('FORM 2A'!D17+'FORM 2A'!D18+'FORM 2A'!D19+'FORM 2B'!D18+'FORM 2B'!D19)*1000/'FORM 2A'!D32)"
"IF('FORM 3'!D61=0,0,'SCHED 14A'!D11/'FORM 3'!D61)"
"IF('FORM 2B'!D34=0,0,('FORM 2B'!D12)/'FORM 2B'!D34)"
"IF('FORM 2B'!D35=0,0,(('FORM 2B'!D26-'FORM 2B'!D12-'FORM 2B'!D25))/'FORM 2B'!D35)"
"IF('SCHED 1A'!D44=0,0,(('FORM 2B'!D12+'FORM 2B'!D25)/('SCHED 1A'!D44+'SCHED 1A'!D45)))"
"IF('SCHED 1A'!D44=0,0,((SUM('FORM 2B'!D13:D24))/('SCHED 1A'!D44+'SCHED 1A'!D45)))"
"IF('FORM 2B'!D34=0,0,(('SCHED 1A'!D44+'SCHED 1A'!D45)/'FORM 2B'!D34))"
"IF('SCHED 1A'!D44=0,0,('FORM 2B'!D32/('SCHED 1A'!D44+'SCHED 1A'!D45)))"
"IF('FORM 2A'!D32=0,""0"",'FORM 2A'!D32/'SCHED 1A'!D46)"
"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))"
"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))"
"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))"
"'SCHED 14A'!D21"
"'SCHED 14A'!D14"
"IF('FORM 3'!D59=0,0,(('FORM 3'!D59/'SCHED 14A'!D11)*100))"
"'SCHED 14A'!D29*100"
"'SCHED 14A'!D26*100"
"IF(B12>0.02,6,IF(B12>=0,3,IF(B12<0,0)))"
"IF(B13>25,6,IF(B13>15,3,IF(B13>0,0,IF(B13<=0,-3))))"
"IF(B14<0.5,-100, IF(B14<1,-50, IF(B14<1.1,0, IF(B14<=1.5,3,IF(B14>1.5, 6)))))"
"IF(B15>5,6,IF(B15>=0,3,IF(B15<-5,-3,IF(B15>-5,0))))"
"IF(B16>3,6,IF(B16>=0,3,IF(B16<0,0)))"
"IF(B17<0,0,IF(B17<50, 6, IF(B17<=100,3,IF(B17>100,0))))"
"SUM(B21:B27)"
"(B28*3)+(C28*2)+D28+E28"
"D78"
"(+D10-F10)/F10"
"10969+D10"
"7642+D12"
"6775+D14"
"D90"
"633+D16"
"D94"
"869+D18"
"D98"
"973+D20"
"+'Statutory Reconciliation'!H36"
"1201+D22"
"2638+D24"
"'Consolidated Results 2'!D9"
"'Consolidated Results 2'!O9"
"'Consolidated Results 2'!D10+'Consolidated Results 2'!D11"
"'Consolidated Results 2'!O10+'Consolidated Results 2'!O11"
"'Consolidated Results 2'!D12"
"'Consolidated Results 2'!O12"
"'Earnings per share '!D37"
"'Earnings per share '!H37"
"'Earnings per share '!D39"
"'Earnings per share '!H39"
"'Consol Bal Sheet'!D47"
"'Consol Bal Sheet'!D47"
"+F38"
"'Earnings per share '!D28/1000000"
"'Earnings per share '!H28/1000000"
"'Capital Structure'!E26"
"'Capital Structure'!E26"
"+'Consolidated Results'!C9+'Global Reinsurance '!D18+'Financial Services'!C10"
"+'Consolidated Results'!C10+'Global Reinsurance '!D19+'Financial Services'!C11"
"+'Consolidated Results'!C11+'Global Reinsurance '!D20+'Financial Services'!C12"
"+'Consolidated Results'!C12+'Financial Services'!C13"
"4261+D84"
"+'Global Reinsurance '!D21"
"137+D85"
"+'Consolidated Results'!C13+'Global Reinsurance '!D22+'Financial Services'!C14"
"840+D87"
"+D82-D84-D85-D86-D87"
"+'Consolidated Results'!C19"
"-8+D91"
"133+D92"
"187+D93"
"+D88+D90+D91-D92-D93"
"124+D96"
"-20+D97"
"+D94+D96+D97"
"'Segment  2003 '!M11"
"C9+E9+G9+I9"
"+C11-C12-C13-C14"
"+'Segment  2003 '!O17"
"+'Financial Services'!G16"
"'Segment  2003 '!M19-'Global Reinsurance '!D24"
"3-8"
"+'Segment  2003 '!Q20+'Global Reinsurance '!D24"
"203+8"
"+'Segment  2003 '!Q21"
"+C18+C15+C19-C21-C22+C20+C17"
"+C23+C25+C26"
"+C9/K9-1"
"+N9/P9-1"
"+'Consolidated Results'!C10/'Consolidated Results'!C9"
"+'Consolidated Results'!C22/('Consolidated Results'!C22+'Consolidated Results'!C23)"
"+'Financial Highlights'!D31"
"+'Financial Highlights'!J31"
"+'Segment  2003 '!Q57"
"+'Segment  2003  (2)'!Q57"
"SUM(D9:D11)"
"+'Segment  2003 '!M57"
"+'Segment  2003  (2)'!M57"
"+H27+F27+D27+J27"
"100+46+10"
"587-516"
"680-516"
"+'Financial Highlights'!D94"
"+'Financial Highlights'!J94"
"-15+D10"
"SUM(D9:D11)"
"+'Financial Highlights'!D96+'Financial Highlights'!D97"
"+'Financial Highlights'!J96+'Financial Highlights'!J97"
"+D12+D13"
"SUM(D17:D21)"
"+D32+D31"
"SUM(F31:F32)"
"2759+369-200"
"2520+555-144"
"2048+893-101"
"2081+56-36"
"1885+503-118"
"SUM(D8:D13)"
"2220+200+29"
"2114+144"
"2181-40+101"
"2235+36"
"1924+118"
"SUM(D14:D22)"
"SUM(D26:D36)"
"8835-720"
"853-40"
"SUM(D42:D43)"
"D37+D44+D39"
"+'Reconciliation Book Value'!D25"
"+E11/$E$19"
"+I11/$I$19"
"+E11/I11-1"
"+I12/$I$19-0.006"
"SUM(E11:E13)"
"+'Global Reinsurance '!O19"
"+'Financial Services 2'!N17"
"+E14+E16+E17+E18"
"+E26/$E$34"
"+I26/$I$34"
"701"
"+'Global Reinsurance '!O20"
"+'Financial Services 2'!N23"
"+E32/$E$34-0.001"
"+I33/$I$34+0.002"
"SUM(E11:K11)"
"SUM(M11:O11)"
"E13-E14-E15-E16"
"+E17+E19+E20+E21-E22-E23"
"69+23"
"+E24+E26+E27"
"SUM(E57:E59)"
"'Segment  2003 '!E11+5131"
"'Segment  2003 '!G11+3850"
"'Segment  2003 '!I11+1087"
"'Segment  2003 '!K11"
"SUM(E11:K11)"
"+'Segment  2003 '!O11+757"
"SUM(M11:O11)"
"'Segment  2003 '!E12+2967"
"'Segment  2003 '!G12+2769"
"'Segment  2003 '!I12+1005"
"'Segment  2003 '!O12+763"
"'Segment  2003 '!E13+2663"
"'Segment  2003 '!G13+2556"
"'Segment  2003 '!I13+791"
"'Segment  2003 '!O13+629"
"'Segment  2003 '!E14+1861"
"'Segment  2003 '!G14+1541"
"'Segment  2003 '!I14+393"
"'Segment  2003 '!O14+466"
"'Segment  2003 '!E15+279"
"'Segment  2003 '!G15+485"
"'Segment  2003 '!I15+153"
"'Segment  2003 '!O15+45"
"'Segment  2003 '!E16+293"
"'Segment  2003 '!G16+356"
"'Segment  2003 '!K16+84"
"'Segment  2003 '!O16+60"
"E13-E14-E15-E16"
"+'Segment  2003 '!I19+11"
"'Segment  2003 '!E20+306"
"'Segment  2003 '!G20+113"
"'Segment  2003 '!I20+63"
"'Segment  2003 '!K20-23"
"'Segment  2003 '!O20+149"
"'Segment  2003 '!E21-6"
"'Segment  2003 '!G21-4"
"'Segment  2003 '!I21+2"
"'Segment  2003 '!E22+22"
"'Segment  2003 '!K22+104"
"'Segment  2003 '!O22+5"
"'Segment  2003 '!E23+129"
"'Segment  2003 '!I23+10"
"'Segment  2003 '!K23-40"
"'Segment  2003 '!O23+28"
"+E17+E19+E20+E21-E22-E23"
"'Segment  2003 '!E26+15"
"'Segment  2003 '!G26-7"
"+'Segment  2003 '!I26+26"
"'Segment  2003 '!K26-8"
"'Segment  2003 '!O26+98"
"'Segment  2003 '!I27+1"
"'Segment  2003 '!O27-26"
"+E24+E26+E27"
"-69-10"
"SUM(E57:E59)"
"'Segment  2003 '!E11"
"D9+F9+H9+J9"
"+D11-D12-D13-D14"
"'Segment  2003 '!E20"
"+D15+D17-D19-D20+D18"
"+D21+D23+D24"
"'Segment  2003 '!E57"
"+'Segment  2003  (2)'!E57"
"SUM(D28:D30)"
"+H34+F34+D34"
"(D9/L9)-1"
"+O9/Q9-1"
"D10/D9"
"+'Segment  2003 '!G11"
"D9+F9+H9+J9"
"+D11-D12-D13-D14"
"+'Segment  2003 '!G20"
"'Segment  2003 '!G21"
"+D15+D17-D19-D20+D18"
"+D21+D24+D23"
"'Segment  2003 '!G57"
"+'Segment  2003  (2)'!G57"
"SUM(D28:D30)"
"+H34+F34+D34"
"(D9/L9)-1"
"+O9/Q9-1"
"+'Insurance-Overseas General '!D10/'Insurance-Overseas General '!D9"
"O10/O9"
"C10+E10+G10+I10"
"+C11+C10"
"SUM(G10:G11)"
"SUM(P9:P11)"
"+C16/C10"
"+C33+C38"
"+'Segment  2003 '!I11"
"D9+F9+H9+J9"
"+D11-D12-D13-D14"
"+D20-D21-D22-D23+D24"
"+D15+D25"
"+'Segment  2003 '!I20"
"+D27+D28+D29-D30-D31"
"+D32+D34+D35"
"+'Segment  2003 '!I57"
"+'Segment  2003  (2)'!I57"
"SUM(D39:D41)"
"+H45+F45+D45+J45"
"32+46+10"
"+'Global Reinsurance '!D9/'Global Reinsurance '!L9-1"
"'Global Reinsurance '!O9/'Global Reinsurance '!Q9-1"
"+'Global Reinsurance '!D10/'Global Reinsurance '!D9"
"D21+F21+H21+J21"
"+D23+D22+D21"
"+D27/D21"
"+'Segment  2003 '!O11"
"C10+E10+G10+I10"
"+C12-C13-C14-C15"
"+'Segment  2003 '!O20"
"+C16+C18-C20-C21+C19"
"+C22+C24+C25"
"'Segment  2003 '!O57"
"+'Segment  2003  (2)'!O57"
"SUM(C29:C31)"
"+C35+E35+G35"
"(C10/K10)-1"
"+N10/P10-1"
"+'Financial Services'!C11/'Financial Services'!C10"
"C11+E11+G11+I11"
"+C12+C11"
"+C29+C34"
"+I34+I29"
"E11/$E$28"
"1611+E11"
"I11/$I$28"
"M11/$M$28"
"1233+E12"
"M12/$M$28+0.0005"
"1077+E13"
"428+E14"
"M14/$M$28-0.002"
"0+E15"
"475+E16"
"SUM(E11:E16)"
"SUM(O11:O16)+0.003"
"3772+E20"
"2220+E21"
"M21/$M$28-0.0005"
"150+E22"
"1489+E23"
"E24/$E$28+0.0005"
"454+E24"
"8+E25"
"SUM(E17+E26)"
"+G26+G17"
"+F11/$F$17"
"SUM(F11:F16)"
"F25/$L$39"
"F28/$L$39-0.001"
"SUM(F25:F36)"
"SUM(H25:H36)+0.001"
"+F37+L31"
"SUM(N12:N16)"
"+D14"
"+D12-D13"
"D19"
"3750+D30"
"6+D31"
"11+D32"
"5+D33"
"0+D34"
"8+D35"
"SUM(D30:D35)"
"+B10-C10"
"+B10-K10"
"SUM(B10:B14)"
"2849-37"
"-508+131"
"-128+131"
"-131+131"
"+D9-E9"
"SUM(D17:D20)"
"+E12+E11+E10"
"+G16+G10"
"I19+I13"
"SUM(I28:I30)"
"E22+E28"
"+E37"
"-'Reinsurance Recoverable 4'!H38"
"-'Reinsurance Recoverable 4'!H31"
"+'Reinsurance Recoverable 4'!H39"
"+'Reinsurance Recoverable 4'!H32"
"SUM(E58:E61)"
"ROUND(E9/D9,3)"
"SUM(D9:D15)"
"ROUND(E10/D10,3)"
"SUM(D10:D16)"
"+D10+F10"
"SUM(D11:F11)"
"+D11/D10"
"+D10-D11"
"+F13+D13"
"+'Consol Bal Sheet'!D8"
"+'Consol Bal Sheet'!D10"
"2520+555-144"
"2941-101"
"2081+56-36"
"1885+503-118"
"+'Consol Bal Sheet'!D13"
"SUM(E9:E12)"
"1467+45"
"8162+2-45-1"
"3319+369+1-200"
"2951+555-144"
"2624+893-101"
"2558+56-36"
"2548+503-118"
"SUM(E16:E23)"
"11946+369"
"10376+555"
"9841+792"
"8566+323"
"3589-200"
"3661-144"
"3623+101-101"
"3265+56-36"
"2880+65+115-118"
"1784-1"
"SUM(E27:E33)"
"15975-1"
"+G11"
"+E37+E38+E39+E40"
"+E41+E42+E43"
"+E12+G12"
"77+E12"
"90+G12"
"-9+E13"
"-53+E14"
"140+G14"
"28+E15"
"18+E16"
"-13+E17"
"9+G17"
"SUM(E12:E17)"
"64+23"
"76+E19"
"+G19"
"SUM(E18:E20)"
"-20+E22"
"-28+G22"
"SUM(E21:E22)"
"'Consol Bal Sheet'!D34"
"'Consol Bal Sheet'!F34"
"+E10+E11"
"'Consol Bal Sheet'!D36"
"'Consol Bal Sheet'!F36"
"'Consol Bal Sheet'!D39"
"575-18"
"'Consol Bal Sheet'!D44-E18"
"SUM(E18:E19)"
"+E20+E16+E14+E11+E10"
"+'Consol Bal Sheet'!D44-'Consol Bal Sheet'!D20"
"+O19-2772"
"+E12/E22"
"(E12+E14)/E22"
"+E12/E23"
"(E12+E14+E16)/(E23)"
"(+E12+E14+E18)/E22"
"+'Segment  2003 '!Q28"
"+F13+E13+D13+G13"
"+'Segment  2003 '!Q26"
"+D13-D14-D15"
"+'Consol Bal Sheet'!D44"
"-575+18"
"SUM(D10:D13)"
"+D14-D15"
"SUM(D19:D21)"
"(+D10+D12)/(D19/1000000)-0.001"
"(+E10+E12)/(E19/1000000)"
"+G10/(G19/1000000)"
"+D14/(D22/1000000)"
"+D16/(D22/1000000)"
"SUM(K9:K13)"
"SUM(K14:K16)"
"+K14/K17"
"+'Financial Highlights'!D20"
"+J26+I26+H26+K26"
"-40-19"
"-82+19"
"SUM(H28:H34)"
"SUM(H26:H34)"
"IF(U39>0,U39,"""")"
"IF(U39>0,U39,"""")"
"IF(U39>0,U39,"""")"
"IF(U39>0,U39,"""")"
"IF(Q32>0,Q32,"""")"
"IF(Q32>0,Q32,"""")"
"IF(Q32>0,Q32,"""")"
"IF(Q32>0,Q32,"""")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(O88=V108,"""",""*** Check Sums ***"")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V108>0,V108,"""")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121=Y89,"" "",""*** Check Sums ***"")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(V121>0,V121,"" "")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")"
"IF(S2>0,S2,"""")"
"IF(O58>0,(O58/11),"""")"
"IF(O58>0,(O58/11),"""")"
"IF(SUM(M58:N87)>0,SUM(M58:N87),"""")"
"IF(SUM(M58:N87)>0,SUM(M58:N87),"""")"
"IF(SUM(O58:Q87)>0,SUM(O58:Q87),"""")"
"IF(SUM(O58:Q87)>0,SUM(O58:Q87),"""")"
"IF(SUM(O58:Q87)>0,SUM(O58:Q87),"""")"
"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")"
"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")"
"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")"
"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")"
"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")"
"IF(SUM(R88,Y88)>0,SUM(R88,Y88),"""")"
"IF(SUM(R88,Y88)>0,SUM(R88,Y88),"""")"
"IF(SUM(R88,Y88)>0,SUM(R88,Y88),"""")"
"IF(S2>0,S2,"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")"
"+C18+C17+C16+C15"
"IF(H20>0,H20+K20,0)"
"C20*H20"
"N20*C20"
"C20*F20"
"I20"
"H21*C21"
"I$21"
"L$20"
"SUM(C20:C32)"
"R33"
"P33"
"Q33"
"H33*12"
"(N41/C33)/12"
"SUM(N40:N42)"
"1-((N40-N44)/N40)"
"N43-SUM(N44:N46)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(K58:K67)"
"1-((N48-K70)/N48)"
"K70"
"SUM(K74:K76)"
"SUM(K80:K87)"
"SUM(K92:K98)"
"N101/R33"
"(N107/C33)"
"N111/C33"
"SUM(N68,N71,N77,N88,N99,N101,N103,N105,N107,N109)"
"N48-N111"
"N113/N114"
"N113-N114"
"+C18+C17+C16+C15"
"IF(H20>0,H20+K20,0)"
"C20*H20"
"N20*C20"
"C20*F20"
"I20"
"H21*C21"
"I$21"
"L$20"
"SUM(C20:C32)"
"R33"
"P33"
"Q33"
"H33*12"
"(N41/C33)/12"
"SUM(N40:N42)"
"1-((N40-N44)/N40)"
"N43-SUM(N44:N46)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(K58:K67)"
"1-((N48-K70)/N48)"
"K70"
"SUM(K74:K76)"
"SUM(K80:K87)"
"SUM(K92:K98)"
"N101/R33"
"(N107/C33)"
"N111/C33"
"SUM(N68,N71,N77,N88,N99,N101,N103,N105,N107,N109)"
"N48-N111"
"N113/N114"
"N113-N114"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"K7"
"K7"
"K7"
"K7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"B7"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"C10"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"B12"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"L6"
"SUM(C11:C13)"
"1861585-C14-C16"
"+C14+C16+C18"
"1179859-C24-C25-C27"
"SUM(C24:C27)"
"SUM(C33:C42)"
"+C28+C30+C43"
"SUM(C11:C12)"
"SUM(C16:C18)"
"+C13-C19"
"C24+C28"
"C24+C28+C32"
"SUM(C49:C54)"
"42499+3+150+29"
"40461+8+40+46"
"39540"
"36357+56+291"
"C10+C12"
"12151+558"
"11248+404"
"U59/U61"
"+AI20/29536"
"11652/28808"
"U59/U63"
"+AI20/29568"
"+AK20/28840"
"333371-E28-G28-I28"
"1702771-1678174"
"1590111-1574153+I29"
"1574153-1521337+K29"
"1521337-1351157+M29"
"1351157-1316827"
"1316827-1229694"
"1229694-1202442+1127"
"1202442-1089384+7547-54"
"1089384-1056863"
"1056863-1037870"
"951745-944245"
"+AI34-AK34"
"863710-646457+3464"
"646457-599147+3311"
"599147-511132"
"511132-413273"
"413273-263957"
"263957-153605"
"96532+57073"
"1577822+100352"
"427214+524531"
"599147+47310"
"511132+88015"
"29+35"
"21+14"
"I10"
"7366+41"
"7313+39"
"6741+36"
"6236+36"
"5907+36"
"5432+29"
"3293+5"
"3481+15"
"2948+11"
"2573+14"
"SUM(C54:C58)"
"+C8/C11"
"+C9/C11"
"SUM(C8:C9)"
"SUM(E8:E10)"
"C11*C13"
"C18*C19"
"C15+C21"
"+C24/C28"
"1070509+75009"
"+C24+C26"
"SUM(E24:E26)"
"+C26"
"+C33/C34"
"+C33"
"1504556+78210"
"SUM(E49:E54)"
"E55/E55"
"G55/E55"
"I55/E55"
"SUM(C10:C18)"
"SUM(C23:C25)"
"C28+C21"
"SUM(C33:C35)"
"C37+C30"
"13442+34"
"10280+48"
"SUM(C11:C18)"
"E19/E23"
"4383+436+914"
"4774+262+960"
"4387+31+62"
"3702+26+73"
"7283-73"
"6953+48+115"
"1272-40"
"7259-210"
"SUM(I12:I23)"
"SUM(I26:I39)"
"I24+I40"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(I78:I86)"
"I76+I87"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(I115:I121)"
"I88+I122"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(I161:I170)"
"SUM(I173:I178)"
"SUM(I171-I179)"
"I181+I182+I183"
"SUM(I185:I186)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"E213+E214"
"E215+E216+E217"
"SUM(E221:E223)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(I261:I277)"
"SUM(I278:I297)"
"SUM(I311:I321)"
"I339+I322+I298"
"SUM(K370:K373)"
"SUM(K12:K24)"
"SUM(K27:K44)"
"SUM(K25+K45)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(K69:K84)"
"SUM(K87:K95)"
"K85+K96"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(K97+K139)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"14554+754"
"9307+5454"
"SUM(K182:K191)"
"SUM(K194:K199)"
"SUM(K192-K200)"
"SUM(K202:K205)"
"SUM(K206:K207)"
"SUM(K208/K212)"
"38964+1674"
"16947+15640"
"SUM(K259:K261)"
"SUM(E297:O297)"
"E297+E298"
"E299+E300+E302+E303+E301"
"G303+G302+G301+G300+G299"
"SUM(I303)"
"SUM(M299:M303)"
"E324+E325+E327"
"G324+G325+G326+G327"
"O331+O333+O334"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"SUM(K353:K373)"
"SUM(K401:K407,K374:K388)"
"SUM(K410:K424)"
"SUM(K447:K455,K427:K435)"
"K408+K425+K456"
"SUM(M467:M469)"
"SUM(B9:B10)"
"SUM(B14:B21)"
"SUM(B9+B24)"
"SUM(B27-B23)"
"SUM(B11+B22)"
"SUM(C30-B30)"
"SUM(C14:C15)"
"SUM(C18:C21)"
"+C17+C13"
"SUM(C29:C31)"
"+C330"
"+C36+C34+C28"
"+E36+E28+E34"
"SUM(C55:C60)"
"+E54"
"SUM(C62:C69)"
"SUM(H54:H69)"
"+H70-E120"
"+C72"
"1416"
"+C61+C54+C71"
"SUM(C79:C91)"
"476555.8+3116.33"
"103735.39+26083.05+11314.95"
"119787.63+23296.62+7810.26+39259.95+700.75+9833.86"
"5391.07+1100+386269.71+19556"
"401702.82+57330.93"
"+C92+C78"
"+C74-C100"
"SUM(C122:C125)"
"-26907-7561074"
"+E120+E121"
"+C64"
"+C84"
"SUM(E131:E132)"
"SUM(E138:E141)"
"+C31-E31"
"+C136+C129+C117"
"+E147"
"+C144+C145"
"+C147-C532"
"SUM(C235:C239)"
"+C234-C241"
"+C235-C242"
"SUM(C251:C255)"
"+E277"
"+E280"
"-C289"
"SUM(C266:C268)"
"-16647"
"+C280"
"SUM(C313:C314)"
"+C102"
"SUM(C324:C329)"
"+E344+E335-E338"
"+C352+C362"
"+E352+E356+E362"
"+C469-C467"
"SUM(E473:E490)"
"+C102"
"+C83"
"-C66"
"-C64"
"-C63"
"+E18-C18"
"-E37+C37"
"+C38-E38"
"SUM(C504:C510)"
"+C272"
"+C39"
"+C21"
"+C20"
"+'Financial Statements '!E54"
"+'Financial Statements '!E61"
"+C15+C16"
"+'Financial Statements '!C100"
"+C17-C18"
"+'Financial Statements '!C14"
"-'Financial Statements '!C34"
"+'Financial Statements '!C17-'Financial Statements '!C36"
"SUM(E23:E27)"
"+'Financial Statements '!C117"
"+'Financial Statements '!C129"
"+'Financial Statements '!C136"
"SUM(C32:C34)"
"+'Financial Statements '!C28/'Financial Statements '!C23"
"+'Financial Statements '!C17/'Financial Statements '!C36"
"SUM(C5:C10)"
"SUM(C15:C27)"
"SUM(F156:F162)"
"37*7"
"42*7"
"SUM(A172:A180)"
"SUM(J16:J23)"
"SUM(K14:K19)"
"K22"
"SUM(K26:K28)"
"K35+K23+K20+K29"
"SUM(K40:K46)"
"K37-K47"
"F9"
"K51+K49"
"SUM(C6:C12)"
"SUM(C16:C28)"
"IF(A2=A1,0,1)"
"SUM(C2:C5)"
"SUM(F5:F9)"
"SUM(G4:G12)"
"SUM(H2+G13)"
"SUM(F18:F26)"
"SUM(F18:F29)"
"SUM(H14-G30)"
"SUM(G36:G37)"
"SUM(H34+G38)"
"SUM(G41:G43)"
"SUM(H39-G44)"
"SUM(H54-(G56+G57))"
"SUM(G77:G77)"
"SUM(H75+G78)"
"SUM(H79-G81)"
"SUM(H111+(G112+G113))"
"SUM(G118:G124)"
"+I7"
"+B9*B10"
"+E13"
"+E14/360"
"+G14*B11"
"+D19"
"+B9"
"+E30+C30-B30"
"+D25"
"+D30"
"+B34/C34"
"+D30"
"+B34+B35"
"+D30"
"+ C40/360*B34"
"+D30"
"+B9"
"+B44 - C44"
"+D19"
"+IF(E44<0,E44,0)"
"+D20"
"+G50*F50"
"+IF(E44>=0,E44,0)"
"+D36"
"+H52/F52"
"+D21"
"+B56-E56+D56"
"+B36"
"+H52"
"+B11"
"+C56"
"+C61-C62"
"0.05*C61"
"SUM(C65:C71)"
"0.05*(C92+D92)/2"
"+C63-C72-C73-C74"
"+IF(C76>0,0.35*C76,0)"
"+C86+E86"
"+D139"
"+F15"
"+D87-C87"
"+D21"
"+H52"
"SUM(C86:C89)"
"+C93+-1*C73"
"SUM(C90:C95)"
"SUM(D90:D94)"
"+I40"
"SUM(D100)"
"+C110"
"+C78"
"+C96-C103-C101"
"+D106+D108"
"+C110+C100+C103"
"+D110+D101+D103"
"+D108"
"+C73"
"+IF(E87>0,-1*E87,E87)"
"+E100"
"SUM(D118:D125)"
"+IF(E94>0,-1*E94,E94)"
"+IF(E92>0,-1*E92,E92)"
"SUM(D129:D130)"
"+E103"
"+E107"
"+D109"
"SUM(D134:D136)"
"+D126+D131+D137"
"+Summary!D9"
"+Summary!D10"
"+Summary!D11"
"+Summary!D30"
"+Summary!D32"
"+Summary!D31"
"+'Baltimore MD'!$D$2*1000"
"+'Atlanta GA'!$D$2*1000"
"+'New York City'!$D$2*1000"
"+'Orange County CA'!$D$2*1000"
"+'Omaha NE'!$D$2*1000"
"+Philadelphia!$D$2*1000"
"+'Rural CO'!$D$2*1000"
"+'Baltimore MD'!$G$2*1000"
"+'Atlanta GA'!$G$2*1000"
"+'New York City'!$G$2*1000"
"+'Orange County CA'!$G$2*1000"
"+'Omaha NE'!$G$2*1000"
"+Philadelphia!$G$2*1000"
"+'Rural CO'!$G$2*1000"
"+'Baltimore MD'!$D$6"
"+'Atlanta GA'!$D$6"
"+'New York City'!$D$6"
"+'Orange County CA'!$D$6"
"+'Omaha NE'!$D$6"
"+Philadelphia!$D$6"
"+'Rural CO'!$D$6"
"+'Baltimore MD'!$D$23"
"+'Atlanta GA'!$D$23"
"+'New York City'!$D$23"
"+'Orange County CA'!$D$23"
"+'Omaha NE'!$D$23"
"+Philadelphia!$D$23"
"+'Rural CO'!$D$23"
"+A31"
"CONCATENATE(TEXT('Baltimore MD'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$D$25,""0.00""),"":1"")"
"+'Baltimore MD'!$D$29"
"+'Atlanta GA'!$D$29"
"+'New York City'!$D$29"
"+'Orange County CA'!$D$29"
"+'Omaha NE'!$D$29"
"+Philadelphia!$D$29"
"+'Rural CO'!$D$29"
"+'Baltimore MD'!$E$6"
"+'Atlanta GA'!$E$6"
"+'New York City'!$E$6"
"+'Orange County CA'!$E$6"
"+'Omaha NE'!$E$6"
"+Philadelphia!$E$6"
"+'Rural CO'!$E$6"
"+K9"
"+'Baltimore MD'!$E$23"
"+'Atlanta GA'!$E$23"
"+'New York City'!$E$23"
"+'Orange County CA'!$E$23"
"+'Omaha NE'!$E$23"
"+Philadelphia!$E$23"
"+'Rural CO'!$E$23"
"CONCATENATE(TEXT('Baltimore MD'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$E$25,""0.00""),"":1"")"
"+'Baltimore MD'!$E$29"
"+'Atlanta GA'!$E$29"
"+'New York City'!$E$29"
"+'Orange County CA'!$E$29"
"+'Omaha NE'!$E$29"
"+Philadelphia!$E$29"
"+'Rural CO'!$E$29"
"+'Baltimore MD'!$F$6"
"+'Atlanta GA'!$F$6"
"+'New York City'!$F$6"
"+'Orange County CA'!$F$6"
"+'Omaha NE'!$F$6"
"+Philadelphia!$F$6"
"+'Rural CO'!$F$6"
"+'Baltimore MD'!$F$23"
"+'Atlanta GA'!$F$23"
"+'New York City'!$F$23"
"+'Orange County CA'!$F$23"
"+'Omaha NE'!$F$23"
"+Philadelphia!$F$23"
"+'Rural CO'!$F$23"
"CONCATENATE(TEXT('Baltimore MD'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$F$25,""0.00""),"":1"")"
"+'Baltimore MD'!$F$29"
"+'Atlanta GA'!$F$29"
"+'New York City'!$F$29"
"+'Orange County CA'!$F$29"
"+'Omaha NE'!$F$29"
"+Philadelphia!$F$29"
"+'Rural CO'!$F$29"
"+'Baltimore MD'!$G$6"
"+'Atlanta GA'!$G$6"
"+'New York City'!$G$6"
"+'Orange County CA'!$G$6"
"+'Omaha NE'!$G$6"
"+Philadelphia!$G$6"
"+'Rural CO'!$G$6"
"+'Baltimore MD'!$G$23"
"+'Atlanta GA'!$G$23"
"+'New York City'!$G$23"
"+'Orange County CA'!$G$23"
"+'Omaha NE'!$G$23"
"+Philadelphia!$G$23"
"+'Rural CO'!$G$23"
"CONCATENATE(TEXT('Baltimore MD'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$G$25,""0.00""),"":1"")"
"+'Baltimore MD'!$G$29"
"+'Atlanta GA'!$G$29"
"+'New York City'!$G$29"
"+'Orange County CA'!$G$29"
"+'Omaha NE'!$G$29"
"+Philadelphia!$G$29"
"+'Rural CO'!$G$29"
"+'Baltimore MD'!$G$3"
"+'Atlanta GA'!$G$3"
"+'New York City'!$G$3"
"+'Orange County CA'!$G$3"
"+'Omaha NE'!$G$3"
"+Philadelphia!$G$3"
"+'Rural CO'!$G$3"
"+K24"
"CONCATENATE(TEXT('Baltimore MD'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$I$25,""0.00""),"":1"")"
"+'Baltimore MD'!$I$29"
"+'Atlanta GA'!$I$29"
"+'New York City'!$I$29"
"+'Orange County CA'!$I$29"
"+'Omaha NE'!$I$29"
"+Philadelphia!$I$29"
"+'Rural CO'!$I$29"
"SUM(B25:C25)"
"+D5-E5"
"+J7+J8+J9+1"
"+K7+K8+K9"
"SUM(L7:L9)"
"+Q45"
"SUM(P10:P16)"
"+D10-E10+1"
"SUM(J13:J18)"
"+D10+D8+D5"
"+D12+D14"
"SUM(P22:P27)"
"+J11+J5"
"+J20-J22"
"+K20-K22+1"
"+D20+D25+D24+D23+D22"
"+E20+E25+E24+E23+E22-1"
"+J30+J31"
"SUM(P31:P39)"
"+D31+D30+D28"
"+J33+J36+J37"
"-78362"
"+J39+J28"
"+K39+K28+1"
"+P41+P29+P19+P8"
"+P43+P5"
"+D42-D45"
"+J56+J57+J58+J59"
"+Q95"
"SUM(P60:P66)"
"+D59-E59-1"
"+J61+J54"
"+D80+D79+D77"
"+J90+J78+1"
"+K90+K78"
"+P91+P79+P69+P57"
"+P93+P54"
"+E5-D5"
"+J7+J8+J9"
"SUM(P10:P16)"
"SUM(J13:J18)"
"+D10+D8+D5"
"+D12+D14"
"SUM(P22:P27)"
"+J11+J5"
"+J20-J22"
"+D20+D25+D24+D23+D22"
"+J30+J31"
"SUM(P31:P39)"
"+D31+D30+D28"
"+J33+J36+J37"
"+J39+J28"
"+P41+P29+P19+P8"
"+P43+P5"
"+J56+J57+J58+J59"
"SUM(P60:P66)"
"+D60+D57+D54"
"+J61+J54"
"SUM(P81:P90)"
"+D81+D80+D78"
"+J90+J78"
"+P92+P79+P69+P57"
"+P94+P54"
"(4/3)*12.8/((811.2+772.1)/2)"
"(4/3)*5.283/((811.2+772.1)/2)"
"C29/C32"
"C30/C32"
"C38/C32"
"C35/C32"
"C36/C32"
"C34/C32"
"F18*F32"
"F19*F32"
"B32-B30-B29"
"F20*F32"
"D32*(1+F22)"
"F32*(1+G22)"
"D34*(1+F21)"
"F34*(1+G21)"
"F37-F34-F36"
"D32-D38-D34-D35"
"F25*F32"
"SUM(C34:C36)"
"F32-F38"
"F23*F32"
"F8*(F29+B29)/2"
"G8*(G29+F29)/2"
"F9*(F30+D30)/2"
"F10*(F34+D34)/2"
"G10*(G34+F34)/2"
"F12*(F29+D29)/2"
"G12*(G29+F29)/2"
"F15*(F32+D32)/2"
"G15*(G32+F32)/2"
"F14*(F32+D32)/2"
"G14*(G32+F32)/2"
"F40+F41-F42-F43-F44+F45-F46"
"F48*F16"
"F48-F49"
"F51-(F38-D38)"
"G51-(G38-F38)"
"B51-B1*97909"
"D51-$B1*B38"
"F51-$B$1*D38"
"G51-$B$1*F38"
"NPV($B$1,F56,G56,H56)"
"H56*1.02/($B$1-0.02)"
"H59/(1+$B$1)^3"
"D38+D57+D60"
"D62/D63"
"B14/((B6+B8+C6+C8)/2)"
"-B15/((B10+B9+C10+C9)/2)"
"B20/((B6+C6)/2)"
"-B18/((B5+C5)/2)"
"B17/((B5+C5)/2)"
"-B24/B23"
"B6/B5"
"B8/B5"
"(B5-B6-B8)/B5"
"B9/C9-1"
"B5/C5-1"
"B11/B5"
"B10/B5"
"(B5-B9-B10-B11)/B5"
"B9/B5"
"-B18/(B16+B17)"
"B26/((B5+C5)/2)"
"B26/((B11+C11)/2)"
"387+(14*4)"
"515+(14*4)"
"140.642622+14"
"127.101524+14"
"37.423454+14"
"92.960403+22"
"398.128003+64"
"77+12"
"26+8"
"-32.642622-2"
"-8.10152400000001+1"
"15.310546+1"
"6.039597+3"
"-19.3940029999999+2"
"507+(14*4)+12"
"524+(14*4)+8"
"67+14-2"
"154+14+1"
"133+14"
"90+22+3"
"444+64+2"
"17763+12"
"19118+(14*4)+8"
"3626+14-2"
"4535+14+1"
"4157+14"
"4296+22+3"
"16614+64+2"
"1232-12"
"-367-(14*4)-8"
"665-14+2"
"-252-14-1"
"-105-14"
"86-22-3"
"394-64-2"
"446-22"
"-70-22"
"437-5"
"-124-5"
"-45-5"
"229-9"
"497-24"
"SUM(M9:M11)"
"1314+2"
"87+1"
"+M9-M15"
"SUM(L29:O29)"
"1114.5-40.3-2-1"
"SUM(M29:M30)"
"19"
"+E37-E33-E34-E35"
"+J37-J35-J34-J33"
"121-103-19-9"
"631-524-11-36+6"
"136+1"
"152+3"
"139-6"
"163+5"
"590+3"
"156+1"
"116+5"
"631+6"
"121-1"
"174.08-4.798-0.309+6.533"
"+E18+E26+E31+E37+E39+E42+E44"
"+E12-E46"
"+E51-E53+E54"
"+G51-G53+G54+#REF!"
"+F21/F9"
"+N31/N12"
"+N53/N51"
"176-65"
"SUM(F9:I9)"
"2093+1"
"441-1"
"38+417+1"
"SUM(F9:F12)"
"184-1"
"93-3"
"181+11"
"242+1"
"51-1"
"+F22-F18-F19-F20"
"167"
"+F18/F9"
"B56"
"F6"
"F6"
"F6"
"F6"
"B5/F6"
"C5/F6"
"D5/F6"
"E5/F6"
"F5/F6"
"B5-B7"
"B5*0.15"
"F12/4"
"F12/4"
"F12/4"
"F12/4"
"(F76*0.11)"
"(F77*0.09)"
"SUM(B11:B18)"
"B8-B19"
"SUM(B20:E20)"
"B20*0.34"
"B20-B22"
"SUM(G30:G41)"
"F44*(B30*0.01)"
"F44*(C30*0.01)"
"F44*(D30*0.01)"
"F44*(E30*0.01)"
"F5*(G30*0.01)"
"F5*(G31*0.01)"
"F5*(G32*0.01)"
"F5*(G33*0.01)"
"F5*(G34*0.01)"
"F5*(G35*0.01)"
"F5*(G36*0.01)"
"F5*(G37*0.01)"
"F5*(G38*0.01)"
"F5*(G39*0.01)"
"F5*(G40*0.01)"
"F5*(G41*0.01)"
"F61+B24"
"B62+C24"
"E62"
"B7*0.25"
"SUM(B62:B63)"
"B69"
"($F68/4)"
"(-F67)*0.08"
"(+B67+B68)"
"$F70"
"B69+B70"
"B64+B71"
"B73-B78"
"(+B24/+B79)*100"
"(B24/B73)*100"
"(+B64/+B76)"
"(+B64-B63)/B76"
"B78/+B79"
"B79/+B71"
"(B24/B5)*100"
"(B5/B73)"
"(B73/B79)"
"(F76*0.11)"
"(F77*0.09)"
"F62+B134"
"B115*0.06"
"B117*0.25"
"SUM(B172:B174)"
"F69"
"F69"
"F70"
"(+B134/+B190)*100"
"(B134/B184)*100"
"(B134/B115)*100"
"(B115/B184)"
"F76*0.11"
"F77*0.09"
"F178"
"F178"
"F70"
"+F297+F298"
"IF(ISBLANK(D14),"""",VLOOKUP(D14,Sheet2!B5:C162,2))"
"SUM(G5:I5)"
"217016188+74923"
"M5+K5-G5-I5"
"69865580+1665775"
"43035239+18511296"
"SUM(E5:E14)"
"SUM(E34:E36)"
"E38+E52+E66"
"SUM(E131:E138)"
"SUM(E144:E150)"
"667551924-27113-126307-241391"
"378066232-27113-126307-241391"
"E16+E30+E68+E83+E97+E112+E127+E140+E152+E156+E170+E184"
"SUM(G5:I5)"
"53551931.59+1539873.2"
"40550940.32+1404857.77"
"13997041.92+135015.43"
"37905998.33+17923635.6"
"33115818.21+8935845.26"
"17536897.7+9052789.81"
"1263371.23-1263371.23"
"-7407861.79-1263371.23"
"42520896.61"
"42725578.74+1263371.23"
"36016783.03+1263371.23"
"SUM(E5:E14)"
"31853446.41+19598613.19-822062.79"
"4511568.27+5669869.53-393280.81"
"27341878.14+19396337-428781.98"
"11889.55+1124.62"
"1910249.77+208437.02"
"50149.51+72017.81"
"1860100.26+136365.21"
"28141979.09+1263371"
"16882008.37+1263371"
"7808000-1263371"
"2609407.37+286521"
"2490377.43+286521"
"SUM(E34:E36)"
"1207195.67+174139.87"
"809381.86+93901.33"
"397813.81+80238.54"
"87992409.17+985902.01"
"47881351.81+452501.08"
"45683858.51+533400.93"
"663131.28+30500.25"
"235474.07+30500.25"
"100659.19"
"23039013.84+28743.78"
"5730916.85+14919.85"
"17308676.47+13823.93"
"E38+E52+E66"
"0"
"1960996.7+2883350.38"
"407572.69+502713.13"
"1553924.01+2380637.25"
"25881751.5+18216.73"
"13118854.53+11382.15"
"12754226.97+6834.58"
"1056389.03+101.81"
"584442.69+101.81"
"1334950.33+42104.43"
"690199.61+24134.36"
"644750.72+17970.07"
"117535.07+0"
"2647205.41+16719.59"
"1003977.01+329.55"
"1760993.47+16390.04"
"27749.54+0"
"40820993.06+1367286.94"
"19859501.69+456508.3"
"21018214.99+910778.64"
"230077.39+0"
"1192397.65+33157.79"
"1052652.87+33157.79"
"176680.63+0"
"1692427.32"
"357302.5+0"
"1507435"
"2500010.7+4371.33"
"3934623.58+4371.33"
"336036.91+34911.59"
"430083.01+34911.59"
"SUM(N120:O120)"
"SUM(O120:O120)"
"2729079.85+102509"
"2762411.32+102509"
"18199912.1+4911812"
"10292657.21+107047.22"
"32115771.32-127.9+4911812-102509"
"SUM(E131:E138)"
"64463690.19+3950000-13946841.62"
"13216532.67-80912.92"
"55793416.82+3950000-13861597.55"
"555747669.3+13946841.62-4311812"
"252537981.26+80912.92"
"314454779.25+13861597.55-4311812"
"916832.63+12762.93"
"324344.33+0"
"1154442.96+12762.93"
"2037255.56+92740.49"
"720872.62+48747.81"
"1340799.53+43992.68"
"1474827.74+248305.38"
"1336994.59+128732.62"
"1822400.81+143371.19"
"520358.11-115055.24"
"348389.07-115055.24"
"189021.87+20485.59"
"6796.95+1000"
"182224.92+19485.59"
"E16+E30+E68+E83+E97+E112+E127+E140+E153+E157+E171+E185"
"SUM(G5:I5)"
"47168129.38+1473907.28"
"36165707.89+1392627.39"
"11572184.7+81546.69"
"569763.21+266.8"
"19421663.83+34482632.3"
"29590308.46+8683005.96"
"16338097.73+10845964.44"
"11445773.89+107306.57"
"1820304.96-1820304.96"
"-6034184.36-1820304.96"
"36236174.54+1820304.96"
"29798555.49+1820304.96"
"SUM(E5:E14)"
"32587235+20956926.22"
"3773015.64+8922317.63"
"28815910.84+17320484.51"
"1691.48+5285875.92"
"1898.34-1258.59"
"3549538.27+130420.1"
"298793.53+70528.17"
"3250744.74+59891.93"
"25929499.16+1820304.96"
"15481647.8+1820304.96"
"8099000-1820304.96"
"2598934.4+438078"
"2438887.21+438078"
"SUM(E34:E36)"
"1608784.3+222727.87"
"1050749.5+122769.85"
"558199.44+99930.69"
"164.64-27.33"
"79437265.99+517300.93"
"44740675.86+263377.78"
"39424764.37+254403.15"
"4728174.24+480"
"215775.51"
"18444642.76+18609.22"
"5891049.03+11796.74"
"12553855.73+6812.48"
"SUM(E55:E63)"
"E38+E52+E65"
"0"
"1701593.26+980926.32"
"402311.68+340997.66"
"1299281.58+639928.66"
"19244380.63-3245.88"
"11126579.67+2328.96"
"8127733.2-5574.84"
"917330.54+555289.3"
"364196.34+555289.3"
"530465.69+64468.12"
"287539.87+1219.78"
"242925.82+63248.34"
"2086336.48+73758.97"
"791253.17+31177.62"
"1312854.37+42581.35"
"35593069.63+444284.87"
"17862413.48+256441.71"
"17991935.18+187917.1"
"23335.19+73.94"
"1350882.82+24786.26"
"1186898.33+24786.26"
"683854.55"
"395906.19"
"1035290.12"
"3968138.5+14707.84"
"1739501.2+220.24"
"1779405.28+959.1"
"3928341.91+13968.98"
"606157+27975.36"
"344097.65+0"
"573635.47+27975.36"
"1766988.5+68391.56"
"1018099.47+87015.61"
"1844266+6145.42"
"1095376.97+24769.47"
"SUM(E130:E137)"
"SUM(E143:E149)"
"1514991.04+44693.16"
"305190.44+0"
"1231149.61+44693.16"
"1652161.1+31792.14"
"710178.65+15958.97"
"945182.45+15833.17"
"1273052.91+363011.74"
"1180792.49+86911.92"
"1682915.19+296420.78"
"1590654.77+20320.96"
"605478.95+99716.13"
"121800.72+9250"
"483678.23+90466.13"
"699029.27+11410.2"
"348831.38+0"
"350197.89+11410.2"
"E16+E30+E67+E82+E96+E111+E126+E139+E151+E155+E169+E183"
"D188+E185"
"D188+I185"
"D188+M185"
"D190+G185"
"District_name"
"District_County"
" ""For the Fiscal Years Ended June 30, "" & Fiscal_Year - 3 & "", "" & Fiscal_Year -2 & "" and "" & Fiscal_Year -1 & "" Actual;"""
"""Forecasted Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4"
"Fiscal_Year -3"
"Fiscal_Year -2"
"Fiscal_Year -1"
"Fiscal_Year"
"Fiscal_Year +1"
"Fiscal_Year +2"
"Fiscal_Year+3"
"Fiscal_Year+4"
"INDEX(Data!$A$1:$F$70, MATCH($A12,Data!$A$1:$A$70,), MATCH(C$9,Data!$A$1:$F$1,))"
"IF(OR(C12=0,D12 = 0),0,AVERAGE((D12-C12)/C12,(E12-D12)/D12))"
"SUM(C12:C18)"
"SUM(C22:C26)"
"C19+C27"
"G37*(1+$F37+RAND()*0.05-RAND()*0.05)"
"SUM(C31:C45)"
"SUM(C49:C51)"
"C46+C52"
"C28-C53"
"C59"
"E59"
"C55+C57"
"C59-C61-C71"
"C76+C77"
"D76+D77+C79"
"G76+G77+E79"
"C73+C79"
"AVERAGE(IF(C89<>0,(D89-C89)/C89,0),IF(D89<>0,(E89-D89)/D89,0))"
"C81+C87+C89"
"SUM(Forecast!C39:C44)"
"SUM(Forecast!G39:G44)"
"District_name"
"District_County"
"""For the Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4"
"Fiscal_Year"
"Fiscal_Year +1"
"Fiscal_Year +2"
"Fiscal_Year+3"
"Fiscal_Year+4"
"VLOOKUP($A12,Forecast!$A:$K,6,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,7,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,8,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,9,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,10,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,11,FALSE)"
"AVERAGE(IF(D12=0,0,(E12-D12)/D12),IF(E12=0,0,(F12-E12)/E12),IF(F12=0,0,(G12-F12)/F12),IF(G12=0,0,(H12-G12)/G12))"
"SUM(D12:D18)"
"AVERAGE(IF(D49=0,0,E49-D49/D49),IF(E49=0,0,F49-E49/E49),IF(F49=0,0,G49-F49/F49),IF(G49=0,0,H49-G49/G49))/100"
"District_name"
"District_County"
"""For the Forecasted Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4"
"Fiscal_Year"
"Fiscal_Year +1"
"Fiscal_Year +2"
"Fiscal_Year+3"
"Fiscal_Year+4"
"VLOOKUP($A12,Forecast!$A:$K,6,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,7,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,8,FALSE)"
"IF(D12=0,0,(E12-D12)/D12)"
"VLOOKUP($A12,Forecast!$A:$K,9,FALSE)"
"IF(E12=0,0,(G12-E12)/E12)"
"VLOOKUP($A12,Forecast!$A:$K,10,FALSE)"
"VLOOKUP($A12,Forecast!$A:$K,11,FALSE)"
"SUM(D12:D18)"
"District_name"
"District_County"
" ""For the Fiscal Years Ended June 30, "" & Fiscal_Year - 3 & "", "" & Fiscal_Year -2 & "" and "" & Fiscal_Year -1 & "" Actual;"""
"""Forecasted Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4"
"Fiscal_Year -3"
"Fiscal_Year -2"
"Fiscal_Year -1"
"Fiscal_Year"
"Fiscal_Year +1"
"Fiscal_Year +2"
"Fiscal_Year+3"
"Fiscal_Year+4"
"INDEX(Data!$A$1:$F$70, MATCH($A12,Data!$A$1:$A$70,), MATCH(C$9,Data!$A$1:$F$1,))"
"IF(OR(C12=0,D12 = 0),0,AVERAGE((D12-C12)/C12,(E12-D12)/D12))"
"SUM(C12:C18)"
"SUM(C22:C26)"
"C19+C27"
"G37*(1+$F37+RAND()*0.05-RAND()*0.05)"
"SUM(C31:C45)"
"SUM(C49:C51)"
"C46+C52"
"C28-C53"
"C59"
"E59"
"C55+C57"
"C59-C61-C71"
"C76+C77"
"D76+D77+C79"
"G76+G77+E79"
"C73+C79"
"AVERAGE(IF(C89<>0,(D89-C89)/C89,0),IF(D89<>0,(E89-D89)/D89,0))"
"C81+C87+C89"
"SUM(Forecast!C39:C44)"
"SUM(Forecast!G39:G44)"
"YearEndStatusReport2002!A6"
"YearEndStatusReport2002!A6"
"YearEndStatusReport2002!C6"
"YearEndStatusReport2002!F6"
"YearEndStatusReport2002!F6"
"SUM(H31+H32+H33+H34)"
"SUM(H31+H32+H33+H34)"
"SUM(H37+H38+H39)"
"SUM(H37+H38+H39)"
"SUM(J19:K45)"
"SUM(J19:K45)"
"+L17-L46"
"+L17-L46"
"YearEndStatusReport2002!A6"
"YearEndStatusReport2002!A6"
"YearEndStatusReport2002!C6"
"YearEndStatusReport2002!F6"
"YearEndStatusReport2002!F6"
"SUM(H31+H32+H33+H34)"
"SUM(H31+H32+H33+H34)"
"SUM(H37+H38+H39)"
"SUM(H37+H38+H39)"
"SUM(J19:K40)"
"SUM(J19:K40)"
"+L17-L41"
"+L17-L41"
"SUM(J45:K53)"
"SUM(J45:K53)"
"SUM(F3:BG3)"
"SUM(C3*BK3)"
"SUM(F3*$E$3)"
"SUM(D3*BK3)"
"SUM(BM4-BO4)"
"SUM(F4:BG4)"
"SUM(F4-$D3*F3)"
"SUM(F6*$E$6)"
"SUM(F9*$E$9)"
"SUM(F12*$E$12)"
"SUM(F15*$E$15)"
"SUM(F18*$E$18)"
"SUM(F21*$E$21)"
"SUM(F24*$E$24)"
"SUM(F27*$E$27)"
"SUM(F30*$E$30)"
"SUM(F33*$E$33)"
"SUM(F36*$E$36)"
"SUM(F39*$E$39)"
"SUM(F42*$E$42)"
"SUM(F45*$E$45)"
"SUM(F48*$E$48)"
"SUM(F51*$E$51)"
"SUM(F54*$E$54)"
"SUM(F57*$E$57)"
"SUM(F60*$E$60)"
"SUM(F63*$E$63)"
"SUM(F66*$E$66)"
"SUM(F69*$E$69)"
"SUM(F72*$E$72)"
"SUM(F75*$E$75)"
"SUM(F78*$E$78)"
"SUM(F81*$E$81)"
"SUM(F84*$E$84)"
"SUM(F87*$E$87)"
"SUM(F90*$E$90)"
"SUM(F93*$E$93)"
"SUM(F96*$E$96)"
"SUM(F99*$E$99)"
"SUM(F102*$E$102)"
"SUM(F105*$E$105)"
"SUM(F108*$E$108)"
"SUM(F111*$E$111)"
"SUM(F114*$E$114)"
"SUM(F117*$E$117)"
"SUM(F120*$E$120)"
"SUM(F123*$E$123)"
"SUM(F126*$E$126)"
"SUM(F129*$E$129)"
"SUM(F132*$E$132)"
"SUM(F135*$E$135)"
"SUM(F138*$E$138)"
"SUM(F141*$E$141)"
"SUM(F144*$E$144)"
"SUM(F147*$E$147)"
"SUM(F150*$E$150)"
"SUM(F153*$E$153)"
"SUM(F156*$E$156)"
"SUM(F159*$E$159)"
"SUM(F162*$E$162)"
"SUM(F165*$E$165)"
"SUM(F168*$E$168)"
"SUM(F171*$E$171)"
"SUM(F174*$E$174)"
"SUM(F177*$E$177)"
"SUM(F180*$E$180)"
"SUM(F183*$E$183)"
"SUM(F186*$E$186)"
"SUM(F189*$E$189)"
"SUM(F192*$E$192)"
"SUM(F195*$E$195)"
"SUM(F198*$E$198)"
"SUM(F201*$E$201)"
"SUM(F204*$E$204)"
"SUM(F207*$E$207)"
"SUM(F210*$E$210)"
"SUM(F213*$E$213)"
"SUM(F216*$E$216)"
"SUM(F219*$E$219)"
"SUM(F222*$E$222)"
"SUM(F225*$E$225)"
"SUM(F228*$E$228)"
"SUM(F231*$E$231)"
"SUM(F234*$E$234)"
"SUM(F237*$E$237)"
"SUM(F240*$E$240)"
"SUM(F243*$E$243)"
"SUM(F246*$E$246)"
"SUM(F249*$E$249)"
"SUM(F252*$E$252)"
"SUM(F255*$E$255)"
"SUM(F258*$E$258)"
"SUM(F261*$E$261)"
"SUM(F264*$E$264)"
"SUM(C3:C264)"
"SUM(F269-F270)"
"SUM(F268:BG268)"
"SUM(BM4:BM265)"
"SUM(BO4+BO7+BO10+BO13+BO16+BO19+BO22+BO25+BO28+BO31+BO34+BO37+BO40+BO43+BO46+BO49+BO52+BO55+BO58+BO61+BO64+BO67+BO70+BO73+BO76+BO79+BO82+BO85+BO88+BO91+BO94+BO97+BO100+BO103+BO106+BO109+BO112+BO115+BO118+BO121+BO124+BO127+BO130+BO133+BO136+BO139+BO142+BO145+BO148+BO151+BO154+BO157+BO160+BO163+BO166+BO169+BO172+BO175+BO178+BO181+BO184+BO187+BO190+BO193+BO196+BO199+BO202+BO205+BO208+BO211+BO214+BO217+BO220+BO223+BO226+BO229+BO232+BO235+BO238+BO241+BO244+BO247+BO250+BO253+BO256+BO259+BO262+BO265)"
"SUM(F4+F7+F10+F13+F16+F19+F22+F25+F28+F31+F34+F37+F40+F43+F46+F49+F52+F55+F58+F61+F64+F67+F70+F73+F76+F79+F82+F85+F88+F91+F94+F97+F100+F103+F106+F109+F112+F115+F118+F121+F124+F127+F130+F133+F136+F139+F142+F145+F148+F151+F154+F157+F160+F163+F166+F169+F172+F175+F178+F181+F184+F187+F190+F193+F196+F199+F202+F205+F208+F211+F214+F217+F220+F223+F226+F229+F232+F235+F238+F241+F244+F247+F250+F253+F256+F259+F262+F265)"
"SUM(F3+F6+F9+F12+F15+F18+F21+F24+F27+F30+F33+F36+F39+F42+F45+F48+F51+F54+F57+F60+F63+F66+F69+F72+F75+F78+F81+F84+F87+F90+F93+F96+F99+F102+F105+F108+F111+F114+F117+F120+F123+F126+F129+F132+F135+F138+F141+F144+F147+F150+F153+F156+F159+F162+F165+F168+F171+F174+F177+F180+F183+F186+F189+F192+F195+F198+F201+F204+F207+F210+F213+F216+F219+F222+F225+F228+F231+F234+F237+F240+F243+F246+F249+F252+F255+F258+F261+F264)"
"SUM(C3-D3)"
"SUM(B3:B56)"
"'311'!L32"
"G20"
"A20+1"
"'311'!L48"
"'312'!L41"
"'313'!L28"
"'314'!K38"
"H24"
"SUM(G20:G23)"
"H24"
"SUM(I20:I25)"
"A26+1"
"'316'!L51"
"'316'!L59"
"SUM(G28:H28)"
"SUM(G28:G30)"
"G26-G31"
"I32-I33"
"I36+I37"
"(I34+I38)-(I44+I49)"
"I53-I54-I55"
"'310'!$G$3"
"'310'!$G$5"
"SUM(F21:G21)"
"I21+J21"
"H21+K21"
"A21+1"
"SUM(F21:F26)"
"A27+1"
"F29+F30"
"F27+F31"
"A32+1"
"SUM(F36:F37)"
"+G42+G43"
"+A44+1"
"F40+F44+F46+F47"
"'310'!$G$3"
"'310'!$G$5"
"SUM(F17:G17)"
"I17+J17"
"H17+K17"
"A17+1"
"SUM(F17:F20)"
"F21+F22"
"SUM(H24:H26)"
"F23+F27+F30+F31"
"A32+1"
"F32+F37+F39"
"'310'!$G$3"
"'310'!$G$5"
"SUM(F20:G20)"
"I20+J20"
"H20+K20"
"K26"
"SUM(F20:F24)+F27"
"SUM(H20:H27)"
"'310'!$G$3"
"'310'!$G$5"
"SUM(H19:I19)"
"G19+J19"
"A19+1"
"A20+1"
"SUM(G22:G23)"
"G19+G20+G24+G25+G26"
"A27+1"
"SUM(G30:G33)"
"G27+G34+G36"
"'310'!$G$3"
"'310'!$G$5"
"IF(F21=0,""-"",H21/F21)"
"A21+1"
"SUM(F21:F24)"
"SUM(F21:F24)"
"A25+1"
"'311'!G32"
"'311'!G32"
"'311'!G48"
"'311'!G48"
"'312'!G41"
"'312'!G41"
"'313'!G28"
"'313'!G28"
"SUM(H28:I31)"
"SUM(H28:I31)"
"A32+1"
"'310'!$G$3"
"'310'!$G$5"
"SUM(H21:K21)"
"A21+1"
"SUM(H21:H29)"
"A30+1"
"SUM(H33:H36)"
"A37+1"
"SUM(H39:H44)"
"SUM(H47:H49)"
"H30+H37+H45+H50"
"L51+L59"
"'310'!$G$3"
"'310'!$G$5"
"A13+1"
"SUM(G13:G16)"
"A17+1"
"G19+G20-G21+G22"
"SUM(G25:G27)"
"G17+G23+G28"
"A29+1"
"SUM(G44:G49)"
"G37+G42+G50"
"G29-G51"
"A51+1"
"G29-G51"
"'310'!$G$3"
"'310'!$G$5"
"SUM(F19:G19)"
"A19+1"
"SUM(F19:F23)"
"A24+1"
"SUM(F26:F28)"
"F24+F29"
"A30+1"
"SUM(F46:F51)"
"F30+F44+F52+F53+F54"
"'Segment P&L'!C15"
"'Segment P&L'!C23"
"'Segment P&L'!C31"
"'Segment P&L'!C39"
"'Segment P&L'!C47"
"'Segment P&L'!C55"
"'Segment P&L'!C63"
"C11-C14-C15-C16-C17-C18-C19"
"-0.4-0.1"
"C21-C23-C24-C25"
"C28-C30"
"SUM(C33:C37)"
"C39-C41"
"SUM(C47:C49)"
"279.6+0.1"
"480.7-E13-E12-E11-E10"
"509.3-G13-G12-G11-G10"
"570.3-I13-I12-I11-I10"
"-19.4-0.1"
"542.8-M13-M12-M11-M10"
"SUM(C10:C14)"
"69.8"
"65.6+0.1"
"32.9"
"11.8+3.6"
"15.2+0.1"
"171.9+0.1"
"143.5+0.1"
"177.1"
"261.7-C21-C20-C19-C18"
"219.4-E21-E20-E19-E18"
"247.5-G21-G20-G19-G18"
"254.1-I21-I20-I19-I18"
"271.1-K21-K20-K19-K18"
"268-M21-M20-M19-M18"
"36.2+0.1"
"36.4"
"11.6-0.1"
"3.7+0.1"
"108.2-C29-C28-C27-C26"
"120.3-E29-E28-E27-E26"
"120.7-G29-G28-G27-G26+0.1"
"121.6-I29-I28-I27-I26"
"127-K29-K28-K27-K26"
"127.8-M29-M28-M27-M26"
"0.5-0.1"
"0+0.1"
"2200+0.9"
"-2280.4-0.9"
"-74.3+0.3"
"-10.4-0.1"
"-2198.4-G69-G68-G67-G66-0.9"
"60.7-I69-I68-I67-I66"
"8.9+0.3-M69-M68-M67-M66"
"C10-D10"
"SUM(B10:B11)"
"SUM(B10-B19)"
"B28-B37"
"D9-C9"
"B9-B15"
"SUM(I20:M20)"
"SUMIF(S13:S33,""A"",AJ13:AJ33)"
"SUMIF(S14:S34,""Q"",AJ14:AJ34)"
"B8"
"C8+L8"
"D8+H8"
"E8+F8+G8"
"B16+B18+B20"
"B6+B10+B14+B22+B26"
"SUM(B15:B69)"
"SUM(G8:G18)"
"SUM(G24-G25+G26-G27+G28-G29+G30)"
"SUM(G20+G32)"
"SUM(G41:G47)"
"SUM(G52:G55)"
"SUM(G49+G57)"
"SUM(G62:G63)"
"SUM(G59+G65)"
"SUM(G8+I8+K8)"
"SUM(G8+G9-G10)"
"SUM(G14:G15)"
"SUM(G11-G16)"
"SUM(G21:G23)"
"SUM(G32:G48)"
"SUM(G51:G59)"
"SUM(G18+G24-G29-G49+G60-G71)"
"SUM(C6:C19)"
"SUM(C23:C28)"
"SUM(C32:C33)"
"SUM(D20:D34)"
"SUM(E36+E38)"
"SUM(G9:G10)"
"I9+I10"
"G39"
"SUM(G162:G166)"
"G13+G22+G31+G40+G48+G61+G70+G79+G88+G97+G106+G115+G124+G134+G144+G154+G167+G173"
"G187+G196+G204+G213+G222+G228"
"G239"
"G305+G314"
"G326+G335+G347"
"SUM(G390)"
"G176+G230+G241+G252+G263+G274+G285+G296+G316+G349+G360+G370+G381+G392"
"G406+G415+G421"
"G434"
"G395"
"G424"
"G437"
"G451+G453+G455"
"D7-D8"
"651.6"
"SUM(D11:D12)"
"SUM(N11:N13)"
"SUM(D14:D17)"
"SUM(G14:G17)+0.1"
"SUM(G18:G19)-0.1"
"SUM(D31:D37)"
"1236.8-193.4+73.7+13.2"
"SUM(D40:D41)"
"225.4+19.6"
"SUM(F3:BZ3)"
"SUM(C3*CD3)"
"SUM(F3*E3)"
"SUM(G3*E3)"
"SUM(H3*E3)"
"SUM(I3*E3)"
"SUM(J3*E3)"
"SUM(K3*E3)"
"SUM(L3*E3)"
"SUM(M3*E3)"
"SUM(N3*E3)"
"SUM(O3*E3)"
"SUM(P3*E3)"
"SUM(Q3*E3)"
"SUM(R3*E3)"
"SUM(S3*E3)"
"SUM(T3*E3)"
"SUM(U3*E3)"
"SUM(V3*E3)"
"SUM(W3*E3)"
"SUM(X3*E3)"
"SUM(Y3*E3)"
"SUM(Z3*E3)"
"SUM(AA3*E3)"
"SUM(AB3*E3)"
"SUM(AC3*E3)"
"SUM(AD3*E3)"
"SUM(AE3*E3)"
"SUM(AF3*E3)"
"SUM(AG3*E3)"
"SUM(AH3*E3)"
"SUM(AI3*E3)"
"SUM(AJ3*E3)"
"SUM(AK3*E3)"
"SUM(AL3*E3)"
"SUM(AM3*E3)"
"SUM(AN3*E3)"
"SUM(AO3*E3)"
"SUM(AP3*E3)"
"SUM(AQ3*E3)"
"SUM(AR3*E3)"
"SUM(AS3*E3)"
"SUM(AT3*E3)"
"SUM(AU3*E3)"
"SUM(AV3*E3)"
"SUM(AW3*E3)"
"SUM(AX3*E3)"
"SUM(AY3*E3)"
"SUM(AZ3*E3)"
"SUM(BA3*E3)"
"SUM(BB3*E3)"
"SUM(BC3*E3)"
"SUM(BD3*E3)"
"SUM(BE3*E3)"
"SUM(BF3*E3)"
"SUM(BG3*E3)"
"SUM(BH3*E3)"
"SUM(BI3*E3)"
"SUM(BJ3*E3)"
"SUM(BK3*E3)"
"SUM(BL3*E3)"
"SUM(BM3*E3)"
"SUM(BN3*E3)"
"SUM(BO3*E3)"
"SUM(BP3*E3)"
"SUM(BQ3*E3)"
"SUM(BR3*E3)"
"SUM(BS3*E3)"
"SUM(BT3*E3)"
"SUM(BU3*E3)"
"SUM(BV3*E3)"
"SUM(BW3*E3)"
"SUM(BX3*E3)"
"SUM(BY3*E3)"
"SUM(BZ3*E3)"
"SUM(D3*CD3)"
"SUM(CF4-CH4)"
"SUM(F4:BZ4)"
"SUM(F4-D3*F3)"
"SUM(G4-D3*G3)"
"SUM(H4-D3*H3)"
"SUM(I4-D3*I3)"
"SUM(J4-D3*J3)"
"SUM(K4-D3*K3)"
"SUM(L4-D3*L3)"
"SUM(M4-D3*M3)"
"SUM(N4-D3*N3)"
"SUM(O4-D3*O3)"
"SUM(P4-D3*P3)"
"SUM(Q4-D3*Q3)"
"SUM(R4-D3*R3)"
"SUM(S4-D3*S3)"
"SUM(T4-D3*T3)"
"SUM(U4-D3*U3)"
"SUM(V4-D3*V3)"
"SUM(W4-D3*W3)"
"SUM(X4-D3*X3)"
"SUM(Y4-D3*Y3)"
"SUM(Z4-D3*Z3)"
"SUM(AA4-D3*AA3)"
"SUM(AB4-D3*AB3)"
"SUM(AC4-D3*AC3)"
"SUM(AD4-D3*AD3)"
"SUM(AE4-D3*AE3)"
"SUM(AF4-D3*AF3)"
"SUM(AG4-D3*AG3)"
"SUM(AH4-D3*AH3)"
"SUM(AI4-D3*AI3)"
"SUM(AJ4-D3*AJ3)"
"SUM(AK4-D3*AK3)"
"SUM(AL4-D3*AL3)"
"SUM(AM4-D3*AM3)"
"SUM(AN4-D3*AN3)"
"SUM(AO4-D3*AO3)"
"SUM(AP4-D3*AP3)"
"SUM(AQ4-D3*AQ3)"
"SUM(AR4-D3*AR3)"
"SUM(AS4-D3*AS3)"
"SUM(AT4-D3*AT3)"
"SUM(AU4-D3*AU3)"
"SUM(AV4-D3*AV3)"
"SUM(AW4-D3*AW3)"
"SUM(AX4-D3*AX3)"
"SUM(AY4-D3*AY3)"
"SUM(AZ4-D3*AZ3)"
"SUM(BA4-D3*BA3)"
"SUM(BB4-D3*BB3)"
"SUM(BC4-D3*BC3)"
"SUM(BD4-D3*BD3)"
"SUM(BE4-D3*BE3)"
"SUM(BF4-D3*BF3)"
"SUM(BG4-D3*BG3)"
"SUM(BH4-D3*BH3)"
"SUM(BI4-D3*BI3)"
"SUM(BJ4-D3*BJ3)"
"SUM(BL4-D3*BL3)"
"SUM(BM4-D3*BM3)"
"SUM(BN4-D3*BN3)"
"SUM(BO4-D3*BO3)"
"SUM(BP4-D3*BP3)"
"SUM(BQ4-D3*BQ3)"
"SUM(BR4-D3*BR3)"
"SUM(BS4-D3*BS3)"
"SUM(BT4-D3*BT3)"
"SUM(BU4-D3*BU3)"
"SUM(BV4-D3*BV3)"
"SUM(BW4-D3*BW3)"
"SUM(BX4-D3*BX3)"
"SUM(BY4-D3*BY3)"
"SUM(BZ4-D3*BZ3)"
"SUM(BK190-D189*BK189)"
"SUM(C3:C258)"
"SUM(CF4+CF7+CF10+CF13+CF16+CF19+CF22+CF25+CF28+CF31+CF34+CF37+CF40+CF43+CF46+CF49+CF52+CF55+CF58+CF61+CF64+CF67+CF70+CF73+CF76+CF79+CF82+CF85+CF88+CF91+CF94+CF97+CF100+CF103+CF106+CF109+CF112+CF115+CF118+CF121+CF124+CF127+CF130+CF133+CF136+CF139+CF142+CF145+CF148+CF151+CF154+CF157+CF160+CF163+CF166+CF169+CF172+CF175+CF178+CF181+CF184+CF187+CF190+CF193+CF196+CF199+CF202+CF205+CF208+CF211+CF214+CF217+CF220+CF223+CF226+CF229+CF232+CF235+CF238+CF241+CF244+CF247+CF250+CF253+CF256+CF259)"
"SUM(F264-F265)"
"SUM(F263:BZ263)"
"SUM(F4+F7+F10+F13+F16+F19+F22+F25+F28+F31+F34+F37+F40+F43+F46+F49+F52+F55+F58+F61+F64+F67+F70+F73+F76+F79+F82+F85+F88+F91+F94+F97+F100+F103+F106+F109+F112+F115+F118+F121+F124+F127+F130+F133+F136+F139+F142+F145+F148+F151+F154+F157+F160+F163+F166+F169+F172+F175+F178+F181+F184+F187+F190+F193+F196+F199+F202+F205+F208+F211+F214+F217+F220+F223+F226+F229+F232+F235+F238+F241+F244+F247+F250+F253+F256+F259)"
"SUM(A2:B249)"
"SUM(B101:B105)"
"SUM(B100:B104)"
"SUM(E9:E16)"
"+E21-E22"
"+E17+E19+E23+E25+E26+E27+E28"
"SUM(E34:E39)"
"+E50+E54+E55+E56+E57+E58+E59"
"+E40+E42+E43+E44+E45+E46+E60"
"+C8+C9"
"SUM(C13:C15)"
"+C10-C16"
"SUM(C20:C23)"
"+C26+C29+C30+C31+C32"
"+C33-C34"
"+C36/C38"
"+C36/C39"
"SUM(C9:I9)"
"+E11"
"+G11"
"SUM(G12:G14)"
"+G15"
"+G11+G15"
"SUM(B9:B23)"
"SUM(B24:B37)"
"SUM(D8:D22)"
"SUM(D26:D32)"
"SUM(D36:D43)"
"+D23+D33+D44+D45"
"+E49"
"+D46+D47"
"SUM(E20:E21)"
"SUM(E24:E29)"
"SUM(E30,E37)"
"SUM(E22,-E39)"
"C11/C10"
"C12/C10"
"C13/C10"
"C14/C10"
"C14+C11"
"C15/C10"
"C16/C10"
"C16+C15"
"C17/C10"
"SUM(C19:C20)"
"C18/C10"
"C19/$C$9"
"C11/C10"
"C12/C10"
"C12+C11"
"C13/C10"
"C14/C10"
"C13+C14"
"C15/C10"
"SUM(C17:C20)"
"C16/$C$10"
"C18+D18+E18"
"F18/B18"
"SUM(D8:I8)"
"22441627.36+987072.86+464876"
"'General Rev 3 '!G68"
"'Debt Service Page 5'!G27"
"'Capital Projects Page 6'!F43"
"'Food Service Page 7'!E42"
"'Federal Projects Page 8'!F46"
"'Internal Service Page 9'!F23"
"'General Exp Page 4'!I38"
"'Debt Service Page 5'!I44"
"'Capital Projects Page 6'!H68"
"'Food Service Page 7'!G65"
"'Federal Projects Page 8'!H81"
"'Internal Service Page 9'!H41"
"SUM(J8:J22)"
"'General Exp Page 4'!G38"
"'Capital Projects Page 6'!F68"
"'Food Service Page 7'!E65"
"'Federal Projects Page 8'!F81"
"'Internal Service Page 9'!F41"
"'General Rev 3 '!I68"
"'Debt Service Page 5'!I27"
"'Capital Projects Page 6'!H43"
"'Food Service Page 7'!G42"
"'Federal Projects Page 8'!H46"
"'Internal Service Page 9'!H23"
"SUM(J27:J38)"
"'Internal Service Page 9'!F43"
"'General Exp Page 4'!G42"
"'Food Service Page 7'!E68"
"D21"
"'Debt Service Page 5'!G46"
"-59594.61+1095-127.4"
"'General Exp Page 4'!G41"
"'Capital Projects Page 6'!F71"
"'General Exp Page 4'!G40"
"'Capital Projects Page 6'!F70"
"'Food Service Page 7'!E67"
"SUM(J40:J53)"
"SUM(L39:L54)"
"D24-D54"
"+'Combined Bal Sheet Page 1'!A3"
"'General Rev 3 '!I14"
"'Federal Projects Page 8'!H12"
"SUM(D8:I8)"
"'General Rev 3 '!I18"
"'Food Service Page 7'!G19"
"'Federal Projects Page 8'!H24"
"+'General Rev 3 '!I38"
"'Debt Service Page 5'!I23+'Debt Service Page 5'!I13"
"'Capital Projects Page 6'!H20"
"'Food Service Page 7'!G26"
"'Federal Projects Page 8'!H29"
"'General Rev 3 '!I55"
"'Debt Service Page 5'!I18"
"'Capital Projects Page 6'!H28"
"'Food Service Page 7'!G37"
"'Federal Projects Page 8'!H41"
"'Internal Service Page 9'!H18"
"'General Rev 3 '!I66"
"'Debt Service Page 5'!I25+'Debt Service Page 5'!I22"
"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H41"
"'Food Service Page 7'!G41"
"'Internal Service Page 9'!H21"
"SUM(J7:J12)"
"'General Exp Page 4'!I11"
"'Federal Projects Page 8'!H55"
"'Federal Projects Page 8'!H58"
"SUM(J19:J23)"
"'General Exp Page 4'!I19"
"'Federal Projects Page 8'!H65"
"SUM(Capital Projects Page 6!H53:H61)"
"'Food Service Page 7'!G59"
"'Federal Projects Page 8'!H70"
"'Internal Service Page 9'!H41"
"SUM(J24:J32)"
"'General Exp Page 4'!I30"
"'Federal Projects Page 8'!H75"
"'Debt Service Page 5'!I39"
"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34"
"SUM(Capital Projects Page 6!H65:H67)"
"SUM(Food Service Page 7!G63:G63)"
"'Federal Projects Page 8'!H79"
"SUM(J16:J37)"
"K14-K38"
"+'Combined Bal Sheet Page 1'!A3"
"+G11-I11"
"IF(G11>I11,G11-I11,0)"
"SUM(G11:G13)"
"SUM(G16:G17)"
"SUM(G21:G37)"
"31792619.08+166040.81+4736666.96"
"IF(G41>I43,G41-I43,0)"
"286079.21+98489.64+333609.44+28633.12+126820.26"
"29.4+139347.28+1237049.7+480918.65+597643.73+41871.98"
"SUM(G40:G54)"
"SUM(G57:G65)"
"G66+G55+G38+G18+G14"
"65959956.82"
"G70"
"M72"
"SUM(M10:M65)"
"K75"
"SUM(G68:G74)"
"(K68)-(K72)"
"706755294.83-G75"
"SUM(G70:G71)"
"+'Combined Bal Sheet Page 1'!A3"
"127326317.18+28335138.43+4904540.69+6452249.17"
"SUM(G13:G16)"
"SUM(I12:I16)"
"+G24-I24"
"SUM(G19:G27)"
"SUM(G30:G37)+G28+G17+G11"
"6026707.6+1500000"
"G40"
"K38"
"SUM(G38:G44)"
"'General Rev 3 '!G75-'General Exp Page 4'!G45"
"+'Combined Bal Sheet Page 1'!A3"
"+G12-I12"
"IF(G12>I12,G12-I12,0)"
"SUM(G11:G12)"
"SUM(G14:G17)"
"SUM(G19:G21)"
"G25+G22+G18+G13"
"G29"
"M30"
"SUM(M11:M24)"
"K32"
"SUM(G27:G31)"
"(K27)-(K30)"
"G39+G41"
"K39"
"K44"
"SUM(G44:G47)"
"SUM(I44:I49)"
"+G32-G50"
"+'Combined Bal Sheet Page 1'!A3"
"SUM(F12:F19)"
"SUM(H11:H19)"
"SUM(F21:F27)"
"+F30-H30"
"IF(F31>H31,F31-H31,0)"
"SUM(F29:F34)"
"SUM(F36:F40)"
"F20+F28+F35+F41"
"F45"
"L46"
"SUM(L11:L34)"
"J48"
"(J43)-(J46)"
"SUM(F51:F67)"
"J68"
"+F48-F75"
"+'Combined Bal Sheet Page 1'!A3"
"SUM(E11:E18)"
"+E22-G22"
"IF(E22>G22,E22-G22,0)"
"SUM(E21:E25)"
"SUM(E28:E36)"
"SUM(E38:E40)"
"E19+E26+E37+E41"
"E44"
"K45"
"SUM(K11:K40)"
"I47"
"(I42)-(I45)"
"SUM(E59:E63)"
"8792696.43"
"+E67"
"I65"
"SUM(E65:E71)"
"+E47-E72"
"+'Combined Bal Sheet Page 1'!A3"
"+F11-H11"
"SUM(F10:F11)"
"SUM(F14:F23)"
"SUM(H26:H28)"
"SUM(F31:F36)"
"F12+F24+F29+F37+F42"
"H12+H24+H29+H37+H42+H44"
"SUM(F50:F54)"
"SUM(F64:F72)"
"F55+F62+F73+F75+F76+F77+F79"
"+H46-H81"
"SUM(F81:F84)"
"+F46-F85"
"+'Combined Bal Sheet Page 1'!A3"
"SUM(F10:F17)"
"F20-H20"
"IF(F20>H20,F20-H20,0)"
"SUM(F19:F20)"
"+F21+F18"
"F25"
"+L26"
"(H26)"
"SUM(L11:L22)"
"J28"
"SUM(F23:F27)"
"(J23)-(J26)"
"SUM(F32:F40)"
"+J41"
"SUM(F41:F45)"
"+F28-F47"
"'Comb Rev & Expend Page 2'!J8"
"C5/$C$11"
"SUM(C4:C9)"
"SUM(D5:D10)"
"'Comb Rev & Expend Page 2'!K23"
"'Comb Rev & Expend Page 2'!K32"
"'Comb Rev & Expend Page 2'!J33"
"SUM(C13:C20)"
"SUM(D14:D20)"
"C11-C21"
"+'Combined Bal Sheet Page 1'!A3"
"K9/$K$19"
"4845338.38+97266.93+6318.01"
"SUM(L9:L17)"
"SUM(E19:J19)"
"SUM(K8:K17)"
"'Comb Rev & Expend Page 2'!D38"
"'Comb Rev & Expend Page 2'!D8"
"C7/$C$13"
"SUM(C6:C11)"
"SUM(D7:D12)"
"ROUND(SUM(C16/$C$24),4)"
"SUM(C16/C24)"
"SUM(Comb Rev & Expend Page 2!D19:D22)"
"SUM(C17/C24)"
"SUM(Comb Rev & Expend Page 2!D24:D32)"
"SUM(C18/C24)"
"'Comb Rev & Expend Page 2'!D33"
"SUM(C19/C24)"
"ROUND(SUM(C20/$C$24),3)"
"SUM(C20/C24)"
"SUM(C21/C24)"
"SUM(C22/C24)"
"SUM(D16:D22)"
"SUM(C15:C22)"
"C13-C24"
"+'Combined Bal Sheet Page 1'!A3"
"'General Rev 3 '!I14"
"'Federal Projects Page 8'!H12"
"SUM(D8:I8)"
"'General Rev 3 '!I18"
"'Food Service Page 7'!G19"
"'Federal Projects Page 8'!H24"
"'General Rev 3 '!I38"
"'Debt Service Page 5'!I13"
"'Capital Projects Page 6'!H20"
"'Food Service Page 7'!G26"
"'Federal Projects Page 8'!H29"
"'General Rev 3 '!I55"
"'Debt Service Page 5'!I18"
"'Capital Projects Page 6'!H28"
"'Food Service Page 7'!G37"
"'Federal Projects Page 8'!H37"
"'Internal Service Page 9'!H18"
"'General Rev 3 '!I66"
"'Debt Service Page 5'!I25+'Debt Service Page 5'!I22"
"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H41"
"'Food Service Page 7'!G41"
"'Federal Projects Page 8'!H42"
"'Internal Service Page 9'!H21"
"'General Exp Page 4'!I19"
"'Federal Projects Page 8'!H65"
"'Food Service Page 7'!G59"
"'Federal Projects Page 8'!H70"
"'Internal Service Page 9'!H41"
"'General Exp Page 4'!I30"
"'Federal Projects Page 8'!H75"
"'Food Service Page 7'!G61"
"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34"
"SUM(Capital Projects Page 6!H65:H67)"
"SUM(Food Service Page 7!G63:G63)"
"'Federal Projects Page 8'!H79"
"SUM(D8:I8)"
"'General Rev 3 '!G70"
"'Debt Service Page 5'!G28"
"'Capital Projects Page 6'!F44"
"'Food Service Page 7'!E42"
"'Federal Projects Page 8'!F47"
"'Internal Service Page 9'!F23"
"'General Exp Page 4'!I38"
"'Debt Service Page 5'!I45"
"'Capital Projects Page 6'!H69"
"'Food Service Page 7'!G66"
"'Federal Projects Page 8'!H83"
"'Internal Service Page 9'!H41"
"SUM(D8:D22)"
"SUM(J8:J22)"
"'General Exp Page 4'!G38"
"'Capital Projects Page 6'!F69"
"'Food Service Page 7'!E66"
"'Federal Projects Page 8'!F83"
"'Internal Service Page 9'!F41"
"'General Rev 3 '!I70"
"'Debt Service Page 5'!I28"
"'Capital Projects Page 6'!H44"
"'Food Service Page 7'!G42"
"'Federal Projects Page 8'!H47"
"'Internal Service Page 9'!H23"
"SUM(D26:D38)"
"SUM(J27:J37)"
"SUM(J27:J38)"
"'Internal Service Page 9'!F43"
"D21"
"'Debt Service Page 5'!G47"
"'General Exp Page 4'!G41"
"'Capital Projects Page 6'!F72"
"'General Exp Page 4'!G40"
"'Capital Projects Page 6'!F71"
"'Food Service Page 7'!E68"
"SUM(D39:D51)"
"SUM(E39:E53)"
"SUM(J39:J52)"
"SUM(J40:J53)"
"SUM(L39:L54)"
"D24-D54"
"+'Combined Bal Sheet Page 1'!A3"
"'General Rev 3 '!I14"
"'Federal Projects Page 8'!H12"
"SUM(D8:I8)"
"'General Rev 3 '!I18"
"'Food Service Page 7'!G19"
"'Federal Projects Page 8'!H24"
"+'General Rev 3 '!I40"
"'Debt Service Page 5'!I23+'Debt Service Page 5'!I13"
"'Capital Projects Page 6'!H20"
"'Food Service Page 7'!G26"
"'Federal Projects Page 8'!H29"
"'General Rev 3 '!I57"
"'Debt Service Page 5'!I18"
"'Capital Projects Page 6'!H28"
"'Food Service Page 7'!G37"
"'Federal Projects Page 8'!H38"
"'Internal Service Page 9'!H18"
"'General Rev 3 '!I68"
"'Debt Service Page 5'!I26+'Debt Service Page 5'!I22"
"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H42"
"'Food Service Page 7'!G41"
"'Federal Projects Page 8'!H43"
"'Internal Service Page 9'!H21"
"SUM(D7:D12)"
"SUM(J7:J12)"
"'General Exp Page 4'!I11"
"'Federal Projects Page 8'!H56"
"'Federal Projects Page 8'!H59"
"SUM(J19:J23)"
"'General Exp Page 4'!I19"
"'Federal Projects Page 8'!H66"
"SUM('Capital Projects Page 6'!H54:H62)"
"'Food Service Page 7'!G59"
"'Internal Service Page 9'!H41"
"SUM(J24:J32)"
"'General Exp Page 4'!I30"
"'Federal Projects Page 8'!H77"
"'Debt Service Page 5'!I40"
"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34"
"SUM('Capital Projects Page 6'!H66:H68)"
"SUM('Food Service Page 7'!G64:G64)"
"'Federal Projects Page 8'!H81"
"SUM(D16:D36)"
"SUM(J16:J37)"
"D14-D38"
"+'Combined Bal Sheet Page 1'!A3"
"+G11-I11"
"IF(G11>I11,G11-I11,0)"
"SUM(G11:G13)"
"SUM(G16:G17)"
"SUM(G21:G39)"
"IF(G43>I45,G43-I45,0)"
"SUM(G42:G56)"
"SUM(G59:G67)"
"G68+G57+G40+G18+G14"
"G72"
"M74"
"SUM(M10:M67)"
"K77"
"SUM(G70:G76)"
"(K70)-(K74)"
"706755294.83-G77"
"SUM(G72:G73)"
"+'Combined Bal Sheet Page 1'!A3"
"+G11-I11"
"SUM(G13:G16)"
"SUM(I12:I16)"
"SUM(G19:G27)"
"SUM(G30:G37)+G28+G17+G11"
"G40"
"K38"
"SUM(G38:G44)"
"'General Rev 3 '!G77-'General Exp Page 4'!G45"
"+'Combined Bal Sheet Page 1'!A3"
"+G12-I12"
"IF(G12>I12,G12-I12,0)"
"SUM(G11:G12)"
"SUM(G15:G17)"
"SUM(I14:I17)"
"G26+G22+G18+G13"
"G30"
"M31"
"SUM(M11:M24)"
"K33"
"SUM(G28:G32)"
"(K28)-(K31)"
"G40+G42"
"K40"
"K45"
"SUM(G45:G48)"
"SUM(I45:I50)"
"+G33-G51"
"+'Combined Bal Sheet Page 1'!A3"
"+F12-H12"
"IF(F12>H12,F12-H12,0)"
"SUM(F12:F19)"
"SUM(H11:H19)"
"SUM(F21:F27)"
"SUM(F29:F34)"
"F20+F28+F35+F42"
"F46"
"L47"
"SUM(L11:L34)"
"J49"
"SUM(F44:F48)"
"(J44)-(J47)"
"SUM(F52:F68)"
"J69"
"+F49-F76"
"+'Combined Bal Sheet Page 1'!A3"
"+E12-G12"
"IF(E12>G12,E12-G12,0)"
"SUM(E11:E18)"
"SUM(E21:E25)"
"SUM(E28:E36)"
"SUM(E38:E40)"
"E19+E26+E37+E41"
"E44"
"K45"
"SUM(K11:K40)"
"I47"
"(I42)-(I45)"
"SUM(E59:E64)"
"+E68"
"I66"
"SUM(E66:E72)"
"+E47-E73"
"+'Combined Bal Sheet Page 1'!A3"
"+F11-H11"
"SUM(F10:F11)"
"SUM(F14:F23)"
"SUM(H26:H28)"
"SUM(F31:F37)"
"F12+F24+F29+F38+F43"
"H12+H24+H29+H38+H43+H45"
"SUM(F51:F55)"
"F56+F63+F75+F77+F78+F79+F81"
"+H47-H83"
"SUM(F83:F86)"
"+F47-F87"
"+'Combined Bal Sheet Page 1'!A3"
"F12-H12"
"IF(F12>H12,F12-H12,0)"
"SUM(F10:F17)"
"SUM(F19:F20)"
"+F21+F18"
"F25"
"+L26"
"(H26)"
"SUM(L11:L22)"
"SUM(F23:F27)"
"(J23)-(J26)"
"SUM(F32:F40)"
"+J41"
"SUM(F41:F45)"
"+F28-F47"
"'Comb Rev & Expend Page 2'!J8"
"C5/$C$11"
"SUM(C4:C9)"
"SUM(D5:D10)"
"C14/$C$21"
"'Comb Rev & Expend Page 2'!K23"
"'Comb Rev & Expend Page 2'!K32"
"'Comb Rev & Expend Page 2'!J33"
"SUM(C13:C20)"
"SUM(D14:D20)"
"C11-C21"
"+'Combined Bal Sheet Page 1'!A3"
"SUM(E9:J9)"
"K9/$K$19"
"SUM(L9:L17)"
"SUM(E8:E18)"
"SUM(K8:K17)"
"'Comb Rev & Expend Page 2'!D38"
"+E19-E22"
"'Comb Rev & Expend Page 2'!D8"
"C7/$C$13"
"SUM(C6:C11)"
"SUM(D7:D12)"
"ROUND(SUM(C16/$C$24),4)-0.0002"
"SUM(C16/C24)"
"SUM('Comb Rev & Expend Page 2'!D19:D22)"
"ROUND(SUM(C17/$C$24),4)"
"SUM(C17/C24)"
"SUM('Comb Rev & Expend Page 2'!D24:D32)"
"SUM(C18/C24)"
"'Comb Rev & Expend Page 2'!D33"
"SUM(C19/C24)"
"ROUND(SUM(C20/$C$24),3)"
"SUM(C20/C24)"
"SUM(C21/C24)"
"SUM(C22/C24)"
"SUM(D16:D22)"
"SUM(C15:C22)"
"C13-C24"
"+'Combined Bal Sheet Page 1'!A3"
"'General Rev 3 '!I14"
"'Federal Projects Page 8'!H12"
"SUM(D8:I8)"
"'General Rev 3 '!I18"
"'Food Service Page 7'!G19"
"'Federal Projects Page 8'!H24"
"'General Rev 3 '!I40"
"'Debt Service Page 5'!I13"
"'Capital Projects Page 6'!H20"
"'Food Service Page 7'!G26"
"'Federal Projects Page 8'!H29"
"'General Rev 3 '!I57"
"'Debt Service Page 5'!I18"
"'Capital Projects Page 6'!H28"
"'Food Service Page 7'!G37"
"'Federal Projects Page 8'!H38"
"'Internal Service Page 9'!H18"
"'General Rev 3 '!I68"
"'Debt Service Page 5'!I26+'Debt Service Page 5'!I22"
"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H42"
"'Food Service Page 7'!G41"
"'Federal Projects Page 8'!H43"
"'Internal Service Page 9'!H21"
"SUM(D7:D12)"
"'General Exp Page 4'!I19"
"'Federal Projects Page 8'!H66"
"D15/$D$29"
"'Food Service Page 7'!G59"
"'Internal Service Page 9'!H41"
"'General Exp Page 4'!I30"
"'Federal Projects Page 8'!H77"
"'Food Service Page 7'!G61"
"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34"
"SUM('Capital Projects Page 6'!H66:H68)"
"SUM('Food Service Page 7'!G64:G64)"
"'Federal Projects Page 8'!H81"
"SUM(D15:D27)"
"D14-D29"
"'FR finances'!N15"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C5:F5"
"'Cover sheet'!C5:F5"
"'Cover sheet'!C5:F5"
"'Cover sheet'!C5:F5"
"D19+D29+D39+D49+D59"
"IF((E9=0),"""",IF((D9=0),"""",((E9*100)/D9)))"
"D9-G9-H9"
"SUM(D9:D15)"
"G19+H19"
"'FR investments'!E13"
"'FR investments'!E19"
"'FR investments'!E25"
"'FR investments'!E31"
"'FR investments'!E37"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!I5"
"'Cover sheet'!I5"
"'FR expenditures'!H16"
"IF((E12=0),"""",IF((D12=0),"""",((E12*100)/D12)))"
"D12-E12-G12"
"D12*(J12/100)"
"E12*(J12/100)"
"G12*(J12/100)"
"G15-G13-G12"
"SUM(D12:D14)"
"+'FR expenditures'!H16"
"IF(K15=0,0,K15/D15*100)"
"SUM(D18:D26)"
"D27+D15"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"('Cover sheet'!C5:F5)"
"'Cover sheet'!I5"
"SUM(E8:E12)"
"E37+E31+E25+E19+E13"
"SUM(E14:E20)"
"E14-E24"
"IF(E21-E31=E40,""correctly calculated"",""OUT OF BALANCE"")"
"IF(C24=B11,""BALANCED"",""OUT OF BALANCE"")"
"SUM(C26:C400)"
"SUM(C26:C400)"
"C26+D26"
"SUM(E13:E18)"
"SUM(E29:E41)"
"+E19+E27+E42+E43"
"IF(C5="""","""",C5)"
"SUM(E60:E70)"
"SUM(E73:E79)"
"+E71+E80"
"+E44"
"+E81"
"+E84-E85"
"SUM(B7:E7)"
"234.71+66.125+152.343"
"SUM(D33:D36)"
"+B49+C46"
"D49"
"+C12"
"SUM(B62:B63)"
"+C13"
"SUM(B66:B66)"
"SUM(B114+C111)"
"+B75"
"SUM(B127:B129)"
"+C76"
"+C77"
"SUM(B137:B141)"
"+C78"
"SUM(B144:B146)"
"SUM(B157:E157)/4"
"E169"
"81.3+28.2+6"
"SUM(B211:B217)"
"SUM(E211:E216)"
"+B161"
"SUM(B229:B237)"
"+B162"
"H17-H19"
"'Charge Adjustment Detail'!H30"
"'Credit Adjustment Detail'!H30"
"-H25+H30"
"IF(F6=""Y"",E6*'Summary Sheet'!G7,0)"
"E6+G6"
"IF(F7=""Y"",E7*'Summary Sheet'!G7,0)"
"IF(F8=""Y"",E8*'Summary Sheet'!G7,0)"
"IF(F9=""Y"",E9*'Summary Sheet'!G7,0)"
"IF(F10=""Y"",E10*'Summary Sheet'!G7,0)"
"IF(F11=""Y"",E11*'Summary Sheet'!G7,0)"
"IF(F12=""Y"",E12*'Summary Sheet'!G7,0)"
"IF(F13=""Y"",E13*'Summary Sheet'!G7,0)"
"IF(F14=""Y"",E14*'Summary Sheet'!G7,0)"
"IF(F15=""Y"",E15*'Summary Sheet'!G7,0)"
"IF(F16=""Y"",E16*'Summary Sheet'!G7,0)"
"IF(F17=""Y"",E17*'Summary Sheet'!G7,0)"
"IF(F18=""Y"",E18*'Summary Sheet'!G7,0)"
"IF(F19=""Y"",E19*'Summary Sheet'!G7,0)"
"IF(F20=""Y"",E20*'Summary Sheet'!G7,0)"
"IF(F21=""Y"",E21*'Summary Sheet'!G7,0)"
"IF(F22=""Y"",E22*'Summary Sheet'!G7,0)"
"IF(F23=""Y"",E23*'Summary Sheet'!G7,0)"
"IF(F24=""Y"",E24*'Summary Sheet'!G7,0)"
"IF(F25=""Y"",E25*'Summary Sheet'!G7,0)"
"IF(F26=""Y"",E26*'Summary Sheet'!G7,0)"
"IF(F27=""Y"",E27*'Summary Sheet'!G7,0)"
"IF(F28=""Y"",E28*'Summary Sheet'!G7,0)"
"SUM(E6:E28)"
"IF(F6=""Y"",E6*'Summary Sheet'!G7,0)"
"E6+G6"
"IF(F7=""Y"",E7*'Summary Sheet'!G7,0)"
"(+E6+E7)*0.28"
"IF(F8=""Y"",E8*'Summary Sheet'!G7,0)"
"IF(F9=""Y"",E9*'Summary Sheet'!G7,0)"
"IF(F10=""Y"",E10*'Summary Sheet'!G7,0)"
"IF(F11=""Y"",E11*'Summary Sheet'!G7,0)"
"IF(F12=""Y"",E12*'Summary Sheet'!G7,0)"
"IF(F13=""Y"",E13*'Summary Sheet'!G7,0)"
"IF(F14=""Y"",E14*'Summary Sheet'!G7,0)"
"IF(F15=""Y"",E15*'Summary Sheet'!G7,0)"
"IF(F16=""Y"",E16*'Summary Sheet'!G7,0)"
"IF(F17=""Y"",E17*'Summary Sheet'!G7,0)"
"IF(F18=""Y"",E18*'Summary Sheet'!G7,0)"
"IF(F19=""Y"",E19*'Summary Sheet'!G7,0)"
"IF(F20=""Y"",E20*'Summary Sheet'!G7,0)"
"IF(F21=""Y"",E21*'Summary Sheet'!G7,0)"
"IF(F22=""Y"",E22*'Summary Sheet'!G7,0)"
"IF(F23=""Y"",E23*'Summary Sheet'!G7,0)"
"IF(F24=""Y"",E24*'Summary Sheet'!G7,0)"
"IF(F25=""Y"",E25*'Summary Sheet'!G7,0)"
"IF(F26=""Y"",E26*'Summary Sheet'!G7,0)"
"IF(F27=""Y"",E27*'Summary Sheet'!G7,0)"
"IF(F28=""Y"",E28*'Summary Sheet'!G7,0)"
"SUM(E6:E29)"
"SUM(G6:G28)"
"""*""&ROUND(G8,0)&""*"""
"23000+1044"
"G8+SUM(G10:G14)"
"SUM(G18:G25)"
"+G16-G27"
"+G31+G32+G33+G35-G34"
"+G29-G37"
"-17719+1130"
"SUM(F10:F12)"
"31087+5028"
"SUM(F16:F20)"
"SUM(F21+F23)"
"F25+F13"
"F27+F30+F32"
"F43+F45"
"SUM(K10:K20)"
"SUM(K22+K23)"
"SUM(K26:K55)"
"SUM(K24-K59)"
"SUM(K17:K29)"
"SUM(K30+K31)"
"SUM(K37:K40)"
"SUM(K43:K47)"
"SUM(K50:K67)"
"SUM(K108:K114)-1"
"SUM(+K39+K48+K68+K92+K96+K100+K106+K118+K115)"
"SUM(+K32-K122)"
"SUM(K125:K135)"
"SUM(B11:C11)"
"SUM(B11:B22)"
"D14"
"D11*(1+E12)"
"-IF(ISERROR(VLOOKUP(D7,Maturity,2)),0,VLOOKUP(D7,Maturity,2))"
"D10+D11"
"F10+F11+F13"
"(D10+D14)/2"
"D24"
"'Model Assumptions'!$C$29*-1*'Financial Model'!C23"
"D24-C24-D23-D20"
"-1*IF(ISERROR(VLOOKUP(D7,Retention,3)),0,VLOOKUP(D7,Retention,3))"
"D11/'Model Assumptions'!$C$5"
"'Model Assumptions'!$C$22"
"'Model Assumptions'!$C$20*D27"
"E27*'Model Assumptions'!$C$9"
"ROUNDDOWN(D31*'Model Assumptions'!$C$24,0)"
"D31-C31+D32"
"D31+D30+D29"
"D34/'Model Assumptions'!$C$25"
"D35+D31+D30+D29"
"D21/D31"
"D21*'Model Assumptions'!$C$15*'Model Assumptions'!$C$16/1000"
"D82*'Model Assumptions'!$C$32"
"((D82+E82)/2)*'Model Assumptions'!$C$32"
"((D10+D14)/2)*'Model Assumptions'!$C$6"
"SUM(D45:D47)"
"((C110+D110)/2)*'Model Assumptions'!$C$17"
"((C111+D111)/2)*'Model Assumptions'!$C$34"
"SUM(D51:D52)"
"D48-D53"
"-D84"
"-(E84-D84)"
"D55-D56"
"D27*'Model Assumptions'!$C$18"
"D31*'Model Assumptions'!$C$10+'Financial Model'!D35*'Model Assumptions'!$C$26+'Financial Model'!D30*'Model Assumptions'!$C$21+D29*'Model Assumptions'!$C$23"
"-D88+C88"
"E11*'Model Assumptions'!$C$27"
"M11*'Model Assumptions'!$C$27"
"'Model Assumptions'!$C$28+'Model Assumptions'!$C$19*'Financial Model'!D31-'Financial Model'!C31"
"D11*'Model Assumptions'!$C$30+'Model Assumptions'!C31"
"E11*'Model Assumptions'!$C$30"
"SUM(D60:D65)"
"D57-D66"
"IF(D$68*'Model Assumptions'!$C$12+C71<0,0,D68*'Model Assumptions'!$C$12+C71)"
"IF(D$68*'Model Assumptions'!$C$12+C71>0,0,D68*'Model Assumptions'!$C$12+C71)"
"D68+D70"
"D149"
"D14"
"-D83*'Model Assumptions'!$C$7"
"D83+D84"
"D89+D100"
"(D99+D101)"
"D36*'Model Assumptions'!$C$37+('Model Assumptions'!$C$38+'Model Assumptions'!$C$39)*'Financial Model'!D27"
"D36*'Model Assumptions'!$C$37+('Model Assumptions'!$C$38+'Model Assumptions'!$C$39)*'Financial Model'!D27"
"(E36-D36)*'Model Assumptions'!$C$37+('Model Assumptions'!$C$38+'Model Assumptions'!$C$39)*('Financial Model'!E27-'Financial Model'!D27)"
"E89-E97"
"D90"
"E92"
"D96+D95+D94+D93+D92+D90"
"-(SUM(D92:D96)-D98+SUM(D90:D91)/2)/'Model Assumptions'!$B$37+C99"
"'Model Assumptions'!$C$40*'Financial Model'!D27"
"-D100/'Model Assumptions'!$B$40"
"D87+D88"
"-D71*'Model Assumptions'!$C$12"
"D103+D102+D85+D82"
"(C66+D66)*'Model Assumptions'!$C$33"
"D83*'Model Assumptions'!$C$8"
"D73"
"E73+D115"
"H116"
"D117+D112"
"D73"
"D56"
"D62"
"-(D83-C83)"
"-D103+C103"
"D109-C109"
"SUM(D127:D135)"
"-D87"
"-(E87-D87)"
"SUM(D139:D139)"
"SUM(E139)"
"D111"
"E111-D111"
"D116"
"E116-D116"
"D145+D140+D136"
"D149"
"'Model Assumptions'!$C$4+C153"
"D11"
"D24"
"E11"
"E24"
"F11"
"F24"
"G11"
"G24"
"H11"
"H24"
"I11"
"I24"
"J11"
"J24"
"K11"
"K24"
"L11"
"L24"
"M11"
"M24"
"'Financial Model'!D73"
"'Financial Model'!D62"
"'Financial Model'!D56"
"'Financial Model'!D131+'Financial Model'!D132+'Financial Model'!D134+'Financial Model'!D135"
"'Financial Model'!D139"
"SUM(E7:E12)"
"N13*(1+'Model Assumptions'!C11)/('Model Assumptions'!C13-'Model Assumptions'!C11)"
"E13/(1+'Model Assumptions'!$C$13)^('NPV Calculation'!E6-'NPV Calculation'!$D$6)"
"O13/(1+'Model Assumptions'!$C$13-'Model Assumptions'!$C$14)^('NPV Calculation'!N6-'NPV Calculation'!$D$6)"
"SUM(E15:O15)"
"IF(-'Financial Model'!D143<0,-'Financial Model'!D143,0)"
"E20/(1+$H$28)^(E6-$D$6)"
"SUM(E22:N22)"
"D16+D23"
"E16"
"B5-C5"
"D22*C24"
"B11"
"AVERAGE(D5:D8)"
"D9"
"SUM(K5:K9)"
"AVERAGE(D15:D19)"
"D20*2"
"'Notes 1'!I24"
"IncStmt!J31"
"I21+I24"
"1150+122"
"2500+5885+3275"
"19925+61475.4+88464.6"
"1600"
"SUM(J11:J14)"
"SUM(J23:J29)"
"90.86+137.7+235.47+182.59+152.45"
"19761.95"
"375.76"
"J19-J21"
"SUM(I20:I23)"
"IncStmt!J31"
"I29+I30"
"SUM(I37:I38)"
"12046+200+280+320+250+478.41+422+114+250"
"736+600+520+1800"
"403.94+63.4+771"
"300"
"SUM(G15:G19)"
"G10-G20"
"'Notes 1'!G24"
"'Notes 1'!G32"
"1000+1800+4000"
"G24+G21"
"1150+122"
"2500+5885+3275"
"19925+61475.4+88464.6"
"1600"
"SUM(H11:H14)"
"SUM(H23:H36)"
"2050.04+68.52"
"90.86+137.7+235.47+182.59+152.45"
"21149.53-4480+25159.28-555.71-67.2-400"
"19761.95"
"31629.2-421.2"
"4225.75+421.2"
"375.76"
"H19-H21"
"SUM(G20:G23)"
"I32"
"IncStmt!H38"
"G29+G30"
"SUM(G37:G38)"
"2600"
"300*11"
"SUM(G12:G14)"
"106000+8925"
"G9+G11"
"SUM(G20:G21)"
"5000*6"
"G13-G22-G27"
"SUM(G40:G43)"
"G34-G44"
"300*11"
"SUM(G15:G17)"
"G9-G18"
"B2*2"
"(SUM(B6*B5))"
"B3/B4"
"B21/12"
"SUM(B23,B25)"
"(B21*B7)/B9"
"B21*B7"
"(B21*B8)/B10"
"B21*B8"
" B23/B11"
"Financial!$A4"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"B14/12"
"Entry!$B$23"
"B14*Entry!$B$6"
"Entry!$B$24"
"Entry!$B$22"
"Entry!$B$21"
"OFFSET(Z$1,Entry!$B$13,0,1,1)"
"B16/12"
"B4-R4-U4"
"$A$4"
"G4-R4-X4"
"L4-X4"
"B4*Entry!$B$18"
"P4"
"IF(Q4>=Entry!$B$17,Entry!$B$17,P4)"
"(B4-R4)*Entry!$B$15"
"IF(T4>=Entry!$B$16,Entry!$B$16,T4)"
"(B4)*Entry!$B$15"
"OFFSET(Z$1,Entry!$B$13+1,0,1,1)"
"B16/12"
"$A$5"
"Q4+P5"
"IF(Q5<=Entry!$B$17,P5,IF(Q4<Entry!$B$17,Entry!$B$17-Q4,0))"
"IF(T5<=Entry!$B$16,S5,IF(T4<Entry!$B$16,Entry!$B$16-T4,0))"
"OFFSET(Z$1,Entry!$B$13+2,0,1,1)"
"B16/12"
"$A$6"
"OFFSET(Z$1,Entry!$B$13+3,0,1,1)"
"B16/12"
"$A$7"
"OFFSET(Z$1,Entry!$B$13+4,0,1,1)"
"B16/12"
"$A$8"
"OFFSET(Z$1,Entry!$B$13+5,0,1,1)"
"B16/12"
"$A$9"
"OFFSET(Z$1,Entry!$B$13+6,0,1,1)"
"B16/12"
"$A$10"
"OFFSET(Z$1,Entry!$B$13+7,0,1,1)"
"B16/12"
"$A$11"
"OFFSET(Z$1,Entry!$B$13+8,0,1,1)"
"B16/12"
"$A$12"
"OFFSET(Z$1,Entry!$B$13+9,0,1,1)"
"B16/12"
"$A$13"
"OFFSET(Z$1,Entry!$B$13+10,0,1,1)"
"B16/12"
"$A$14"
"OFFSET(Z$1,Entry!$B$13+11,0,1,1)"
"B16/12"
"$A$15"
"Entry!$B$3"
"SUM(C4:C15)"
"R4"
"U4"
"R4"
"R4"
"X4-L21"
"Financial!$A4"
"Production!$C$2/Production!$B$2"
"Production!$I$2/Production!$H$2"
"Entry!$B$4"
"D2/C2"
"Production!$C$3/Production!$B$3"
"Production!$I$3/Production!$H$3"
"Production!$C$4/Production!$B$4"
"Production!$I$4/Production!$H$4"
"Production!$C$5/Production!$B$5"
"Production!$I$5/Production!$H$5"
"Production!$C$6/Production!$B$6"
"Production!$I$6/Production!$H$6"
"Production!$C$7/Production!$B$7"
"Production!$I$7/Production!$H$7"
"Production!$C$8/Production!$B$8"
"Production!$I$8/Production!$H$8"
"Production!$C$9/Production!$B$9"
"Production!$I$9/Production!$H$9"
"Production!$C$10/Production!$B$10"
"Production!$I$10/Production!$H$10"
"Production!$C$11/Production!$B$11"
"Production!$I$11/Production!$H$11"
"Production!$C$12/Production!$B$12"
"Production!$I$12/Production!$H$12"
"Production!$C$13/Production!$B$13"
"Production!$I$13/Production!$H$13"
"SUM(B8:B13)"
"SUM(B23:B25)"
"SUM(B7:B11)"
"SUM(B16:B23)"
"SUM(B28:B36)+B13+B25"
"SUM(B11:B16)"
"+B18+B17"
"+C17/1.023543"
"+C11/1.023543"
"SUM(B10:B14)"
"SUM(B16:B18)"
"SUM(B20:B21)"
"B10/B8"
"SUM(B9:B12)"
"SUM(B14:B18)"
"SUM(D12:G12)"
"IF(OR(D7<>"""", C7<>""""), ROUND(D7*C7, 0), """")"
"IF(OR(E7<>"""", E11<>""""), SUM(E6:E13), 0)"
"+D26*C26"
"5*6"
"IF(OR(E36<>"""", E35<>"""", E24<>"""", E21<>"""", E20<>""""), SUM(E19:E41), 0)"
"IF(E46<>"""", SUM(E46:E48), 0)"
"IF(E53<>"""", SUM(E53:E57), 0)"
" SUM(E62:E66)"
"ROUND(+SUM(+$E$74+E67+$E$58+$E$49+$E$42+$E$14)*0.07,-2)"
"ROUND(+SUM(+$E$74+E67+$E$58+$E$49+$E$42+$E$14)*0.05,-2)-4700"
"E14+E42+E58+E49+E67+E74+E77+E79"
"IF(OR(G14<>"""",#REF!<> """"), SUM(G13:G21), 0)"
"IF(OR(#REF!<>"""",#REF!<> """", G29<>"""", G27<>"""",#REF!<> """"), SUM(G25:G33), 0)"
"IF(#REF!<>"""", SUM(G40:G40), 0)"
"SUM(G51:G53)"
"+SUM($G$22:$G$70)*0.07"
"G22+G34+G41+#REF!+G54+G71+#REF!"
"'Annex D'!A5"
"C16-B16"
"IF(B16=0,""N/A"",(D16/B16))"
"SUM(B16:B20)"
"+B21-B29"
"B32+B34"
"+B32+B34+B40+B41"
"B44"
"+B48+B54+B57"
"'Declaration - AnnexC'!C3"
"'Declaration - AnnexC'!C3"
"I9-H9"
"IF(H9=0,""N/A"",(J9/H9)*100)"
"SUM(H9:H14)"
"B15+1"
"B18+1"
"SUM(H18:H22)"
"B23+1"
"H15-H23"
"H25+H28-H29"
"H31-H34-H36"
"B38+1"
"H38"
"SUM(H48:H51)"
"B52+1"
"H56-H57"
"'annex e'!A1"
"'Declaration - AnnexC'!C3"
"I7-H7"
"IF(H7=0,""N/A"",(J7/H7)*100)"
"SUM(H7:H12)"
"SUM(H18:H21)"
"SUM(H25:H31)"
"H22-H32"
"H13+H15+H34"
"H36-H43-H46"
"H15"
"SUM(H61:H65)"
"H55+H58+H66"
"K48"
"H64"
"H48-H68"
"'annex e'!A1"
"'Declaration - AnnexC'!C3"
"SUM(H7:S7)"
"SUM(H7:H9)"
"H10-H15+H16"
"H19"
"H18"
"SUM(H17:H18)"
"S19"
"H24-H19"
"T19-('annex f'!H20+'annex f'!H21)"
"T42-('annex f'!I20+'annex f'!I21)"
"H42-H19"
"IF(H19=0,""N/A"",(H51/H19)*100)"
"'Declaration - AnnexC'!C3"
"'Declaration - AnnexC'!C3"
"'Declaration - AnnexC'!C3"
"'annex e'!I25"
"'annex e'!I19"
"SUM(H10:H26)"
"SUM(C9:C9)"
"'NOTES TO FS'!C14"
"'NOTES TO FS'!G14"
"SUM(C12:C13)"
"'NOTES TO FS'!F40"
"'NOTES TO FS'!D60"
"43153+5981"
"SUM(F9:F13)"
"SUM(C8,C11)"
"SUM(C19:C27)"
"'NOTES TO FS'!F76"
"41243167.25+800"
"36629"
"'NOTES TO FS'!F94"
"'NOTES TO FS'!F110"
"'NOTES TO FS'!F141"
"SUM(F20:F22)"
"'NOTES TO FS'!F158"
"'NOTES TO FS'!F167"
"'NOTES TO FS'!F194"
"'NOTES TO FS'!E60"
"SUM(C30:C36)"
"5175.03+300"
"'NOTES TO FS'!F102+200"
"'NOTES TO FS'!F118"
"'NOTES TO FS'!F124"
"'NOTES TO FS'!G129"
"'NOTES TO FS'!F145"
"'NOTES TO FS'!F157"
"'NOTES TO FS'!F60"
"SUM(C18,C29)"
"SUM(C15,-C38)"
"'NOTES TO FS'!G234"
"SUM(C41,C39)"
"SUM(C9:C12)"
"'NOTES TO FS'!F230"
"'NOTES TO FS'!F262"
"'NOTES TO FS'!G263"
"'NOTES TO FS'!F274"
"-'NOTES TO FS'!G60"
"SUM(C8)"
"'NOTES TO FS'!F321"
"-'NOTES TO FS'!F261"
"'NOTES TO FS'!F331"
"'NOTES TO FS'!F338"
"'NOTES TO FS'!G339"
"SUM(C14,-C24)+500"
"SUM(D14,-D24)"
"SUM(C29:C30)"
"'CHANGES IN EQUITY'!C12"
"SUM(C28)"
"SUM(D29:D30)"
"61205.55+300"
"54273.72+800"
"26470.25"
"SUM(C9-C10+C11)-400"
"SUM(D9-D10+D11)"
"'NOTES TO FS'!C60"
"'NOTES TO FS'!D60"
"SUM(D15:D17)"
"SUM(C12,C18)"
"'NOTES TO FS'!F359"
"'NOTES TO FS'!F365"
"-'NOTES TO FS'!F373"
"SUM(C8:C10)"
"SUM(C14:C17)"
"-'NOTES TO FS'!F357"
"-'NOTES TO FS'!F355"
"SUM(C11,C13)"
"SUM(C18)"
"SUM(C20,C21)"
"SUM(E7-C7)"
"118014301.63+300"
"SUM(C6:D13)"
"SUM(C6:D13)"
"SUM(E6:E13)"
"SUM(F19:F29)"
"SUM(F36:F39)"
"3605253.25+300"
"C51+D51-E51"
"C53+D53-E53-F53"
"C56-E56"
"SUM(C47:C59)"
"SUM(E47:E59)-1000"
"C60+D60-E60-F60-1000"
"G60"
"SUM(F63:F64)"
"79956+1216-8602+1"
"12098-1288"
"6632-734"
"26564-2988"
"SUM(F76)"
"1246"
"1246-146"
"495+26"
"495-106"
"2446438.23+300"
"1923"
"1923-122"
"921"
"921-40"
"2026"
"2026-26"
"314"
"314-4"
"1780+2419+332"
"1780+67"
"SUM(F87:F93)"
"SUM(F94,F102)"
"2138"
"2138-380"
"F118"
"5345"
"5345-840"
"488576.85-500"
"1465"
"1465-4"
"740"
"740+50"
"SUM(F115:F117)"
"F129"
"SUM(F124:F124)"
"46762-1"
"46762-1-976"
"28522"
"28522-482"
"1028"
"1028-574"
"695"
"695+190"
"SUM(F136:F140)"
"SUM(F141,F145)"
"F159"
"628771"
"628771+23081"
"F176"
"F185"
"SUM(F167)"
"16+15+2"
"F199"
"F218"
"SUM(C209:E209)"
"SUM(C208:D212)"
"SUM(C208:D212)"
"F243"
"26539.2-300"
"SUM(F252:F253)-1000"
"SUM(G252:G253)"
"D60-E60-F60"
"SUM(F250:F251)"
"F302"
"F311"
"SUM(G296:G301)"
"11562675.04-200"
"SUM(F250)"
"11562675.04-400"
"F318+F319-F320"
"2004035.82+54273.72"
"2294+86"
"1864257.45+300"
"SUM(F328:F329)-F330-600"
"SUM(G328:G329)-G330"
"74673.44+441.83"
"431676.35"
"4931805.3+1000"
"SUM(F343:F345)+200"
"SUM(G343:G344)"
"'INCOME STATEMENT'!C43"
"SUM(F355:F357)"
"-F36"
"G36"
"'INCOME STATEMENT'!C29"
"'INCOME STATEMENT'!D29+514"
"G357"
"SUM(F352,F354)"
"-67934477.54-200"
"15568586.16+33402.08"
"177711.57"
"-6319"
"-I364"
"F320"
"SUM(G320)"
"F330"
"SUM(F6:F7)"
"SUM(F14:F14)"
"SUM(F15,F19)"
"1400+200"
"SUM(F27:F30)"
"44431.2+200"
"SUM(F34:F38)"
"1450374.82+1628035.42+13281923.96"
"3514635.45"
"SUM(F45:F47)"
"F57"
"149824.73"
"E60"
"64417.8-400"
"64417.8"
"SUM(G65:G67)-200"
"398705.01-300"
"92029.44+199755.5"
"598460.51-200"
"110222.58-200"
"SUM(E73:E75)-500"
"SUM(E62+E70+E78)"
"481480.79+501544.73+613056+487036.54"
"382627.33+472862.32+587592+98789.11"
"385923.84+412488.41+200"
"355154.06+62029.46"
"8025+147000"
"SUM(D8:E8)"
"+G8/F8*100"
"75246+1006+2094"
"68668+580"
"108752+2000"
"22500+66900+20400+116200"
"854+1000+1+140+140+334"
"SUM(F17-G17)"
"SUM(D8:D17)"
"SUM(D11+E11)"
"SUM(D12)"
"752500-100"
"85501-200"
"78580"
"SUM(D13+E13-F13)"
"50400-100"
"18400+14000"
"667337.2+300"
"177150+200"
"SUM(D18-F18)-1000"
"182474+100"
"SUM(D20-F20)+1000"
"14200+8800"
"SUM(C10:C22)"
"SUM(E10:E22)-1000"
"259747.96-300"
"SUM(D28-F28)"
"SUM(C28:C28)"
"SUM(C9:C9)"
"SUM(C8)"
"C9"
"SUM(C12:C14)"
"488576.85-500"
"SUM(C8,C11)"
"+F8/E8*100"
"SUM(J8:J9)"
"SUM(I8:I9)"
"8651+36354+11935"
"126621+33+358"
"1559-33-358"
"SUM(J29:J29)"
"SUM(C7:C29)"
"SUM(L8:L29)"
"130228+33+358"
"10100-33-358"
"SUM(C38:C44)"
"SUM(C50:C58)"
"+D69+C69"
"SUM(C68:C77)"
"4330+76"
"SUM(C84:C88)"
"20088-1"
"+C97+D97"
"2846+1"
"+D100"
"SUM(C95:C100)"
"C126"
"+E126-F126"
"SUM(C110:C126)"
"+C135"
"SUM(C161:C172)"
"-3131+1"
"58827+1"
"7234-1"
"25910-1"
"SUM(C206:C226)"
"80113+33+358"
"807-33-358"
"SUM(D261:D282)"
"16022+33+358"
"SUM(C302:C309)"
"SUM(C324:C343)"
"'NOTES TO FS'!E60+561579.95+1000"
"SUM(G34:G35)"
"'Table 1.0 I & E - Annex D'!A4"
"I9-H9"
"IF(H9=0,""N/A"",(J9/H9)*100)"
"SUM(H9:H14)"
"B15+1"
"B18+1"
"SUM(H18:H22)"
"B23+1"
"H15-H23"
"H25+H28-H29"
"H31-H34-H36"
"B38+1"
"H38"
"SUM(H48:H51)"
"B52+1"
"H56-H57"
"'Table 1.0 I & E - Annex D'!A1"
"I7-H7"
"IF(H7=0,""N/A"",(J7/H7)*100)"
"SUM(H7:H12)"
"SUM(H18:H22)"
"SUM(H26:H32)"
"H23-H33"
"H13+H15+H35"
"SUM(H40:H43)"
"H37-H44-H47"
"H15"
"H56+H59+H67"
"K49"
"H65"
"H49-H69"
"'Table 1.0 I & E - Annex D'!A1"
"SUM(H7:S7)"
"SUM(H7:H9)"
"H10-H15+H16"
"H19"
"H18"
"SUM(H17:H18)"
"S19"
"H24-H19"
"T19-('Table 2.0 BS - Annex E'!H20+'Table 2.0 BS - Annex E'!H21+'Table 2.0 BS - Annex E'!H22)"
"T42-('Table 2.0 BS - Annex E'!I20+'Table 2.0 BS - Annex E'!I21+'Table 2.0 BS - Annex E'!I22)"
"H42-H19"
"IF(H19=0,""N/A"",(H51/H19)*100)"
"C8*D8"
"F8-E8"
"G8/E19"
"G9/E19"
"G10/E19"
"F12/E19"
"F13/E19"
"F14/E19"
"G16/E19"
"G17/E19"
"G18/E19"
"SUM(E8:E18)"
"G19/E19"
"G23/F24"
"SUM(E22:E23)"
"G27/E31"
"SUM(E27:E30)"
"G41/E48"
"G42/E48"
"G43/E48"
"SUM(E41:E47)"
"E55+E48+E38+E31+E24+E19"
"E58/E57"
"E57+E58"
"F58+F57"
"D5/C5"
"D5/D22"
"D6/D22"
"D9/D22"
"D10/D22"
"D11/D22"
"D14/D22"
"D15/D22"
"D16/D22"
"D17/D22"
"C5+C9+C10+C11+C14+C15+C16+C17"
"D20/D22"
"D21/D22"
"C5+C6+C9+C10+C11+C14+C15+C16+C17+C20+C21"
"D22/C22"
"SUM(H10:H11)"
"+F306"
"SUM(A9:A22)"
"SUM(I9:I21)"
"+G252"
"+G259"
"+G274"
"+G306"
"SUM(A29:A35)"
"SUM(I29:I34)"
"+A23-A36"
"+F192"
"+F203"
"+G216"
"38521.32+341.09+6.64+3104.74"
"SUM(A52:A59)"
"SUM(I52:I58)"
"+I63"
"+A60+A63"
"10588.71-39.36"
"13618.49+0.3+2285.29"
"7500+4444.45-5000"
"SUM(I70:I76)"
"+A65-A77"
"+J79"
"+J107"
"+J38"
"+I104"
"+I103+I105+I106"
"SUM(F189:F191)"
"SUM(F198:F202)"
"1051.33+6453.8"
"SUM(G210:G215)"
"+D222-E222-F222"
"SUM(D222:D223)"
"SUM(G234:G237)"
"+G294/2"
"SUM(G242:G251)"
"0.8*40265.59"
"+G294/2"
"944+3354.99+4767.04"
"SUM(G261:G273)"
"144.12+1687"
"+F300-G300"
"+D300+E300+H300"
"10777.86+38412.48"
"SUM('Financial summary'!J4)"
"SUM('Financial summary'!I44)"
"SUM('Financial summary'!I61)"
"SUM(B45:B46)"
"SUM('Financial summary'!I63)"
"'Financial summary'!$I$64"
"SUM(B47:B49)"
"SUM(B43-B50)"
"'Financial summary'!$J$67"
"SUM(F6:F7)"
"E35*0.5"
"(J10 +J11)+J1"
"G8*G9"
"G10"
"J4*0.175"
"'Staffing plan'!$F$8"
"'Staffing plan'!$F$36"
"'Staffing plan'!$F$52"
"'Staffing plan'!$F$67"
"SUM(I20:I43)"
"SUM(I47:I60)"
"I44+I61"
"I62*0.5"
"I63/I62"
"SUM(I44+I61+I63)"
"J4-I65"
"J66/J4"
"SUM(I13,G13)"
"SUM(O13,J13)"
"SUM(G13:G15)"
"SUM(G13,G24,G35)"
"SUM(G42:G44)"
"SUM(J46+O46)"
"SUM(I13,G13)"
"SUM(O13,J13)"
"SUM(G13:G15)"
"SUM(G13,G24,G35)"
"SUM(G42:G44)"
"SUM(O46+J46)"
"SUM(I13,G13)"
"SUM(O13,J13)"
"SUM(G13:G15)"
"SUM(G13+G24)"
"SUM(G25+G14)"
"SUM(G31:G34)"
"SUM(G18+G20+G22+G24+FG3172)"
"SUM(G18+G20+G22+G24+FG3172)"
"SUM(G33+G34+G38+G40+G42+G44+G46+G48+G50+G52+G54+G56+G58+G60)"
"SUM(G33+G34+G38+G40+G42+G44+G46+G48+G50+G52+G54+G56+G58+G60)"
"SUM(D67 + D69 + D71 + D73 + D75 + D77 + I67 + I69 + I71 + I73 + I75)"
"SUM(D67 + D69 + D71 + D73 + D75 + D77 + I67 + I69 + I71 + I73 + I75)"
"SUM(F13:G13)"
"SUM(F13:F43)"
"SUM(F50:F99)"
"SUM(G103:G104)"
"SUM(G107:G109)"
"H100"
"SUM(F119:F136)"
"Data!B3"
"Data!C3"
"Data!A112"
"""Project: ""&Data!B87"
"Data!B43"
"""Wind, ""&K10"
"Data!B99"
"Data!B74"
"Data!B101"
"Data!B72"
"Data!A119"
"Data!B70"
"Data!B119"
"Data!B136"
"Data!B138"
"SUM(K11:K13)"
"""Prices, ""&Data!B81&""/MWh"""
"Data!A141"
"""Invest. cost, ""&Data!$B$81&""/kW"""
"64000/60"
"-PMT(K16/100,K17,G16)"
"""O&M cost, ""&Data!$B$81&""/kW"""
"Data!C82"
"G17+G18"
"Data!D3"
"Data!A160"
"""Revenue of wind generation, ""&Data!$B$81&""/kW"""
"Data!B192"
"E18"
"G18"
"G18"
"""Annual contribution margin, ""&Data!$B$81&""/kW"""
"J21-J22"
"-PV($K$16/100,$K$17,J23)"
"""Net annual surplus, ""&Data!$B$81&""/kW"""
"J23-$G$17"
"Data!B116"
"Data!B137"
"""benefit ""&Data!$B$81&""/ton CO2"""
"""Average electricity price, ""&Data!$B$81&""/MWh"""
"Data!B193"
"Data!A197&"", ""&Data!$B$81&""/MWh"""
"Data!B197"
"""Additional costs,  ""&Data!$B$81&"" per ton CO2 reduced"""
"-J25/J26*1000"
"""Required further CO2 benefit ""&Data!$B$81&""/ton CO2"""
"J29-C28"
"K29-C29"
"B28"
"A141"
"A160"
"B180"
"A5-(A7-A5)"
"100*Data!B59/Data!$B$70"
"100*Data!B88/Data!$B$99"
"Data!B113"
"Data!B120"
"Data!B142"
"Data!B161"
"Data!B181"
"A6"
"B4"
"$D$4"
"B44"
"100*Data!B60/Data!$B$70"
"100*Data!B89/Data!$B$99"
"Data!B121"
"Data!B143"
"Data!B162"
"Data!B182"
"B45"
"100*Data!B61/Data!$B$70"
"100*Data!B90/Data!$B$99"
"Data!B122"
"Data!B144"
"Data!B163"
"Data!B183"
"B46"
"100*Data!B62/Data!$B$70"
"100*Data!B91/Data!$B$99"
"Data!B123"
"Data!B145"
"Data!B164"
"Data!B184"
"B47"
"100*Data!B63/Data!$B$70"
"100*Data!B92/Data!$B$99"
"Data!B124"
"Data!B146"
"Data!B165"
"Data!B185"
"B48"
"100*Data!B64/Data!$B$70"
"100*Data!B93/Data!$B$99"
"Data!B125"
"Data!B147"
"Data!B166"
"Data!B186"
"B49"
"100*Data!B65/Data!$B$70"
"100*Data!B94/Data!$B$99"
"Data!B126"
"Data!B148"
"Data!B167"
"Data!B187"
"B50"
"100*Data!B66/Data!$B$70"
"100*Data!B95/Data!$B$99"
"Data!B127"
"Data!B149"
"Data!B168"
"Data!B188"
"B51"
"100*Data!B67/Data!$B$70"
"100*Data!B96/Data!$B$99"
"Data!B128"
"Data!B150"
"Data!B169"
"Data!B189"
"B52"
"100*Data!B68/Data!$B$70"
"100*Data!B97/Data!$B$99"
"Data!B129"
"Data!B151"
"Data!B170"
"Data!B1794"
"B53"
"100*Data!B69/Data!$B$70"
"100*Data!B98/Data!$B$99"
"""Egypt - avg. 20""&$B$81&""/MWh"""
"""Egypt - avg. 30""&$B$81&""/MWh"""
"""Market 10-40 ""&$B$81&""/MWh"""
"INDEX($D$43:$M$55,1,$C$43)"
"B29"
"B30"
"B31"
"B32"
"B33"
"B34"
"B35"
"B36"
"B37"
"B38"
"""0-""&FIXED(B44,0)"
"INDEX($D$43:$M$55,2,$C$43)"
"FIXED(B44,0)&""-""&FIXED(B45,0)"
"INDEX($D$43:$M$55,3,$C$43)"
"INDEX($D$43:$M$55,4,$C$43)"
"INDEX($D$43:$M$55,5,$C$43)"
"INDEX($D$43:$M$55,6,$C$43)"
"INDEX($D$43:$M$55,7,$C$43)"
"INDEX($D$43:$M$55,8,$C$43)"
"INDEX($D$43:$M$55,9,$C$43)"
"INDEX($D$43:$M$55,10,$C$43)"
"INDEX($D$43:$M$55,11,$C$43)"
"INDEX($D$43:$M$55,12,$C$43)"
"INDEX($D$43:$M$55,13,$C$43)"
"'Zafarana 1999'!I33"
"INDEX($D$58:$M$74,1,$C$58)"
"C43"
"INDEX($D$58:$M$74,2,$C$58)"
"'Zafarana 1999'!I36/3.6"
"'Zafarana 2010'!I36/3.6"
"INDEX($D$58:$M$74,3,$C$58)"
"INDEX($D$58:$M$74,4,$C$58)"
"INDEX($D$58:$M$74,5,$C$58)"
"INDEX($D$58:$M$74,6,$C$58)"
"INDEX($D$58:$M$74,7,$C$58)"
"INDEX($D$58:$M$74,8,$C$58)"
"INDEX($D$58:$M$74,9,$C$58)"
"INDEX($D$58:$M$74,10,$C$58)"
"INDEX($D$58:$M$74,11,$C$58)"
"INDEX($D$58:$M$74,12,$C$58)"
"INDEX($D$58:$M$74,13,$C$58)"
"SUM(D59:D69)"
"INDEX($D$58:$M$74,14,$C$58)"
"'Zafarana 1999'!B47/3.6-Data!D70"
"'Zafarana 2010'!B47/3.6-Data!D70"
"INDEX($D$58:$M$74,15,$C$58)"
"'Zafarana 1999'!B34/3.6"
"'Zafarana 2010'!B34/3.6"
"INDEX($D$58:$M$74,16,$C$58)"
"SUM(D70:D72)"
"INDEX($D$58:$M$74,17,$C$58)"
"INDEX($E$76:$M$79,1,$D$76)"
"INDEX($E$76:$M$79,2,$D$76)"
"O77/3.6"
"E77*$F$83"
"INDEX($E$76:$M$79,3,$D$76)"
"INDEX($E$76:$M$79,4,$D$76)"
"LEFT($C$81,1)"
"INDEX($E$81:$M$82,1,$D$76)"
"INDEX($E$81:$M$82,2,$D$76)"
"$B$81&""/MWh"""
"$B$81&""/kW"""
"INDEX($D$87:$M$102,1,$C$87)"
"C29"
"C30"
"C31"
"C32"
"C33"
"C34"
"C35"
"C36"
"C37"
"C38"
"A44"
"INDEX($D$87:$M$102,2,$C$87)"
"-'Zafarana 1999'!$D58/3.6"
"-'Zafarana 1999'!$D36/3.6"
"-'Zafarana 2010'!$D80/3.6"
"-'Zafarana 2010'!$D58/3.6"
"-'Zafarana 2010'!$D36/3.6"
"INDEX($D$87:$M$102,3,$C$87)"
"INDEX($D$87:$M$102,4,$C$87)"
"INDEX($D$87:$M$102,5,$C$87)"
"INDEX($D$87:$M$102,6,$C$87)"
"INDEX($D$87:$M$102,7,$C$87)"
"INDEX($D$87:$M$102,8,$C$87)"
"INDEX($D$87:$M$102,9,$C$87)"
"INDEX($D$87:$M$102,10,$C$87)"
"INDEX($D$87:$M$102,11,$C$87)"
"INDEX($D$87:$M$102,12,$C$87)"
"INDEX($D$87:$M$102,13,$C$87)"
"INDEX($D$87:$M$102,14,$C$87)"
"INDEX($D$87:$M$102,15,$C$87)"
"INDEX($D$87:$M$102,16,$C$87)"
"D99/D101*1000"
"INDEX($D$112:$M$113,1,$C$112)"
"D29"
"D30"
"D31"
"D32"
"D33"
"D34"
"D35"
"D36"
"D37"
"D38"
"A44"
"INDEX($D$112:$M$116,2,$C$112)"
"VLOOKUP(D114,$A$77:$B$79,2)*3.6/(D115/100)"
"INDEX($D$112:$M$116,3,$C$112)"
"INDEX($D$112:$M$116,4,$C$112)"
"INDEX($D$112:$M$116,5,$C$112)"
"$B$102*D113/1000"
"INDEX($D$119:$M$132,1,$C$87)"
"D87"
"A44"
"INDEX($D$119:$M$133,2,$C$87)"
"$B$79*3.6/('Zafarana 1999'!$E36/100)"
"$B$79*3.6/('Zafarana 2010'!$E36/100)"
"INDEX($D$119:$M$133,3,$C$87)"
"INDEX($D$119:$M$133,4,$C$87)"
"INDEX($D$119:$M$133,5,$C$87)"
"INDEX($D$119:$M$133,6,$C$87)"
"INDEX($D$119:$M$133,7,$C$87)"
"INDEX($D$119:$M$133,8,$C$87)"
"INDEX($D$119:$M$133,9,$C$87)"
"INDEX($D$119:$M$133,10,$C$87)"
"INDEX($D$119:$M$133,11,$C$87)"
"INDEX($D$119:$M$133,12,$C$87)"
"INDEX($D$133:$M$137,1,$C$87)"
"'Zafarana 1999'!O69"
"'Zafarana 1999'!$O$47"
"'Zafarana 2010'!$O$91"
"'Zafarana 2010'!$O$69"
"'Zafarana 2010'!$O$47"
"INDEX($D$133:$M$137,2,$C$87)"
"'Zafarana 1999'!P69"
"'Zafarana 1999'!$P$47"
"'Zafarana 2010'!$P$91"
"'Zafarana 2010'!$P$69"
"'Zafarana 2010'!$P$47"
"INDEX($D$133:$M$137,3,$C$87)"
"'Zafarana 1999'!Q69"
"'Zafarana 1999'!$Q$47"
"'Zafarana 2010'!$Q$91"
"'Zafarana 2010'!$Q$69"
"'Zafarana 2010'!$Q$47"
"INDEX($D$133:$M$137,5,$C$87)"
"(D133*$B$77+D134*$B$78+D135*$B$79)/D101"
"IF(B133>0,A133&""/"","""")&IF(B134>0,A134&""/"","""")&IF(B135>0,A135,"""")"
"""Electricity prices, ""&$B$81&""/MWh"""
"INDEX($D$141:$M$158,1,$C$141)"
"E29"
"$E$30"
"$E$31"
"$E$32"
"$E$33"
"$E$34"
"$E$35"
"$E$36"
"$E$37"
"$E$38"
"A44"
"INDEX($D$141:$M$158,2,$C$141)"
"$D$157"
"$N142*E$157"
"'Zafarana 1999'!M36"
"INDEX($D$141:$M$158,3,$C$141)"
"INDEX($D$141:$M$158,4,$C$141)"
"INDEX($D$141:$M$158,5,$C$141)"
"INDEX($D$141:$M$158,6,$C$141)"
"INDEX($D$141:$M$158,7,$C$141)"
"INDEX($D$141:$M$158,8,$C$141)"
"INDEX($D$141:$M$158,9,$C$141)"
"INDEX($D$141:$M$158,10,$C$141)"
"INDEX($D$141:$M$158,11,$C$141)"
"INDEX($D$141:$M$158,12,$C$141)"
"INDEX($D$141:$M$158,13,$C$141)"
"INDEX($D$141:$M$158,14,$C$141)"
"$N$154"
"-'Zafarana 1999'!$D$47/'Zafarana 1999'!$F$47"
"INDEX($D$141:$M$158,15,$C$141)"
"$N$155"
"$B$99/H154*3.6"
"'Zafarana 1999'!F47"
"INDEX($D$141:$M$158,16,$C$141)"
"VLOOKUP(D153,$A$77:$B$78,2)*D155/1000"
"INDEX($D$141:$M$158,17,$C$141)"
"Presentation!$C$19"
"F28"
"INDEX($D$160:$M$171,1,$C$160)"
"$F$29"
"$F$30"
"$F$31"
"$F$32"
"$F$33"
"$F$34"
"$F$35"
"$F$36"
"F37"
"F38"
"A44"
"INDEX($D$160:$M$171,2,$C$160)"
"Presentation!$C$24"
"B157"
"N142*Presentation!$C$24"
"G142"
"INDEX($D$160:$M$171,3,$C$160)"
"D$161"
"INDEX($D$160:$M$171,4,$C$160)"
"INDEX($D$160:$M$171,5,$C$160)"
"INDEX($D$160:$M$171,6,$C$160)"
"INDEX($D$160:$M$171,7,$C$160)"
"INDEX($D$160:$M$171,8,$C$160)"
"INDEX($D$160:$M$171,9,$C$160)"
"INDEX($D$160:$M$171,10,$C$160)"
"INDEX($D$160:$M$171,11,$C$160)"
"INDEX($D$160:$M$171,12,$C$160)"
"""Revenue, ""&$B$81&""/kW"""
"$A$141"
"$A$160"
"A44"
"B88*B142/$B$101"
"B88*B161/$B$101"
"B192/B102*1000"
"C192/$B$102*1000"
"Presentation!C28*Data!B116/1000"
"Presentation!C29*Data!B137/1000"
"B192+B195"
"C34-B34"
"-D36/J36*100"
"B36-B37"
"SUM(E36:E38)/3"
"VLOOKUP(G36,Data!$A$77:$C$78,3)*$J$36/J36"
"K36*B36/$B$47"
"K36/$L$47"
"M36*D36/$D$47"
"IF(O$33=$G36,$F36,0)"
"J36"
"F39*VLOOKUP(G39,Data!$A$77:$B$78,2)/1000"
"E39"
"B46"
"SUM(B36:B46)"
"B34+B47"
"-D58/J36*100"
"C36/$C$36"
"-(D36-D58)/$B$36"
"-D58/$B$36"
"C34-B34"
"-D36/J36*100"
"F36*VLOOKUP(G36,Data!$A$77:$B$78,2)/1000"
"B49-B37"
"E36"
"VLOOKUP(G36,Data!$A$77:$C$78,3)*$J$36/J36"
"K36*B36/$B$47"
"K36/$L$47"
"M36*D36/$D$47"
"IF(O$33=$G36,$F36,0)"
"B37-B38"
"J36"
"B46"
"SUM(B36:B46)"
"B34+B47"
"B36/8"
"-D58/J36*100"
"'Zafarana 1999'!A36"
"'Zafarana 1999'!D36"
"-D80/J36*100"
"C49/$C$49"
"-(D49-D71)/$B$49"
"-(D71-D93)/$B$49"
"-D93/$B$49"
"C37/$C$49"
"-(D37-D59)/$B$49"
"-(D59-D81)/$B$49"
"-D81/$B$49"
"SUM(G16:H29)"
"SUM(G16:H29)"
"SUM(G16:H29)"
"SUM(G16:H29)"
"SUM(G16:H29)"
"SUM(G16:H29)"
"SUM(D16:E29)"
"SUM(D16:E29)"
"SUM(G30:P32)"
"SUM(G30:P32)"
"SUM(D16:E29)"
"SUM(D16:E29)"
"SUM(G30:P32)"
"SUM(G30:P32)"
"SUM(D16:E29)"
"SUM(D16:E29)"
"SUM(G30:P32)"
"SUM(G30:P32)"
"Sheet1!D16"
"Sheet1!G16"
"Sheet1!D57"
"Sheet1!G57"
"Sheet1!D97"
"Sheet1!G97"
"Sheet1!D138"
"Sheet1!G138"
"Sheet1!D18"
"Sheet1!G18"
"Sheet1!D59"
"Sheet1!G59"
"Sheet1!D99"
"-Sheet1!G99"
"Sheet1!D140"
"Sheet1!G140"
"Sheet1!D20"
"Sheet1!G20"
"Sheet1!D61"
"Sheet1!G61"
"Sheet1!D101"
"Sheet1!G101"
"Sheet1!D142"
"Sheet1!D142"
"Sheet1!D22"
"Sheet1!G22"
"Sheet1!D63"
"Sheet1!G63"
"Sheet1!D103"
"Sheet1!G103"
"Sheet1!D144"
"Sheet1!D144"
"Sheet1!D24"
"Sheet1!G24"
"Sheet1!D65"
"Sheet1!G65"
"Sheet1!D105"
"Sheet1!G105"
"Sheet1!D146"
"Sheet1!D146"
"Sheet1!D26"
"Sheet1!G26"
"Sheet1!D67"
"Sheet1!G67"
"Sheet1!D107"
"Sheet1!G107"
"Sheet1!D148"
"Sheet1!D148"
"Sheet1!D28"
"Sheet1!D69"
"Sheet1!D109"
"Sheet1!D150"
"SUM(C10:C16)"
"SUM(C17+E17+G17+I17)"
"Sheet1!G30"
"Sheet1!G71"
"Sheet1!G111"
"Sheet1!G152"
"Sheet1!G152"
"SUM(C19:J19)"
"Sheet1!I30"
"Sheet1!I30"
"Sheet1!I71"
"Sheet1!I71"
"Sheet1!I111"
"Sheet1!I111"
"Sheet1!I152"
"Sheet1!I152"
"Sheet1!K30"
"Sheet1!K30"
"Sheet1!K71"
"Sheet1!K71"
"Sheet1!K111"
"Sheet1!K111"
"Sheet1!K152"
"Sheet1!K152"
"Sheet1!M30"
"Sheet1!M30"
"Sheet1!M71"
"Sheet1!M71"
"Sheet1!M111"
"Sheet1!M111"
"Sheet1!M152"
"Sheet1!M152"
"Sheet1!O30"
"Sheet1!O30"
"Sheet1!O71"
"Sheet1!O71"
"Sheet1!O111"
"Sheet1!O111"
"Sheet1!O152"
"Sheet1!O152"
"SUM(C19:D23)"
"SUM(C19:D23)"
"SUM(K19:K23)"
"B10-0.25"
"B9*B10"
"B11-(B12*B9)"
"'Assumptions for IS'!B11"
"B7/B$9"
"'Assumptions for IS'!C11"
"'Assumptions for IS'!D11"
"'Assumptions for IS'!E11"
"SUM(B7:B7)"
"'Assumptions for IS'!B9*'Assumptions for IS'!B12"
"'Assumptions for IS'!C9*'Assumptions for IS'!C12"
"'Assumptions for IS'!D9*'Assumptions for IS'!D12"
"'Assumptions for IS'!E9*'Assumptions for IS'!E12"
"B12"
"B9-B13"
"B15/B9"
"B$21*0.775"
"D$21*0.675"
"F$21*0.625"
"B$21*0.2"
"D$21*0.3"
"F$21*0.35"
"B$21*0.025"
"B21/B9"
"IF((B15-B21)>250000,((B15-B21)*0.2),250000)"
"IF(((D15-D21)*0.2)>250000,((D15-D21)*0.2),250000)"
"SUM(B24:B24)"
"B15-B21-B25"
"B27/B9"
"'Assumptions for IS'!B18"
"B7/B$9"
"'Assumptions for IS'!C18"
"'Assumptions for IS'!D18"
"'Assumptions for IS'!E18"
"SUM(B7:B7)"
"'Assumptions for IS'!B16*'Assumptions for IS'!B19"
"'Assumptions for IS'!C16*'Assumptions for IS'!C19"
"'Assumptions for IS'!D16*'Assumptions for IS'!D19"
"'Assumptions for IS'!E16*'Assumptions for IS'!E19"
"B12"
"B9-B13"
"B15/B9"
"'Income Statement 90%'!B18"
"B21/B9"
"IF((B15-B21)>250000,((B15-B21)*0.2),250000)"
"IF(((D15-D21)*0.2)>250000,((D15-D21)*0.2),250000)"
"SUM(B24:B24)"
"B15-B21-B25"
"B27/B9"
"'Assumptions for IS'!B25"
"B7/B$9"
"'Assumptions for IS'!C25"
"'Assumptions for IS'!D25"
"'Assumptions for IS'!E25"
"SUM(B7:B7)"
"'Assumptions for IS'!B23*'Assumptions for IS'!B26"
"'Assumptions for IS'!C23*'Assumptions for IS'!C26"
"'Assumptions for IS'!D23*'Assumptions for IS'!D26"
"'Assumptions for IS'!E23*'Assumptions for IS'!E26"
"B12"
"B9-B13"
"B15/B9"
"'Income Statement 90%'!B18"
"B21/B9"
"IF((B15-B21)>250000,((B15-B21)*0.2),250000)"
"IF(((D15-D21)*0.2)>250000,((D15-D21)*0.2),250000)"
"SUM(B24:B24)"
"B15-B21-B25"
"B27/B9"
"IF(OR(C6<0,C6>10),""Out of Range"",ROUND(C6,0))"
"IF(D6=""Out of Range"",1,0)"
"IF(D6=""Out of Range"",""Out of Range"",(D6*(F6/$F$15)))"
"SUM(E6:E14)"
"IF(E15>0,""Out of Range"",(SUM(G6:G14)))"
"IF(G17=""Out of Range"",""Out of Range"",(IF(G17<5,""BELOW AVERAGE"",IF(G17<7,""BELOW AVERAGE"",IF(G17<8.5,""AVERAGE"",""ABOVE AVERAGE"")))))"
"SUM(B12:B14)"
"SUM(C58)"
"SUM(C9:O9)"
"SUM(C8:C14)"
"SUM(C17:C21)*0.13"
"SUM(C17:C53)"
"C15-C54"
"SUM(D57:O57)"
"C56-C57"
"+C8/$C$8"
"+F8/$F$8"
"+C8-C10"
"+C16*1.05"
"+SUM(C15:C43)"
"+C12-C44"
"SUM(C38+C43+C46)/21800"
"SUM(D7:D11)"
"SUM(D7*$C20*4)"
"SUM(D20:O20)"
"SUM(D12*3.36*21)/2"
"SUM(D25:D27)"
"+E11+E10+E9"
"SUM(E14:E17)"
"+E20+E18+E12"
"+E27+E26"
"+E31"
"+E28+E32"
"+E40+E34"
"(10231001*((100+'[2]Asmptns non pay 04-05 budget'!D8)/100))/1000"
"SUM(C11:D11)"
"('[2]Detail I&E'!D62)/1000"
"('[2]Detail I&E'!E62)/1000"
"('[2]Detail I&E'!F62)/1000"
"('[2]Detail I&E'!G62)/1000"
"('[2]Detail I&E'!C63)/1000"
"SUM(F12:F12)"
"'[2]Detail I&E'!D64/1000"
"SUM(C11:C13)"
"('[2]Detail I&E'!C41)/1000"
"('[2]Detail I&E'!D41)/1000"
"('[2]Detail I&E'!E41)/1000"
"('[2]Detail I&E'!F41)/1000"
"('[2]Detail I&E'!G41)/1000"
"(('[2]Detail I&E'!C32)/1000)-D17+('[2]Detail I&E'!C52/1000)"
"('[2]Detail I&E'!C26/1000)+200"
"(('[2]Detail I&E'!D32)/1000)+(('[2]Detail I&E'!D52)/1000)-G17"
"('[2]Detail I&E'!D26/1000)-0.0005"
"(('[2]Detail I&E'!E32)/1000)-J17+(('[2]Detail I&E'!E52)/1000)"
"('[2]Detail I&E'!E26/1000)-0.0005"
"(('[2]Detail I&E'!F32)/1000)-M17+(('[2]Detail I&E'!F52)/1000)"
"('[2]Detail I&E'!F26/1000)-0.0005"
"(('[2]Detail I&E'!G32)/1000)-P17+(('[2]Detail I&E'!G52)/1000)"
"('[2]Detail I&E'!G26/1000)-0.0005"
"('[2]Detail I&E'!C48)/1000"
"('[2]Detail I&E'!C57)/1000"
"'[2]Detail I&E'!C57"
"('[2]Detail I&E'!D57)/1000"
"('[2]Detail I&E'!E57)/1000"
"('[2]Detail I&E'!F57)/1000"
"('[2]Detail I&E'!G57)/1000"
"('[2]Detail I&E'!C55)/1000"
"('[2]Detail I&E'!D55)/1000"
"('[2]Detail I&E'!E55)/1000"
"('[2]Detail I&E'!F55)/1000"
"('[2]Detail I&E'!G55)/1000"
"SUM(C16:C20)"
"C14-C21"
"'[2]Detail I&E'!C35"
"SUM(C12:C16)"
"SUM(C26:C35)"
"C36+C39+C40+C43+C44+C45"
"C37+C38+C46+C47+C42+'[2]Detail I&E'!C52"
"'[2]S&R Non payroll 04-05'!J10+'[2]HTA Non payroll 04-05'!K11+'[2]Corp Non-payroll 04-05'!J10"
"C26"
"'[2]HTA Non payroll 04-05'!K12+'[2]Corp Non-payroll 04-05'!J11"
"'[2]Corp Non-payroll 04-05'!J13"
"'[2]HTA Non payroll 04-05'!K14+'[2]Corp Non-payroll 04-05'!J14"
"'[2]S&R Non payroll 04-05'!J11+'[2]HTA Non payroll 04-05'!K16+'[2]Clin Non-payroll 04-05'!J11+'[2]Corp Non-payroll 04-05'!J20"
"'[2]HTA Non payroll 04-05'!K18+'[2]Clin Non-payroll 04-05'!J13+'[2]Corp Non-payroll 04-05'!J22"
"'[2]HTA Non payroll 04-05'!K19+'[2]Corp Non-payroll 04-05'!J24"
"'[2]HTA Non payroll 04-05'!K20+'[2]Clin Non-payroll 04-05'!J14+'[2]Corp Non-payroll 04-05'!J26"
"'[2]S&R Non payroll 04-05'!J13+'[2]HTA Non payroll 04-05'!K21+'[2]Clin Non-payroll 04-05'!J15+'[2]Corp Non-payroll 04-05'!J27"
"'[2]S&R Non payroll 04-05'!J14+'[2]Corp Non-payroll 04-05'!J29"
"'[2]Clin Non-payroll 04-05'!J17+'[2]Corp Non-payroll 04-05'!J30+'[2]Council Non-payroll 04-05'!J15"
"'[2]S&R Non payroll 04-05'!C25+'[2]HTA Non payroll 04-05'!C30+'[2]Clin Non-payroll 04-05'!C25+'[2]Corp Non-payroll 04-05'!C38"
"SUM(C22:C24)"
"'[2]Detail I&E'!C43"
"'[2]Detail I&E'!C45"
"'[2]Detail I&E'!C44+'[2]Detail I&E'!C46+'[2]Detail I&E'!C47"
"SUM(C52:C54)"
"SUM(B8:B9)"
"-2-24-41"
"B11+B12-B13-B14+B15"
"B16-B17"
"SUM(B22:B23)"
"B19+B22+B23+B24+B20"
"ROUND(B19/B35,2)"
"ROUND(J20/J35,2)"
"ROUND((Q22+Q23+Q24)/Q35,2)-0.01"
"ROUND((S22+S23+S24)/S35,2)"
"SUM(B29:B32)"
"100461-20922"
"L43+L42"
"56519+8056"
"B47+B46+B45+B44"
"B52+B51+B50"
"+B53+B54"
"L48"
"+E601"
"+E602+F602"
"NOW()"
"SUM(F17:V17)"
"W17/(2003-1987)"
"SUM(R17:V17)/5"
"AA17-Z17"
"AA17/Z17"
"250+300+130+60+290+260+180+40"
"240+115+40+105+155+170+25+17.5"
"90.87+14.31"
"126.56+141.38"
"159.87+4.45+117.16"
"150.43+122.2+25.78"
"80.26+27.25"
"47.92+24.57"
"37.49+12.43"
"3.02+0.83+1.45+1.36+1.19+1.03+0.8+0.8+0.03"
"0.43+0.91+0.71"
"263.5-16"
"SUM(F17:F24)"
"2.69+9.19"
"'2004-expend-sum'!A4"
"'2004-expend-sum'!C4"
"'2004-expend-sum'!E4"
"100+100"
"'2004-expend-sum'!G4"
"9+17-10"
"202+10"
"12.75+15"
"17+6"
"'2004-expend-sum'!I4"
"'2004-expend-sum'!K4"
"200+200"
"'2004-expend-sum'!A20"
"'2004-expend-sum'!C20"
"'2004-expend-sum'!E20"
"100+30"
"'2004-expend-sum'!G20"
"142.31+67.08"
"692.03+51.25"
"'2004-expend-sum'!I20"
"'2004-expend-sum'!K20"
"'2004-expend-sum'!A38"
"'2004-expend-sum'!C38"
"'2004-expend-sum'!E38"
"SUM(F29:F44)"
"SUM(Z29:Z44)-Z34-Z44"
"250+300"
"350+35"
"SUM(F50:F59)"
"F26-F46-F61"
"F26-F46-F61"
"F64+(G26-G46-G61)"
"(W26-W46-W61)"
"V64+(Z26-Z46-Z61)"
"V64+AA26-AA46-AA61"
"AA58"
"AB68-Z68"
"Z70+Z71"
"AA56"
"SUM(Z67:Z71)"
"AB68+AB72"
"SUM(A5:A17)"
"SUM(C21:C35)"
"SUM(C39:C50)"
"C6"
"SUM(D17+L17+T17+AB17)"
"ROUND(PRODUCT((F17+F22+F23+F27+F28),C41),0)"
"ROUND(PRODUCT((AD23+AD27+AD28),AA41),0)"
"SUM(D17+D22+D23+D27+D28)"
"SUM(F17+F22+F23+F27+F28+F29)"
"C5/D5"
"3*47.5"
"2.5*8"
"3*135.39"
"47.5*3"
"4*8"
"135.39*3"
"47.5*4"
"3.3*8"
"135.39*4"
"47.5*2"
"135.39*2"
"3*8"
"2.83*8"
"AVERAGE(E5:E30)"
"D14*E14"
"-(G14-F14)"
"B15*C15*5*50"
"B13*C13*5*50"
"E13+(F13/1.35)"
"E13/D13"
"I13*D13"
"$F$13-$G$13"
"$F$14-$G$14"
"G15-F15"
"150000+(F15/1.35)"
"$F$15-$G$15"
"$F$16-$G$16"
"$F$17-$G$17"
"592593+150000"
"$F$18-$G$18"
"$F$19-$G$19"
"$F$20-$G$20"
"$F$21-$G$21"
"$F$22-$G$22"
"MVT!F13-MVT!G13"
"B8"
"B8"
"B8"
"IRR(B8:B22)"
"IRR(L8:L20)"
"598135-4475"
"597825-16823"
"548226-7348"
"SUM(D10:J10)"
"5574+2"
"7051+658"
"9913+188"
"SUM(D10:D11)"
"502639-4473"
"505954-16165"
"456108-7160"
"52315"
"D12-SUM(D14:D17)"
"D18-SUM(D19:D20)"
"D22-SUM(D23:D24)"
"D18+D15"
"644716-15495"
"625890-21344"
"658699-27711"
"678684-44897"
"SUM(E10:L10)"
"19754+1727"
"31372+373"
"23605+976"
"8520+3775"
"SUM(E10:E11)"
"541289-13768"
"532446-20971"
"565517-26735"
"579463-41124+4"
"58515-1"
"E12-SUM(E14:E17)"
"E18-SUM(E19:E20)"
"E22-SUM(E23:E24)"
"E25-E26"
"26.6+0.941242"
"(D25*D30)/(D29*1000)"
"(E25*E30)/(E29*1000)"
"E18+E15"
"688411-36129"
"672295-46000"
"H9+F9+D9+J9"
"22218+1266"
"30543+102"
"SUM(D9:D10)"
"571024-34863"
"570957-45898"
"D11-SUM(D13:D16)"
"D17-SUM(D18:D19)"
"D21-SUM(D22:D23)"
"(D24)/(D26*1000)"
"D17+D14"
"SUM(D10:J10)"
"SUM(D10:D11)"
"D12-SUM(D14:D18)"
"D19-SUM(D20:D22)"
"D24-D25-D26"
"D28+D29"
"ROUND((D28)/(D32*1000),2)"
"(F28)/(F32*1000)"
"ROUND((D30)/(D32*1000),2)"
"(F30)/(F32*1000)"
"D19+D15+D16"
"D28+D21"
"D40/52414"
"F40/(F32*1000)"
"+H23+F23+D23"
"SUM(D26:D34)"
"+D23-D36"
"+[1]CECE!B21"
"+[1]CECE!C37"
"+[1]CECE!C45"
"-11.2-3.2"
"+D14+E14+F14+G14"
"+[1]CECE!E47"
"+C14"
"+[1]MDMD!B19"
"+[1]MDMD!C33"
"+[1]MDMD!C42"
"-35.4-1.1"
"+[1]MDMD!E44"
"+[1]MDSS!B19"
"+[1]MDSS!C29"
"+[1]MDSS!C38"
"+[1]MDSS!E40"
"SUM(C18:C19)"
"+[1]CDCD!B21"
"+[1]CDCD!C33"
"+[1]CDCD!C42"
"-17.13-3.2"
"+[1]CDCD!E44"
"+[1]CDCA!B22"
"+[1]CDCA!C30"
"+[1]CDCA!C33"
"+[1]CDCA!E35"
"+[1]CDPS!B24"
"+[1]CDPS!C52"
"+[1]CDPS!C55"
"+[1]CDPS!E57"
"+[1]CDPR!B21"
"+[1]CDPR!C29"
"+[1]CDPR!C32"
"+[1]CDPR!E34"
"SUM(C23:C26)"
"SUM(L23:L25)"
"+[1]FS!B20"
"+[1]FS!C28"
"+[1]FS!C37"
"-13.7-54.4"
"+[1]FS!E39"
"+[1]FSFN!B18"
"+[1]FSFN!C31"
"+[1]FSFN!C40"
"+[1]FSFN!E42"
"+[1]PRCO!B19"
"+[1]PRCO!C33"
"+[1]PRCO!C42"
"+[1]PRCO!E44"
"+[1]PRNH!B19"
"+[1]PRNH!C34"
"+[1]PRNH!C43"
"+[1]PRNH!E45"
"+[1]PRLD!B19"
"+[1]PRLD!C33"
"+[1]PRLD!C42"
"+[1]PRLD!E44"
"+[1]PRDL!B19"
"+[1]PRDL!C33"
"+[1]PRDL!C42"
"+[1]PRDL!E44"
"SUM(C30:C35)"
"SUM(L30:L31)"
"+[1]PEPE!B19"
"+[1]PEPE!C30"
"+[1]PEPE!C39"
"-2.9-1"
"+[1]PEPE!E41"
"SUM(C39)"
"+[1]OPOP!B19"
"+[1]OPOP!C33"
"+[1]OPOP!C42"
"-75.9-25"
"+[1]OPOP!E44"
"+[1]OPIM!B16"
"+[1]OPIM!C31"
"+[1]OPIM!C34"
"+[1]OPIM!E36"
"+[1]OPFM!B19"
"+[1]OPFM!C58"
"+[1]OPFM!C67"
"+[1]OPFM!E69"
"+[1]MDAG!B18"
"+[1]MDAG!C38"
"+[1]MDAG!C47"
"+[1]MDAG!E49"
"+[1]OPDE!B21"
"+[1]OPDE!C31"
"+[1]OPDE!C40"
"+[1]OPDE!E42"
"+[1]OPIT!B19"
"+[1]OPIT!C42"
"+[1]OPIT!C51"
"+[1]OPIT!E53"
"+[1]OPCO!B20"
"+[1]OPCO!C35"
"+[1]OPCO!C44"
"+[1]OPCO!E46"
"+[1]OPHD!B19"
"+[1]OPHD!C30"
"+[1]OPHD!C39"
"+[1]OPHD!E41"
"+[1]OPDA!B18"
"+[1]OPDA!C29"
"+[1]OPDA!C38"
"+[1]OPDA!E40"
"+[1]OPAD!B19"
"+[1]OPAD!C30"
"+[1]OPAD!C39"
"+[1]OPAD!E41"
"SUM(C43:C52)"
"+J8"
"+[1]DCDC!B19"
"+[1]DCDC!C35"
"+[1]DCDC!C44"
"-33.5-6.4"
"+[1]DCDC!E46"
"+[1]PRDO!B20"
"+[1]PRDO!C29"
"+[1]PRDO!C38"
"+[1]PRDO!E40"
"+[1]RESERVES!B20"
"+[1]RESERVES!C27"
"+[1]RESERVES!E20+[1]RESERVES!E27"
"+[1]RESERVES!B39"
"+[1]RESERVES!C39"
"+[1]RESERVES!B47"
"+[1]RESERVES!C55"
"SUM(C68:C70)"
"SUM(L68:L68)"
"+C15+C20+C27+C36+C40+C53+C64+C71"
"+L15+L20+L27+L36+L40+#REF!+L53+#REF!+L64+#REF!+L71"
"+[1]EBEB!B16"
"+[1]EBEB!C27"
"+[1]EBEB!C36"
"+[1]EBEB!E38"
"+[1]OPDR!B19"
"+[1]OPDR!C34"
"+[1]OPDR!C43"
"+[1]OPDR!E45"
"+C77+C79"
"+L77+L79+#REF!"
"+C73+C81"
"+($H$73+$H$77-120)*0.863"
"+$H$79*0.863"
"+F94+G94"
"+($H$73+$H$77-120)*0.075"
"+$H$79*0.075"
"+($H$73+$H$77-120)*0.041"
"+$H$79*0.041"
"+($H$73+$H$77-120)*0.021"
"+$H$79*0.021"
"+SUM(F94:F100)"
"+[1]summary!F94"
"+D6+E6"
"+SUM(D6:D12)"
"+D22+E22+F22"
"200"
"788.4-23"
"+($F$23)/86.3*7.5"
"430.6-12"
"+($F$23)/86.3*4.1"
"220.4-6"
"+($F$23)/86.3*2.1"
"+SUM(D22:D32)"
"+G33-F13"
"SUM(E6+E11+E14)"
"SUM(E7+E9+E12+E15)"
"SUM(E17+E20)"
"SUM(E31+E38)"
"SUM(E29+E32+E36+E39)"
"K11-L11"
"IF(AND(OR(K11=0,L11<>0),OR(L11=0,K11<>0)),IF((K11+L11+M11<>0),IF(AND(OR(K11>0,L11<0),OR(L11>0,K11<0)),ABS(M11/MIN(ABS(L11),ABS(K11))),10),""-""),10)"
"E11-F11"
"IF(AND(OR(E11=0,F11<>0),OR(F11=0,E11<>0)),IF((E11+F11+G11<>0),IF(AND(OR(E11>0,F11<0),OR(F11>0,E11<0)),ABS(G11/MIN(ABS(F11),ABS(E11))),10),""-""),10)"
"E11-I11"
"IF(AND(OR(E11=0,I11<>0),OR(I11=0,E11<>0)),IF((E11+I11+J11<>0),IF(AND(OR(E11>0,I11<0),OR(I11>0,E11<0)),ABS(J11/MIN(ABS(I11),ABS(E11))),10),""-""),10)"
"IF(AND(OR((K11)>2,(K11)<-2),OR((J11)>750,(J11)<-750)),"" QUERY - "" & (D11) & "" 2002/03 2001/02 difference of "" & (J11) & ""k."","""")"
"IF(AND(OR((H11)>2,(H11)<-2),OR((G11)>750,(G11)<-750)), ""QUERY - FC grants 2002/03 / Restated difference of ""&(G11)& ""k"","""")"
"IF(AND(OR((K12)>2,(K12)<-2),OR((J12)>750,(J12)<-750)),"" QUERY - "" & MID(D12,1,12) & "" 2002/03 2001/02 difference of "" & (J12) & ""k."","""")"
"IF(AND(OR((H12)>2,(H12)<-2),OR((G12)>750,(G12)<-750)), ""QUERY - Tuition fees 2002/03 / Restated difference of ""&(G12)& ""k"","""")"
"IF(AND(OR((K13)>2,(K13)<-2),OR((J13)>750,(J13)<-750)),"" QUERY - "" & MID(D13,1,15) & "" 2002/03 2001/02 difference of "" & (J13) & ""k."","""")"
"IF(AND(OR((H13)>2,(H13)<-2),OR((G13)>750,(G13)<-750)), ""QUERY - Research grants 2002/03 / Restated difference of ""&(G13)& ""k"","""")"
"IF(AND(OR((H14)>2,(H14)<-2),OR((G14)>750,(G14)<-750)), ""QUERY - Other income 2002/03 / Restated difference of ""&(G14)& ""k"","""")"
"IF(AND(OR((K15)>2,(K15)<-2),OR((J15)>750,(J15)<-750)),"" QUERY - "" & MID(D15,1,24) & "" 2002/03 2001/02 difference of "" & (J15) & ""k."","""")"
"IF(AND(OR((H15)>2,(H15)<-2),OR((G15)>750,(G15)<-750)), ""QUERY - Endowment income 2002/03 / Restated difference of ""&(G15)& ""k"","""")"
"SUM(E11:E15)"
"IF(AND(OR((H18)>2,(H18)<-2),OR((G18)>750,(G18)<-750)), ""QUERY - Staff costs 2002/03 / Restated difference of ""&(G18)& ""k"","""")"
"IF(AND(OR((H19)>2,(H19)<-2),OR((G19)>750,(G19)<-750)), ""QUERY - Other op. expenses 2002/03 / Restated difference of ""&(G19)& ""k"","""")"
"IF(AND(OR((H20)>2,(H20)<-2),OR((G20)>750,(G20)<-750)), ""QUERY - Depreciation 2002/03 / Restated difference of ""&(G20)& ""k"","""")"
"IF(AND(OR((H21)>2,(H21)<-2),OR((G21)>750,(G21)<-750)), ""QUERY - Interest payable 2002/03 / Restated difference of ""&(G21)& ""k"","""")"
"SUM(E18:E21)"
"IF(AND(OR((H29)>5,(H29)<-5),OR((G29)>750,(G29)<-750)),"" QUERY - "" & (D29) & "" 2002/03 2001/02 difference of "" & (G29) & ""k. Genuine?"","""")"
"SUM(E29:E68)"
"SUM(E71:E73)"
"SUM(E69,E74,E79)"
"SUM(F79,F74,F69)"
"SUM(E90,I90,M90)"
"IF(OR(OR(AND(OR((H90)>5,(H90)<-5),OR((G90)>750,(G90)<-750)),(AND(OR((L90)>5,(L90)<-5),OR((K90)>750,(K90)<-750))),(AND(OR((P90)>5,(P90)<-5),OR((O90)>750,(O90)<-750))))),""QUERY"","""")"
"IF(OR(OR(AND(OR((H90)>5,(H90)<-5),OR((G90)>750,(G90)<-750)),(AND(OR((L90)>5,(L90)<-5),OR((K90)>750,(K90)<-750))),(AND(OR((P90)>5,(P90)<-5),OR((O90)>750,(O90)<-750))))),""QUERY -""&(D90)&"" 2002/03 2001/02 diff. in 'SLC/LEA/SAAS/DEL' / 'NHS/RONE/SHHD' / 'Other' values. Genuine?"","""")"
"SUM(E90:E95)"
"IF(AND(OR((T97)>5,(T97)<-5),OR((S97)>750,(S97)<-750)),""QUERY"","""")"
"IF(AND(OR((T97)>5,(T97)<-5),OR((S97)>750,(S97)<-750)),""QUERY -     "" & (D97) & "" 2002/03 2001/02 TOTAL difference of "" & (S97) &""k. Genuine?"","""")"
"Q96+Q97"
"SUM(E120:E128)"
"SUM(E140:E146)"
"SUM(E116,E118,E129,E147,E154)"
"SUM(F154,F147,F129,F118,F116)"
"IF(AND(OR(E165=0,F165<>0),OR(F165=0,E165<>0)),IF((E165+F165+G165<>0),IF(AND(OR(E165>0,F165<0),OR(F165>0,E165<0)),ABS(G165/MIN(ABS(F165),ABS(E165))),20),""-""),20)"
"IF(OR(OR(AND(OR((H165)>10,(H165)<-10),OR((G165)>750,(G165)<-750)),(AND(OR((L165)>10,(L165)<-10),OR((K165)>750,(K165)<-750))),(AND(OR((P165)>10,(P165)<-10),OR((O165)>750,(O165)<-750))))),""QUERY"","""")"
"IF(OR(OR(AND(OR((H165)>10,(H165)<-10),OR((G165)>750,(G165)<-750)),(AND(OR((L165)>10,(L165)<-10),OR((K165)>750,(K165)<-750))),(AND(OR((P165)>10,(P165)<-10),OR((O165)>750,(O165)<-750))))),""QUERY - "" & (D165) & "" 2002/03 2001/02 difference in Acc. Staff Costs / Other Staff Costs / Other Op. Expenses"","""")"
"IF(OR(OR(AND(OR((H211)>10,(H211)<-10),OR((G211)>750,(G211)<-750)),(AND(OR((L211)>10,(L211)<-10),OR((K211)>750,(K211)<-750))),(AND(OR((P211)>10,(P211)<-10),OR((O211)>750,(O211)<-750))))),""QUERY - "" & (D211) & "" 2002/03 2001/02 difference in Acc. Staff Costs / Other Staff Costs / Other Op. Expenses / Int. Payable. Genuine?"","""")"
"IF(AND(OR((P217)>10,(P217)<-10),OR((O217)>750,(O217)<-750)),""QUERY"","""")"
"IF(AND(OR((P217)>10,(P217)<-10),OR((O217)>750,(O217)<-750)),""QUERY - "" & (D217) & "" 2002/03 2001/02 difference in Other Op. Expenses"","""")"
"IF(AND(OR((AND(OR((L219)>10,(L219)<-10),OR((K219)>750,(K219)<-750))),(AND(OR((P219)>10,(P219)<-10),OR((O219)>750,(O219)<-750))))),""QUERY"","""")"
"IF(AND(OR((AND(OR((L219)>10,(L219)<-10),OR((K219)>750,(K219)<-750))),(AND(OR((P219)>10,(P219)<-10),OR((O219)>750,(O219)<-750))))),""QUERY - "" & (D219) & "" 2002/03 2001/02 difference in Other Staff Costs / Other Op. Expenses / Int. Payable"","""")"
"IF(OR(OR(AND(OR((T223)>10,(T223)<-10),OR((S223)>750,(S223)<-750)),(AND(OR((L223)>10,(L223)<-10),OR((K223)>750,(K223)<-750))),(AND(OR((P223)>10,(P223)<-10),OR((O223)>750,(O223)<-750))))),""QUERY"","""")"
"IF(OR(OR(AND(OR((T223)>10,(T223)<-10),OR((S223)>750,(S223)<-750)),(AND(OR((L223)>10,(L223)<-10),OR((K223)>750,(K223)<-750))),(AND(OR((P223)>10,(P223)<-10),OR((O223)>750,(O223)<-750))))),""QUERY - "" & (D223) & "" 2002/03 2001/02 difference in Other Staff Costs / Other Op. Expenses / Int. Payable"","""")"
"SUM(I223,I219:I220)"
"SUM(M223,M217:M221)"
"SUM(Q223)"
"IF(OR(OR(AND(OR((T225)>10,(T225)<-10),OR((S225)>750,(S225)<-750)),(AND(OR((L225)>10,(L225)<-10),OR((K225)>750,(K225)<-750))),(AND(OR((P225)>10,(P225)<-10),OR((O225)>750,(O225)<-750))))),""QUERY - "" & (D225) & ""2002/03 2001/02 difference in Other Staff Costs / Other Op. Expenses / Int. Payabe"","""")"
"SUM(E227:E234)"
"IF(OR(OR(OR(AND(OR((H237)>10,(H237)<-10),OR((G237)>750,(G237)<-750)),(AND(OR((L237)>10,(L237)<-10),OR((K237)>750,(K237)<-750))),(AND(OR((P237)>10,(P237)<-10),OR((O237)>750,(O237)<-750)))),(AND(OR((T237)>10,(T237)<-10),OR((S237)>750,(S237)<-750))))),""QUERY"","""")"
"IF(OR(OR(OR(AND(OR((H237)>10,(H237)<-10),OR((G237)>750,(G237)<-750)),(AND(OR((L237)>10,(L237)<-10),OR((K237)>750,(K237)<-750))),(AND(OR((P237)>10,(P237)<-10),OR((O237)>750,(O237)<-750)))),(AND(OR((T237)>10,(T237)<-10),OR((S237)>750,(S237)<-750))))),""QUERY - "" & (D237) & "" 2002/03 2001/02 difference in Acc. Staff Costs / Other Staff Costs / Other Op. Expenses / Int. Payable"","""")"
"SUM(E237:E238)"
"SUM(E205,E210,E215,E235,E239)"
"SUM(F239,F235,F215,F210,F205)"
"SUM(I205,I210,I215,I224,I225,I235,I239)"
"SUM(Q224,Q225,Q239)"
"IF(AND(OR(E9=0,E11>0),OR(E11=0,E9>0)),"""",""QUERY"")"
"IF(OR(E11=0,E9>0),"""",""Table 6, but no Table 4 'Total Research Grants and Contracts Expenditure'"")"
"IF(OR(E9=0,E11>0),"""",""Table 4, but no Table 6 'Total Research Grants and Contracts Expenditure'"")"
"IF(AND(OR(E9=0,E11>0),OR(E11=0,E9>0)),"""",""Item 1 query - see 'Check_Document_2' sheet for details"")"
"IF(AND(OR(E20=0,E22>0),OR(E22=0,E20>0)),"""",""QUERY"")"
"IF(AND(OR(E20=0,E22>0),OR(E22=0,E20>0)),"""",1)"
"IF(SUM(E25:L25)>0,""Item 2 query - see 'Check_Document_2' sheet for details"","""")"
"SUM(E36:G36)"
"(IF(OR(E36=0,SUM(E37:E41,F36:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(F36=0,SUM(E36:E41,F37:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(G36=0,SUM(E36:E41,F36:F41,G37:G41)>0),"""",""QUERY""))"
"(IF(OR(H36=0,SUM(H37:H41,I36:I41,J36:J41)>0),"""",1))"
"(IF(OR(E37=0,SUM(E36,E38:E41,F36:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(F37=0,SUM(E36:E41,F36,F38:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(G37=0,SUM(E36:E41,F36:F41,G36,G38:G41)>0),"""",""QUERY""))"
"(IF(OR(H37=0,SUM(H36,H38:H41,I36:I41,J36:J41)>0),"""",1))"
"(IF(OR(E38=0,SUM(E36:E37,E39:E41,F36:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(F38=0,SUM(E36:E41,F36:F37,F39:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(G38=0,SUM(E36:E41,F36:F41,G36:G37,G39:G41)>0),"""",""QUERY""))"
"(IF(OR(H38=0,SUM(H36:H37,H39:H41,I36:I41,J36:J41)>0),"""",1))"
"(IF(OR(E39=0,SUM(E36:E38,E40:E41,F36:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(F39=0,SUM(E36:E41,F36:F38,F40:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(G39=0,SUM(E36:E41,F36:F41,G36:G38,G40:G41)>0),"""",""QUERY""))"
"(IF(OR(H39=0,SUM(H36:H38,H40:H41,I36:I41,J36:J41)>0),"""",1))"
"(IF(OR(E40=0,SUM(E36:E39,E41,F36:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(F40=0,SUM(E36:E41,F36:F39,F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(G40=0,SUM(E36:E41,F36:F41,G36:G39,G41)>0),"""",""QUERY""))"
"(IF(OR(H40=0,SUM(H36:H39,H41,I36:I41,J36:J41)>0),"""",1))"
"(IF(OR(E41=0,SUM(E36:E40,F36:F41,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(F41=0,SUM(E36:E41,F36:F40,G36:G41)>0),"""",""QUERY""))"
"(IF(OR(G41=0,SUM(E36:E41,F36:F41,G36:G40)>0),"""",""QUERY""))"
"(IF(OR(H41=0,SUM(H36:H40,I36:I41,J36:J41)>0),"""",1))"
"IF(SUM(M36:M41)>0,""Item 3a query - see 'Check_Document_2' sheet for details"","""")"
"SUM(E36:E41)"
"IF(E42>0,"""",""      QUERY - Total 'SLC/LEAs/SAAS/DEL' is £0"")"
"IF(E42>0,"""",""Item 3b query - see 'Check_Document_2' sheet for details"")"
"IF(E49<>0,"""",""QUERY - 'Recurrent (R)' is £0"")"
"IF(E49<>0,"""",""Item 4a query - see 'Check_Document_2' sheet for details"")"
"IF(AND(E57>0,E56=0),""QUERY - 'Other EU govt. bodies funding, but EC Grants' £0"","""")"
"IF(AND(E57>0,E56=0),1,"""")"
"IF(AND(E57>500,E56=0),""QUERY - More than £500,000 from 'EU govt. bodies' but 'EC grants' £0"","""")"
"IF(AND(E57>500,E56=0),1,"""")"
"IF(SUM(M56:M57)>0,""Item 4b query - see 'Check_Document_2' sheet for details"","""")"
"SUM(E66:E68)"
"IF(E69=0,"""",""QUERY - 'Residencies & Catering' 'FC Funding' is not £0. Genuine?"")"
"IF(E69=0,"""",""Item 5 query - see 'Check_document_2' sheet for details"")"
"SUM(C8:D8)"
"IF(AND(OR(SUM(E8,J8,H8)=0,M8<>0),OR(SUM(E8,J8,H8)<>0,M8=0)),"""","" cc""&(A8)& "" Student/Staff v Expenditure Query"")"
"SUM(C8:C57)"
"SUM(B16:C16)"
"SUM(B16:B20)"
"SUM(F24:I24)"
"SUM(J24:M24)"
"B24-B35"
"SUM(G17:G51)"
"'B-equip'!D11"
"'C-equip'!D12"
"'B-pers'!D9"
"'C-pers'!D9"
"'B-recur'!D9"
"'C-recur'!D9"
"'B-busns'!D9"
"SUM(B4:B7)"
"(B8-C8)/C8"
"SUM(D6:D8)"
"SUM(D6:D8)"
"SUM(D6:D8)"
"SUM(D6:D8)"
"SUM(D6:D8)"
"SUM(E13:E16)"
"SUM(E19:E21)"
"SUM(F19,F21)"
"SUM(F18:F26)"
"SUM(F29:F31)"
"D9-D10"
"F8+F10+SUM(F11:F13)"
"F18+F21+F24+F27+F29"
"SUM(F33)"
"H14+H30+H34"
"SUM(F42:F48)"
"SUM(F52:F53)"
"H49+H54"
"SUM(F61:F63)"
"H56+H64"
"H66-H36"
"D9-D10"
"F8+F10+SUM(F11:F13)"
"F18+F21+F24+F27+F29"
"SUM(F33)"
"H14+H30+H34"
"SUM(F42:F48)"
"SUM(F52:F53)"
"H49+H54"
"+F61+F62-F63"
"H56+H64"
"H66-H36"
"E6-E7"
"152*20"
"121*20"
"137*20"
"143*20"
"161*20"
"SUM(E10:E14)"
"E8-E17"
"SUM(E20:E49)"
"E18-E50"
"SUM(E53:E54)"
"E51+E55"
"SUM(E56)"
"SUM($F$56:G56)"
"A2+1"
"SUM(B16:C16)"
"SUM(B16:B20)"
"SUM(F24:I24)"
"SUM(J24:M24)"
"B24-B35"
"SUM(B5-C5)/C5*100"
"SUM(B5*J5)"
"SUM(H5)+(B5-C5)/C5*100"
"SUM(100/B5)"
"SUM(B5-C5)/C5*100"
"SUM(B5*J5)"
"SUM(H5)+(B5-C5)/C5*100"
"SUM(100/B22)"
"SUM(B10:B13)"
"SUM(B14:B16)"
"SUM(B8+B17)"
"SUM(B25*20)"
"SUM(B5-C5)/C5*100"
"SUM(B5*J5)"
"SUM(H5)+(B5-C5)/C5*100"
"SUM(100/B5)"
"$J$5"
"$K$5"
"SUM('12.2a'!B11)"
"SUM(D4/D5)"
"SUM('12.2a'!C11)"
"SUM('12.2b'!B28-'12.2b'!B19)"
"SUM(D4/D5)"
"SUM('12.2b'!C28-'12.2b'!C19)"
"SUM('12.2a'!B7)"
"SUM('12.2a'!C7)"
"SUM('12.2a'!B5)"
"SUM('12.2a'!C5)"
"$D$8"
"$H$8"
"SUM(0-'12.2a'!B6)"
"SUM(0-'12.2a'!C6)"
"$D$4"
"$H$4"
"$D$9"
"$H$9"
"SUM('12.2b'!B8)"
"SUM('12.2b'!C8)"
"SUM('12.2b'!B10)*365"
"SUM('12.2b'!C10)*365"
"SUM(D12)"
"SUM('12.2b'!B32)*365"
"SUM('12.2b'!C32)*365"
"SUM(D9)"
"SUM('12.2b'!B33)*365"
"SUM('12.2b'!C33)*365"
"SUM(0-'12.2a'!B6)"
"SUM(0-'12.2a'!C6)"
"SUM('12.2b'!B14)"
"SUM('12.2b'!C14)"
"SUM(0-'12.2b'!B16)"
"SUM(0-'12.2b'!C16)"
"SUM('12.2b'!B14-'12.2b'!B10)"
"SUM('12.2b'!C14-'12.2b'!C10)"
"$D$34"
"$H$34"
"SUM(0-'12.2b'!B19)-'12.2b'!B13"
"SUM(0-'12.2b'!C19)-'12.2b'!C13"
"SUM('12.2b'!B28+(0-'12.2b'!B19)-'12.2b'!B13)"
"SUM('12.2b'!C28+(0-'12.2b'!C19)-'12.2b'!C13)"
"D40"
"SUM('12.2b'!B28)"
"SUM('12.2b'!C28)"
"SUM('12.2b'!B34)"
"SUM('12.2b'!C34)"
"$D$46"
"$H$46"
"$D$14"
"$H$14"
"SUM(0-'12.2a'!B13)"
"SUM(0-'12.2a'!C13)"
"SUM('12.2a'!B16)"
"SUM(D59/D60)*100"
"SUM('12.2a'!C16)"
"SUM('12.2b'!B35)"
"SUM(D59/D60)*100"
"SUM('12.2b'!C35)"
"SUM('12.2b'!B36)"
"SUM('12.2b'!C36)"
"SUM(F59)"
"SUM(D59)"
"SUM(0-'12.2a'!B17)"
"SUM(0-'12.2a'!C17)"
"SUM('12.2a'!B21)"
"SUM('12.2a'!C21)"
"SUM('12.2b'!B36)"
"SUM('12.2b'!C36)"
"SUM('12.2a'!B11)"
"SUM(C4/C5)"
"SUM('12.2a'!C11)"
"SUM('12.2b'!B28-'12.2b'!B19)"
"SUM(C4/C5)"
"SUM('12.2b'!C28-'12.2b'!C19)"
"SUM('12.2a'!B7)"
"SUM('12.2a'!C7)"
"SUM('12.2a'!B5)"
"SUM('12.2a'!C5)"
"$C$8"
"$G$8"
"SUM(0-'12.2a'!B6)"
"SUM(0-'12.2a'!C6)"
"$C$4"
"$G$4"
"$C$9"
"$G$9"
"SUM('12.2b'!B8)"
"SUM('12.2b'!C8)"
"SUM('12.2b'!B10)*365"
"SUM('12.2b'!C10)*365"
"SUM(C12)"
"SUM('12.2b'!B32)*365"
"SUM('12.2b'!C32)*365"
"SUM(C9)"
"SUM('12.2b'!B33)*365"
"SUM('12.2b'!C33)*365"
"SUM(0-'12.2a'!B6)"
"SUM(0-'12.2a'!C6)"
"SUM('12.2b'!B14)"
"SUM('12.2b'!C14)"
"SUM(0-'12.2b'!B16)"
"SUM(0-'12.2b'!C16)"
"SUM('12.2b'!B14-'12.2b'!B10)"
"SUM('12.2b'!C14-'12.2b'!C10)"
"$C$34"
"$G$34"
"SUM(0-'12.2b'!B19)-'12.2b'!B13"
"SUM(0-'12.2b'!C19)-'12.2b'!C13"
"SUM('12.2b'!B28+(0-'12.2b'!B19)-'12.2b'!B13)"
"SUM('12.2b'!C28+(0-'12.2b'!C19)-'12.2b'!C13)"
"C40"
"SUM('12.2b'!B28)"
"SUM('12.2b'!C28)"
"I40"
"SUM('12.2b'!B34)"
"SUM('12.2b'!C34)"
"$C$46"
"$G$46"
"$C$14"
"$G$14"
"SUM(0-'12.2a'!B13)"
"SUM(0-'12.2a'!C13)"
"SUM('12.2a'!B16)"
"SUM(C59/C60)*100"
"SUM('12.2a'!C16)"
"SUM('12.2b'!B35)"
"SUM(C59/C60)*100"
"SUM('12.2b'!C35)"
"SUM('12.2b'!B36)"
"SUM('12.2b'!C36)"
"SUM(E59)"
"SUM(C59)"
"SUM(0-'12.2a'!B17)"
"SUM(0-'12.2a'!C17)"
"SUM('12.2a'!B21)"
"SUM('12.2a'!C21)"
"SUM('12.2b'!B36)"
"SUM('12.2b'!C36)"
"CELL(""filename"")"
"CELL(""filename"")"
"B30+B24+B18+B12+B7"
"G36+G30+G24+G18+G12+G7"
"H42+H36+H30+H24+H18+H12+H7"
"B57+B74+B79+B85"
"C79+C74+C57"
"E79+E57"
"G57+G63+G68+G79"
"B117+B112+B106+B100"
"C112+C106+C100"
"E126"
"B130+B121+B89+B46"
"SUM(G9*H9)"
"SUM(J9:J22)"
"SUM(J26:J48)"
"SUM(J23-J49)"
"IF(ISERROR(MATCH(E21,Changes!$E:$E,0)),"""",""Yes"")"
"SUM(B2:B13)"
"SUM(B22:D22)"
"SUM(E4:AB4)"
"SUM(D5:D42)/2"
"'Welcome!'!B19"
"SUM(B8:B23)"
"'Required Funds'!A1"
"'Required Funds'!B24-'Required Funds'!B9-'Required Funds'!B16"
"'Required Funds'!B9+'Required Funds'!B16"
"SUM(B6:B7)"
"B8*0.2"
"IF(B12=0,0,B12/B8)"
"B8-B12"
"B6-(B12-(B7-B26))"
"ABS(PMT(B22/12,B23,B21))"
"B7*0.8"
"D24+D29"
"B17-B21-B26"
"'Required Funds'!A1"
"D8*12"
"($D$8+$D$9)*C10"
"C5*G12*C12/12"
"C5*C13*G13/12"
"SUM(D8:D15)"
"SUM(D19:D33)"
"D16+D34"
"'Required Funds'!A1"
"B11+B12"
"IF(C13=0,0,C13/C9)"
"C9-C13"
"IF(C15=0,0,C15/C9)"
"'Required Funds'!A1"
"'Gross Margins'!A7"
"'Gross Margins'!A19"
"'Gross Margins'!A31"
"'Gross Margins'!B8"
"'Gross Margins'!B20"
"'Gross Margins'!B32"
"SUM(B10:B21)"
"'Required Funds'!A1"
"SUM(B7:B9)"
"'Sales Forecast'!A10"
"SUM(B19:B30)"
"'Required Funds'!A1"
"SUM(B9:B19)-B20"
"SUM(B27:B30)"
"SUM(B37:B38)"
"B31+B39"
"B21-B41"
"'Required Funds'!A1"
"'Sales Forecast'!A10"
"'Sales Forecast'!A11"
"'Sales Forecast'!A12"
"'Sales Forecast'!A13"
"'Sales Forecast'!A14"
"'Sales Forecast'!A15"
"'Sales Forecast'!A16"
"'Sales Forecast'!A17"
"'Sales Forecast'!A18"
"'Sales Forecast'!A19"
"'Sales Forecast'!A20"
"'Sales Forecast'!A21"
"'Gross Margins'!A7"
"'Sales Forecast'!B10*'Gross Margins'!$C$9"
"'Sales Forecast'!B11*'Gross Margins'!$C$9"
"'Sales Forecast'!B12*'Gross Margins'!$C$9"
"'Sales Forecast'!B13*'Gross Margins'!$C$9"
"'Sales Forecast'!B14*'Gross Margins'!$C$9"
"'Sales Forecast'!B15*'Gross Margins'!$C$9"
"'Sales Forecast'!B16*'Gross Margins'!$C$9"
"'Sales Forecast'!B17*'Gross Margins'!$C$9"
"'Sales Forecast'!B18*'Gross Margins'!$C$9"
"'Sales Forecast'!B19*'Gross Margins'!$C$9"
"'Sales Forecast'!B20*'Gross Margins'!$C$9"
"'Sales Forecast'!B21*'Gross Margins'!$C$9"
"SUM(C8:N8)"
"'Gross Margins'!A19"
"'Sales Forecast'!C10*'Gross Margins'!$C$21"
"'Sales Forecast'!C11*'Gross Margins'!$C$21"
"'Sales Forecast'!C12*'Gross Margins'!$C$21"
"'Sales Forecast'!C13*'Gross Margins'!$C$21"
"'Sales Forecast'!C14*'Gross Margins'!$C$21"
"'Sales Forecast'!C15*'Gross Margins'!$C$21"
"'Sales Forecast'!C16*'Gross Margins'!$C$21"
"'Sales Forecast'!C17*'Gross Margins'!$C$21"
"'Sales Forecast'!C18*'Gross Margins'!$C$21"
"'Sales Forecast'!C19*'Gross Margins'!$C$21"
"'Sales Forecast'!C20*'Gross Margins'!$C$21"
"'Sales Forecast'!C21*'Gross Margins'!$C$21"
"'Gross Margins'!A31"
"'Sales Forecast'!D10*'Gross Margins'!$C$33"
"'Sales Forecast'!D11*'Gross Margins'!$C$33"
"'Sales Forecast'!D12*'Gross Margins'!$C$33"
"'Sales Forecast'!D13*'Gross Margins'!$C$33"
"'Sales Forecast'!D14*'Gross Margins'!$C$33"
"'Sales Forecast'!D15*'Gross Margins'!$C$33"
"'Sales Forecast'!D16*'Gross Margins'!$C$33"
"'Sales Forecast'!D17*'Gross Margins'!$C$33"
"'Sales Forecast'!D18*'Gross Margins'!$C$33"
"'Sales Forecast'!D19*'Gross Margins'!$C$33"
"'Sales Forecast'!D20*'Gross Margins'!$C$33"
"'Sales Forecast'!D21*'Gross Margins'!$C$33"
"SUM(C8:C10)"
"B8"
"C8*'Gross Margins'!$D$13"
"C9*'Gross Margins'!$D$25"
"C10*'Gross Margins'!$D$37"
"IF(O17=0,0,O17/O11)"
"C11-C17"
"IF(O19=0,0,O19/O11)"
"'Monthly Budget'!B8"
"'Monthly Budget'!D8"
"C22"
"'Monthly Budget'!D10+'Monthly Budget'!D11+'Monthly Budget'!D12+'Monthly Budget'!D13"
"'Monthly Budget'!B14"
"'Monthly Budget'!D14"
"SUM(C22:C26)"
"IF(O27=0,0,O27/O11)"
"('Required Funds'!B9/'Required Funds'!C9/12)+('Required Funds'!B10/'Required Funds'!C10/12)+('Required Funds'!B11/'Required Funds'!C11/12)+('Required Funds'!B12/'Required Funds'!C12/12)+('Required Funds'!B22/'Required Funds'!C22/12)"
"SUM(C30:C45)"
"IF(O46=0,0,O46/O11)"
"ABS(IPMT('Sources of Capital'!$B$22/12,1,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,2,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,3,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,4,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,5,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,6,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,7,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,8,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,9,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,10,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,11,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$22/12,12,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))"
"ABS(IPMT('Sources of Capital'!$B$27/12,1,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,2,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,3,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,4,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,5,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,6,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,7,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,8,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,9,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,10,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,11,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"ABS(IPMT('Sources of Capital'!$B$27/12,12,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))"
"'Cash Flow Statement'!C21"
"IF(O52=0,0,O52/O11)"
"C19-C27-C46-C52"
"IF(O54=0,0,O54/O11)"
"'Required Funds'!A1"
"'Income Statement'!C4"
"'Required Funds'!B23+'Current Balance Sheet'!B9"
"C32"
"'Income Statement'!C11*'Cash Receipts and Disbursements'!$B$7"
"SUM(C11:N11)"
"'Income Statement'!C11*'Cash Receipts and Disbursements'!B8"
"('Income Statement'!D11*'Cash Receipts and Disbursements'!$B$8)+('Income Statement'!C11*'Cash Receipts and Disbursements'!$B$9)"
"SUM(C11:C12)"
"'Income Statement'!C27"
"'Income Statement'!C46-'Income Statement'!C45"
"'Sources of Capital'!D31"
"C20"
"('Cash Receipts and Disbursements'!$B$15/12)*C40"
"'Cash Receipts and Disbursements'!B19"
"'Cash Receipts and Disbursements'!B20"
"'Cash Receipts and Disbursements'!B21"
"'Cash Receipts and Disbursements'!B22"
"'Cash Receipts and Disbursements'!B23"
"'Cash Receipts and Disbursements'!B24"
"'Cash Receipts and Disbursements'!B25"
"'Cash Receipts and Disbursements'!B26"
"'Cash Receipts and Disbursements'!B27"
"'Cash Receipts and Disbursements'!B28"
"'Cash Receipts and Disbursements'!B29"
"'Cash Receipts and Disbursements'!B30"
"SUM(C17:C22)"
"C7+C13-C23"
"IF(('Cash Flow Statement'!C26-'Cash Receipts and Disbursements'!$B$14)<0,'Cash Receipts and Disbursements'!$B$14-'Cash Flow Statement'!C26,0)"
"C26+C29"
"C29"
"C40+D29-D22"
"'Required Funds'!A1"
"'Current Balance Sheet'!B9"
"'Cash Flow Statement'!N32"
"D9+'Income Statement'!O11-'Cash Flow Statement'!O13"
"D10+'Required Funds'!B19"
"D11+'Required Funds'!B8+'Required Funds'!B13+'Required Funds'!B14+'Required Funds'!B15+'Required Funds'!B17+'Required Funds'!B20+'Required Funds'!B21+'Required Funds'!B18"
"D12"
"SUM(D8:D12)"
"'Current Balance Sheet'!B14"
"D16+'Required Funds'!B10"
"D17+'Required Funds'!B12"
"D18+'Required Funds'!B11+'Required Funds'!B22"
"D19+'Required Funds'!B16"
"D20+'Required Funds'!B9"
"SUM(D16:D21)"
"'Current Balance Sheet'!B20"
"D24+'Income Statement'!O45"
"D13+D22-D24"
"'Current Balance Sheet'!B27"
"'Sources of Capital'!B21-(('Sources of Capital'!D24*12)-'Income Statement'!O49)+D33"
"D34+'Sources of Capital'!B26-(('Sources of Capital'!D29*12)-'Income Statement'!O50)"
"D35+'Cash Flow Statement'!N40"
"SUM(D32:D35)"
"D39+'Sources of Capital'!B12"
"D40+'Income Statement'!O54"
"SUM(D39:D40)"
"+D36+D41"
"F36+F41"
"IF((G46)<>0,""Statement Does Not Balance"",""Statement Balances"")"
"F26-F43"
"'Required Funds'!A1"
"'Income Statement'!O46+'Income Statement'!O52+'Income Statement'!O27"
"'Income Statement'!P17"
"'Income Statement'!P19"
"B7+B8"
"B5"
"B8"
"IF(B5=0,0,B5/B8)"
"'Sources of Capital'!B12"
"IF('Sources of Capital'!B14>0.2,""Owner's Injection is adequate"",""Owner's injection might be too low for amount of funds requested"")"
"IF('Required Funds'!B23=0,0,'Required Funds'!B23/'Required Funds'!B24)"
"IF(C12<0.2,""Cash request seems reasonable with total request"",""Cash request exceeds 20% of total request.  This may be not in line."")"
"'Sources of Capital'!B22"
"IF(C16<0.09,""Interest rate may be too low for type of loan requested"",""Interest rate seems reasonable"")"
"IF(C17>120,""Loan term may be too high for this type of loan"",""Loan term seems within range for this type of loan"")"
"'Sources of Capital'!B27"
"IF(C19<0.07,""Interest rate may be too low for type of loan requested"",""Interest rate seems reasonable"")"
"IF(C20>240,""Loan term may be too high for this type of loan"",""Loan term seems within range for this type of loan"")"
"IF('Sources of Capital'!D31=0,0,('Sources of Capital'!D31*12)/'Income Statement'!O11)"
"IF(C22>0.1,""Calculated loan payments as a percent of sales may be too high"",""Calculated loan payments as a percent of sales seem resonable"")"
"'Income Statement'!P19"
"IF(C26<0.2,""Gross margin percentage seems very low"",""Gross margin percentage seems reasonable"")"
"'Income Statement'!O22"
"IF(C27>0,""An owner's compensation amount has been established"",""An owner's compensation amount has not been established"")"
"C27/'Income Statement'!O54"
"IF(C28>1,""Owner's compensation may be too high relative to profitability of business"",""Owner's compensation seems reasonable"")"
"IF('Income Statement'!O30=0,0,'Income Statement'!O30/'Income Statement'!O11)"
"IF(C29<0.02,""Advertising as a percent of sales may be too low"",""Advertising as a percent of sales seems reasonable"")"
"'Income Statement'!O54"
"IF(C30<0,""The business is not showing a profit"",""The business is showing a profit"")"
"'Income Statement'!P54"
"IF(C31>0.2,""The projection may be too aggressive in stating profitability"",""The projection does not seem highly unreasonable"")"
"'Cash Flow Statement'!O29"
"IF(C35>0,""The financial projection does not provide the desired level of cash flow"",""The financial projection provides the desired level of cash flow"")"
"C35"
"IF(C36>0,""The business will need at least this level of a line of credit"",""The business doesn't seem to require a line of credit"")"
"IF('Income Statement'!O11-'Cash Flow Statement'!O13=0,0,('Income Statement'!O11-'Cash Flow Statement'!O13)/'Income Statement'!O11)"
"IF(C37>0.3,""Accounts receivable amounts seem high"",""Accounts receivable amount as a percent of sales seems reasonable"")"
"'Balance Sheet'!D26-'Balance Sheet'!D43"
"IF(C41<>0,""The balance sheet is not in balance"",""The balance sheet does balance"")"
"'Balance Sheet'!G46"
"'Balance Sheet'!F36/'Balance Sheet'!F41"
"IF(C43>5,""Most banks would consider there to be too much debt for the overall amount of equity or ownership"",""The debt to equity ratio seems reasonable"")"
"'Income Statement'!O11-'Break-Even'!B15"
"IF(C47>0,""The sales projection exceeds the projected break-even sales level"",""The sales projection is less than the break-even amount"")"
"SUM(C6:C17)"
"SUM(H6:H19)"
"C21-H21"
"C28-C27"
"C29-C28"
"C30+C34+C38-H28+H32"
"SUM(C6,C8)"
"SUM(G6:G8)"
"-(C5-C9)"
"SUM(D8:D12)"
"SUM(E7:E12)"
"SUM(D16:D24)"
"D13-D25"
"D32+D33+D34+D35"
"D40+D41"
"D37-D45"
"D28+D47"
"D50"
"31628.76"
"24482.74"
"D56+D59"
"D81"
"SUM(D8:D12)"
"SUM(D16:D24)"
"D13-D25"
"E32+E33+E34+E35"
"E40+E41"
"D37-D45"
"D28+D47"
"D50"
"E63"
"31628.76"
"D56+D59"
"SUM(D76:D81)"
"D82"
"SUM(M20:P21)"
"SUM(M20:P21)"
"SUM(M20:P21)"
"SUM(M20:P21)"
"SUM(R22:U33)"
"SUM(R22:U33)"
"SUM(R22:U33)"
"SUM(R22:U33)"
"SUM(R41:U53)"
"SUM(R41:U53)"
"SUM(R41:U53)"
"SUM(R41:U53)"
"R16+R35-R54"
"R16+R35-R54"
"R16+R35-R54"
"R16+R35-R54"
"Front!R56"
"Front!R56"
"Front!R56"
"Front!R56"
"R7+R8-R9"
"R7+R8-R9"
"R7+R8-R9"
"R7+R8-R9"
"2865-219992-274789-137722-9239-394000"
"SUM(C18:F18)"
"SUM(C23:C35)"
"C18+C36"
"+C45"
"+B18+B14"
"+D24+D23"
"SUM(C32:C33)"
"C38+C34"
"SUM(C54:F54)"
"SUM(B54:B57)"
"B88"
"B88"
"B88"
"B88"
"+B148-B146-B145-B144"
"+B155-B153"
"SUM(D9:J9)"
"B9-B10"
"SUM(D14:D18)"
"B11-B19"
"B21-B23-B25"
"B26-B28"
"D26+D23"
"+F40-F38"
"B101"
"B101"
"B101"
"B101"
"+K117-K119-K121"
"SUM(D14:J14)"
"SUM(C25:J25)"
"B42"
"B42"
"B42"
"B42"
"G4"
"58+430+437"
"64+354+299"
"75+400+294"
"44+369+223"
"47+402+234"
"91+474+221"
"SUM(C8:C12)"
"SUM(C13:C19)"
"SUM(C24:C27)"
"822+269"
"818+257"
"754+246"
"759+276"
"388+333"
"SUM(C28:C32)"
"SUM(D6:D28)"
"SUM(D32:D37)"
"SUM(E34:E37)"
"SUM(D41:D50)"
"SUM(D52:D53)"
"D29"
"D38"
"+E58+E57"
"SUM(C5:C7)"
"SUM(C10:C16)"
"SUM(C28:C29)"
"C30+C26+C17+C8"
"SUM(B9:B25)"
"SUM(B26:B28)"
"SUM(B30:B38)"
"SUM(B40:B45)"
"SUM(E2:E13)"
"SUM(B2:B15)"
"SUM(E21:E33)"
"SUM(H45:H52)"
"SUM(E45:E55)"
"SUM(B65:B79)"
"SUM(E65:E80)"
"SUM(E103)/COUNTIF(E90:E101,"">0"")"
"SUM(B2:B9)"
"SUM(H2:H10)"
"SUM(E2:E11)"
"SUM(B46:B60)"
"SUM(E47:E62)"
"SUM(E72:E83)"
"SUM(E85)/COUNTIF(E72:E83,"">0"")"
"C15-C17"
"C9/C13"
"IF(C34<1.5,F$23,F$25)"
"(C22+C24-10000)/C9"
"IF(C35>0.1,F$23,F$25)"
"C15/C17"
"IF(C36>1.5,F$23,F$25)"
"C19/C7"
"IF(C37>=4,F$23,F$25)"
"C13/C7"
"IF(C38>=6,F$23,F$25)"
"(C13-C7)/1000"
"IF(C39>=10,F$23,F$25)"
"C28/C7"
"C24+C47+C53+C57-C49-C55"
"C19/C26"
"C45/C26"
"C47/C26"
"C13/C9"
"C51/C26"
"(1.2*C61)+(1.4*C63)+(3.3*C65)+(0.6*C67)+C69"
"(0.717*C61)+(0.847*C63)+(3.107*C65)+(0.42*C67)+C69"
"C13-C7"
"IF(C82>=10000,F$23,F$25)"
"C47/C49"
"IF(C83>=2,F$23,F$25)"
"C59/C9"
"IF(C84>=0.2,F$23,F$25)"
"C73"
"IF(C85>=2.9,F$23,F$25)"
"C76"
"NOW()"
"(J18/J8)"
"(J19/J8)"
"(J20/J8)"
"(J21/J8)"
"(J22/J8)"
"(J23/J8)"
"(J24/J8)"
"(J25/J8)"
"SUM(I18:I25)"
"(J29/J8)"
"0.2*J26"
"(J32/J8)"
"SUM(I26,I29,I32)"
"(I34*G35)*0.01"
"(J34*G35)*0.01"
"SUM(I15*K15)"
"SUM(I15*L15)"
"SUM(I18:K18)"
"SUM(I18:L18)"
"SUM(M15:M21)"
"SUM(N26:N29)"
"(I35*M35)*0.01"
"SUM(N43:N47)"
"SUM(N53:N55)"
"6000"
"SUM(B5:E5)"
"B7-B6"
"B5-B6+B8"
"C5-C6+C8+B9"
"E9-B15+B14+B17-B19"
"B18-C15+C14+C17-C19"
"C18-D15+D17+D14"
"D18-E15+E17"
"E18-B24+B26-B28"
"B27-C24+C26-C28"
"B26*0.32"
"SUM(B4:E4)"
"SUM(B8:B9)"
"B4/2*1"
"(B4*3)"
"50000/4"
"(56.25/2)*6*8"
"SUM(B19:B22)"
"35"
"300"
"339"
"5000/4"
"5000"
"B17+B13+B11+B7+B25+B27"
"-SUM(F7:F28)"
"B4*60"
"B31"
"B33-B29"
"SUM(F29,F33)"
"SUM(B4:E4)"
"SUM(B8:B8)"
"7*B4"
"B4*3"
"SUM(B13:B17)"
"70000/4"
"(56.25/2)*6*8"
"(56.25)*9*8"
"15*120"
"SUM(B23:B23)"
"10000/4"
"B26+B19+B12+B10+B7+B28"
"-SUM(F7:F29)"
"B4*70"
"B32"
"B34-B30"
"F34+F30"
"SUM(B4:E4)"
"SUM(B8:B8)"
"7*B4"
"B4*3"
"SUM(B13:B17)"
"130000/4"
"(56.25/2)*7*8"
"(56.25)*10*8"
"SUM(B20:B22)"
"20000/4"
"B24+B19+B12+B10+B7+B28"
"-SUM(F7:F29)"
"B4*70"
"B32"
"B34-B30"
"F34+F30"
"Demographics!B8"
"Demographics!B10"
"Demographics!F12"
"Demographics!B23"
"Demographics!F21"
"Demographics!B21"
"Demographics!B21"
"Demographics!B21"
"Demographics!F25"
"Demographics!B25"
"Demographics!B25"
"Demographics!B8"
"Demographics!B27"
"Demographics!B12"
"Demographics!F12"
"Demographics!B10"
"Demographics!F21"
"Demographics!F21"
"Demographics!B23"
"Demographics!F25"
"Demographics!F8"
"Demographics!F8"
"SUM(C20+D20+E20)"
"SUM(G20+H20+I20)"
"SUM(K20+L20+M20)"
"SUM(B21:B40)"
"Demographics!B8"
"Demographics!B12"
"Demographics!F12"
"Demographics!B23"
"Demographics!F21"
"Demographics!B25"
"Demographics!B25"
"SUM(C15:C34)"
"Demographics!B8"
"Demographics!F21"
"Demographics!B27"
"SUM(C15:C33)"
"Demographics!B8"
"Demographics!F21"
"Demographics!B27"
"SUM(C15:C33)"
"Demographics!B8"
"Demographics!F21"
"Demographics!B27"
"SUM(C15:C33)"
"Demographics!B8"
"Demographics!F21"
"SUM(C33:D33)"
"Demographics!B8"
"Demographics!F21"
"SUM(C33:D33)"
"Demographics!B8"
"Demographics!F21"
"SUM(C33:D33)"
"Demographics!B8"
"Demographics!F21"
"SUM(C33:D33)"
"Demographics!B8"
"Demographics!F21"
"SUM(C33:D33)"
"Demographics!B8"
"Demographics!F21"
"SUM(C33:D33)"
"Demographics!B8"
"Demographics!F21"
"Demographics!B8"
"Demographics!F21"
"Demographics!B8"
"Demographics!F21"
"Demographics!B8"
"Demographics!F21"
"SUM(C10:C12)"
"SUM(C15:C20)"
"C13-C21"
"C22/C13"
"C22+C25+C26+C27"
"C28-C29"
"C30/C32"
"SUM(C35:C38)"
"SUM(C56:C57)"
"C67/C56"
"A88+1"
"+'Att M1-Finan Proposal'!A2"
"+'Att M1-Finan Proposal'!A2"
"+'Att M1-Finan Proposal'!A2"
"+$E25*E12"
"SUM(E25:E28)"
"+F29*12"
"+F30"
"+G30+F31"
"+F29/$E$29"
"+'Att M1-Finan Proposal'!A2"
"+$E25*E12"
"SUM(E25:E28)"
"+F29*12"
"+F30"
"+G30+F31"
"+F29/$E$29"
"+'Att M1-Finan Proposal'!A2"
"+E14+E13"
"+E17-E18"
"+E19+E15"
"SUM(E24:E37)"
"E38"
"+'Att M4a-Fully Insured Prem_DPPO'!E25"
"+'Att M1-Finan Proposal'!A2"
"+E14-E15"
"+E16+E12"
"+E18+E17"
"SUM(E21:E34)"
"E35"
"'Att M4b-Fully Insured Prem_DHMO'!E25"
"+X11-T11"
"SUM(T11:T13)"
"+'Back Page'!J36"
"+'Back Page'!N36"
"+'Back Page'!N42"
"+'Back Page'!N54"
"SUM(T19:T33)"
"+T15-T35"
"+T35+T37"
"+'Front Page'!X46"
"SUM(H7:H10)"
"SUM(H17:H34)"
"SUM(H6:H34)"
"SUM(L39:L41)"
"SUM(L45:L53)"
"B7-B9"
"B11"
"B11"
"B15"
"E11+E17+E19+E25"
"G15+G17+G19+G25-G27"
"I11+I17+I19+I25-I27-I29+I31-I33"
"(B39+B41+B43+B45)/2"
"(B50+B52)/2"
"B31"
"B64/2"
"(B75+B77-B79-B81)/2"
"E47-E61-E89+E96"
"G54-G61-G72+G83-G89+G96"
"I47-I61-I66-I89+I96"
"E35/E99*100"
"SUM(C10:C15)"
"F68"
"F68"
"SUM(F10:G22)"
"SUM(F10:G22)"
"SUM(F23:K23)"
"SUM(F23:K23)"
"SUM(C16+C28+J24)"
"SUM(C16+C28+J24)"
"C77"
"SUM(C19:C27)"
"SUM(H5+J25+J28-C41)"
"SUM(H5+J25+J28-C41)"
"SUM(H5+J25+J28-C41)"
"SUM(H5+J25+J28-C41)"
"SUM(C41)"
"SUM(C41)"
"SUM(J24)"
"SUM(J24)"
"SUM(C28)"
"SUM(C28)"
"SUM(C39)"
"SUM(C39)"
"C95"
"SUM(J32)-SUM(J33:J35)"
"SUM(J32)-SUM(J33:J35)"
"SUM(C46:C59)"
"SUM(F46:G67)"
"SUM(F46:G67)"
"SUM(C79:C94)"
"B3/C3"
"IF(B3>0,LN(D3),)"
"AVERAGE(C3:C12)"
"AVERAGE(D3:D12)"
"STDEV(E3:E12)"
"G13/C13"
"H13/C13"
"I13/C13"
"J13/C13"
"MAX(G3:G12)/$C$13"
"0.375^(0.5)"
"F19"
"F27"
"F24"
"F21^2"
"F31-F30"
"F25"
"(LN(C34/C35)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))"
"(LN(C34/C38)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))"
"NORMSDIST(C41)"
"C41-((G35^0.5)*(C36^(0.5)))"
"F41-((G35^0.5)*(C36^(0.5)))"
"(((EXP((0-G36)*C36))*C34*C42-C35*(EXP((0-G34)*C36))*C45)-((EXP((0-G36)*C36))*C34*F42-C38*(EXP((0-G34)*C36))*F45))*C37/G37"
"SUM(E10:E29)"
"+E5"
"SUM(E53:E59)+SUM(E34:E47)"
"+E30-E60"
"SUM(D65:D69)"
"+E70+E62"
"+(+E62+E70)-E80"
"SUM(D14:D302)"
"$B$4"
"SUM(C12:C313)"
"SUM(C6+C450+C618+C657)"
"SUM(C7+C70+C133+C175+C196+C348+C362+C374+C391+C418+C440)"
"SUM(+C8+C11+C14+C17+C20+C23+C27+C30+C33+C38+C43+C46+C49+C53+C56+C59+C62+C65+C66)"
"SUM(C9)"
"SUM(C24:C25)"
"SUM(C34:C36)"
"SUM(C109:C129)+C71+C74+C77+C81+C84+C87+C88+C91+C94+C97+C101+C105"
"SUM(C92:C92)"
"SUM(C165:C171)+C134+C140+C146+C150+C155+C158+C161"
"SUM(C135:C138)"
"SUM(C176:C192)"
"SUM(C263:C344)+C197+C200+C203+C206+C209+C212+C215+C218+C221+C224+C229+C232+C235+C238+C241+C246+C251+C255+C258"
"SUM(C355:C358)+C349+C352"
"SUM(C363, C366, C367, C368, C369, C370)"
"SUM(C375:C387)"
" SUM(C405:C414)+C392+C395+C398+C402"
"SUM(C419+C422+C425+C428+C431+C434)"
"SUM(C441+C444)"
"SUM(C556:C614)+C452+C453+C457+C462+C468+C471+C478+C481+C484+C488+C491+C494+C497+C501+C504+C507+C512+C515+C518+C521+C524+C527+C530+C533+C536+C539+C542+C545+C552+C549"
"SUM(C472:C476)"
"SUM(C626:C653)+C619+C623"
"SUM(+C658+C661+C662+C663)"
"(D4-C4)/C4*100"
"SUM(J14:J29)"
"SUM(J35:J46)"
"SUM(J50:J57)"
"SUM(J47+J58)"
"SUM(C16:D16)"
"SUM(C16:C22)"
"SUM(C27:C31)"
"SUM(C43:C62)"
"SUM(C66:C71)"
"SUM(C75:C84)"
"SUM(C97:C99)"
"SUM(C109:C110)"
"SUM(C114:C117)"
"C32+C40+C63+C72+C85+C94+C100+C106+C111+C118+C120"
"C122-C23"
"SUM(C16:E16)"
"SUM(C16:C22)"
"SUM(C28:C32)"
"SUM(C44:C63)"
"SUM(C67:C72)"
"SUM(C76:C85)"
"SUM(C98:C100)"
"SUM(C110:C111)"
"C33+C41+C64+C73+C86+C95+C101+C107+C112+C120+C122"
"C124-C23"
"SUM(I14:I28)"
"SUM(I35:I45)"
"SUM(I50:I56)"
"I47+I58"
"SUM(C16:D16)"
"SUM(C16:C22)"
"SUM(C27:C31)"
"SUM(C43:C62)"
"SUM(C66:C71)"
"SUM(C75:C84)"
"SUM(C97:C99)"
"SUM(C109:C110)"
"SUM(C114:C117)"
"C32+C40+C63+C72+C85+C94+C100+C106+C111+C118+C120"
"C122-C23"
"SUM(D14:D44)"
"SUM(D51:D60)"
"SUM(B7:B17)"
"SUM(B19+B34+B49)"
"'Annex B- Eligible Costs'!B4"
"'Annex B- Eligible Costs'!B4"
"SUM(B13-B14-B15)"
"SUM(B19:B24)"
"SUM(B17-B26)"
"'Annex B- Eligible Costs'!B4"
"'Annex B- Eligible Costs'!B4"
"SUM(B11+B12-B13)"
"B14"
"SUM(C14--C15)"
"SUM(C17:C25)"
"SUM(D17:D26)"
"'Annex B- Eligible Costs'!B4"
"'Annex B- Eligible Costs'!B4"
"'Annex B- Eligible Costs'!B4"
"'Annex C - Trading Results'!E28"
"'Annex C - Trading Results'!F28"
"'Annex C - Trading Results'!E22"
"'Annex C - Trading Results'!F22"
"SUM(B9:B17)"
"B18-'Annex D - App. of Funds'!$C$27"
"D18-'Annex D - App. of Funds'!$D$27"
"E18-'Annex D - App. of Funds'!$E$27"
"IF(H9=0,TRUE)"
"IF(B43=""x"",""Need date"","""")"
"IF(B45<>"""",""You must enter a Documentation Due Date."","""")"
"IF((L60=""""),"""",IF(L60=""n"",""Need Date"",""N/A""))"
"SUM(H10:H11)"
"25255.18-2411.04"
"580+1240"
"SUM(A9:A20)"
"SUM(I9:I19)"
"+J21-I19"
"+G248"
"+G255"
"+G270"
"+F305"
"SUM(A27:A32)"
"SUM(I27:I31)"
"+J33-I30"
"+A21-A33"
"+K35-12531.78"
"+F186"
"+F198"
"+G211"
"23128.25+202.95-43.36+3561.96"
"SUM(A49:A55)"
"SUM(I49:I54)"
"+J56-I53-I52"
"+I59"
"+A56+A59"
"+J61-I52-I53"
"10044.76+126.26"
"3375+4511.4+1990.51"
"7500-10025+7000"
"SUM(I66:I72)"
"+J73-126.26"
"+K73+K75"
"+A75"
"+A104"
"+J35"
"+K35"
"+A99+A103"
"SUM(K99:K103)"
"SUM(F184:F185)"
"3792.37+5919.4"
"145.77+5751.45"
"2058.22+3482.21"
"6253.2+12267.64"
"+D217-E217-F217"
"SUM(G229:G232)"
"6470.94*0.3"
"44796.13*0.3"
"+G293/2"
"SUM(G237:G247)"
"SUM(G252:G254)"
"6470.94*0.7"
"44796.13*0.7"
"+G293/2"
"2441.59+4074.75"
"SUM(G257:G269)"
"1117.15+664.54+289.18"
"+E299-F299"
"+D299+G299"
"+G211"
"+H305-H312"
"C11/$C$15"
"G11/$G$15"
"(324594+2820575+3289176)/1000"
"540.1-0.3"
"SUM(C11:C14)"
"C34/C37"
"C35/C37"
"7690.7+9409.5+7467.9+195.2"
"SUM(C34:C35)"
"SUM(G34:G36)"
"IF(SUM(G44:G45)=SUM(G34:G35),SUM(G44:G45),#VALUE!)"
"SUM(K90:K108)"
"SUM(M90:N108)"
"SUM(M90:N108)"
"SUM(K110:N110)"
"SUM(K179:M186)"
"SUM(K179:M186)"
"SUM(K179:M186)"
"SUM(B10:B14)"
"B15+B16"
"SUM(B10:F10)"
"G10+H10"
"B10+B11"
"'Page 3'!B10"
"'Page 3'!B18"
"'Page 3'!B32"
"'Page 3'!D29"
"'Page 3'!D31"
"B12-B15"
"SUM(B5:B8)"
"SUM(B11:B16)"
"SUM(D5:D16)"
"SUM(D20:D27)"
"SUM(B10,B18,B32,D18,D29)"
"SUM(B20:B30)"
"SUM(B3:M3)"
"SUM(B3:M3)"
"((B3*$B$33)+(C3*$C$33)+(D3*$D$33)+(E3*$E$33)+(F3*$F$33)+(G3*$G$33)+(H3*$H$33)+(I3*$I$33)+(J3*$J$33)+(K3*$K$33)+(L3*$L$33)+(M3*$M$33))"
"(P3*12.5%)+P3"
"N4+O3"
"SUM(B3:B31)"
"B32-B34"
"B34*B33"
"SUM(P3:P31)"
"D37-D48"
"D48-'Financial Activity'!I67"
"F67-#REF!"
"G67-(#REF!-#REF!-#REF!-#REF!)"
"I67-(#REF!)-#REF!-#REF!"
"G63-#REF!-#REF!-#REF!-#REF!-#REF!"
"CELL(""WIDTH"",A55)"
"SUM(A55:J55)"
"A8+B8-C8"
"CELL(""WIDTH"",E53)"
"-(+D9+E9-G9)"
"SUM(D9:D35)"
"CELL(""WIDTH"",B59)"
"A11+1"
"A21+4"
"C21+1"
"SUM(D11:D41)"
"+D46+D43"
"+E43"
"CELL(""WIDTH"",A63)"
"SUM(A63:M63)"
"A11+1"
"A21+4"
"C21+1"
"SUM(D11:D41)"
"+D46+D43"
"+E43"
"CELL(""WIDTH"",A63)"
"SUM(A63:M63)"
"B10-C10"
"E10+F10"
"SUM(B10:B33)"
"CELL(""WIDTH"",A56)"
"+E14-F14"
"A14+1"
"A24+4"
"+C24+1"
"+E28"
"+G30+G28"
"CELL(""WIDTH"",A69)"
"+B9+1"
"+B19+4"
"+D19+1"
"SUM(E8:E33)"
"CELL(""WIDTH"",A69)"
"D19-F19"
"IF(F25<>0,D22-F22,D22-F22-F26)"
"CELL(""WIDTH"",A73)"
"SUM(J8:J20)"
"SUM(M10:M32)"
"+G9-H9-I9-J9+L9+M9+N9"
"SUM(G9:G21)"
"SUM(D8:D11)"
"+D12+D17+D22+D27"
"SUM(E7:E17)"
"SUM(D23:D26)"
"-(+D10+E10-G10)"
"SUM(D9:D25)"
"CELL(""WIDTH"",B57)"
"+F7+F8+F9+F10-F11-F12-F13-F14-F15-F16-F17-F18"
"+F19+F20+F21-F22-F23+F24+F25+F26-F27-F28+F29-F30+F31+F32+F33+F34-SUM(F14:F18)"
"+F39+F35+F36+F37+F38-F40"
"CELL(""WIDTH"",A77)"
"SUM(A77:H77)"
"CELL(""WIDTH"",A63)"
"SUM(A63:I63)"
"+D9+E9+F9+G9-H9"
"IF(J9<>0,""CROSSFOOTING ERROR"","" "")"
"+D34+E34+G34-H34"
"-(+D45+E45-H45)"
"+D9+D11+D13+D15+D17+D20+D22+D24+D26+D28+D30+D34+D36+D38+D40+D42+D44"
"+F9+F11+F13+F15+F17+F20+F22+F24+F26+F28+F30"
"IF(F47<>0,""Transfers must net to zero"","" "")"
"CELL(""WIDTH"",A61)"
"+D9+E9+F9+G9-H9"
"IF(J9<>0,""CROSSFOOTING ERROR"","" "")"
"+D34+E34+G34-H34"
"-(+D45+E45-H45)"
"+D9+D11+D13+D15+D17+D20+D22+D24+D26+D28+D30+D34+D36+D38+D40+D42+D44"
"+F9+F11+F13+F15+F17+F20+F22+F24+F26+F28+F30"
"IF(F47<>0,""Transfers must net to zero"","" "")"
"CELL(""WIDTH"",A61)"
"SUM(D18:D35)"
"NOW()"
"NOW()"
"SUM(B8:B13)"
"SUM(B22:B28)"
"SUM(B10:D10)"
"SUM(B10:B14)"
"SUM(C9:C20)"
"SUM(C21:C26)"
"SUM(C31:C46)"
"C58/C61"
"+Data!C4"
"(C11/C10)*100"
"+Data!C7"
"+Data!L4"
"(C11/C10)*100"
"+Data!L7"
"615053-11798.534-229.836-313.954-58.332"
"629235-13109.178-246.101-112.102-48.081"
"635073450/1000-13962.235-346.394-386.213-47.105"
"625430260/1000-13731.362-576.231-276.326-81.131"
"663451378/1000-13729.436-486.293-282.408"
"727836971/1000-14575.485-493.186-307.888-78.687"
"759845.146-14372.137"
"780033.257-13663.934-387.992-326.15-52.704"
"771445.222-14120.452-453.387-304.538-49.581"
"757276.055-13676.556-437.342-354.399-0"
"((N5-L5)/2)+L5"
"776118.025-13382.292-357.252-302.583-55.137"
"906434.485-15743.853-459.739-302.09-86.779"
"SUM(P10:P62)"
"721836-27642-200-703-70"
"689812-25096-281-402-59"
"685505-25739-298-552-53"
"672692-29542-436-679-67"
"676650-26244-350-693"
"687436-26394-354-679-97"
"697304-26515"
"714440-27706-226-958-53"
"711906-24908-320-1054-57"
"700805-25673-302-972-0"
"691115-20778-259-886-39"
"745864-23662-344-873-74"
"SUM(B10:B25)"
"(B6/B5)*100"
"ROUND(11582,0)"
"ROUND(11743,0)"
"ROUND(12455,0)"
"ROUND(11901029/1000,0)"
"ROUND(11523340/1000,0)"
"ROUND(12008448/1000,0)"
"ROUND(12421842/1000,0)"
"ROUND(12594.009,0)"
"ROUND(12641.341,0)"
"ROUND(13842,0)"
"ROUND(17363,0)"
"ROUND(13181,0)"
"ROUND(12618,0)"
"ROUND(12501,0)"
"ROUND(12842,0)"
"ROUND(12491,0)"
"ROUND(11438,0)"
"ROUND(11111,0)"
"ROUND(6832,0)"
"ROUND(6192,0)"
"ROUND(6483,0)"
"ROUND(7136194/1000,0)"
"ROUND(6638354/1000,0)"
"ROUND(7555623/1000,0)"
"ROUND(7945535/1000,0)"
"ROUND(8579.038,0)"
"ROUND(8108.248,0)"
"ROUND(8534,0)"
"ROUND(9166,0)"
"ROUND(8039,0)"
"ROUND(8642,0)"
"ROUND(7664,0)"
"ROUND(9882,0)"
"ROUND(7835,0)"
"ROUND(8171,0)"
"ROUND(7498,0)"
"ROUND(917200/1000,0)"
"ROUND(18000,0)"
"ROUND(17564,0)"
"ROUND(17763,0)"
"ROUND(17591686/1000,0)"
"ROUND(18374731/1000,0)"
"ROUND(18960001/1000,0)"
"ROUND(20803921/1000,0)"
"ROUND(22133.524,0)"
"ROUND(23932.337,0)"
"ROUND(19742,0)"
"ROUND(25930,0)"
"ROUND(19478,0)"
"ROUND(19382,0)"
"ROUND(20166,0)"
"ROUND(19945,0)"
"ROUND(20467,0)"
"ROUND(21197,0)"
"ROUND(23718,0)"
"ROUND(12092,0)"
"ROUND(12579,0)"
"ROUND(11168,0)"
"ROUND(11016688/1000,0)"
"ROUND(10461248/1000,0)"
"ROUND(11183348/1000,0)"
"ROUND(13940787/1000,0)"
"ROUND(12614.893,0)"
"ROUND(13833.226,0)"
"ROUND(14275,0)"
"ROUND(18482,0)"
"ROUND(12714,0)"
"ROUND(12302,0)"
"ROUND(11859,0)"
"ROUND(11885,0)"
"ROUND(12817,0)"
"ROUND(11857,0)"
"ROUND(13397,0)"
"ROUND(12683,0)"
"ROUND(9570,0)"
"ROUND(13200,0)"
"ROUND(13565624/1000,0)"
"ROUND(12656566/1000,0)"
"ROUND(13177338/1000,0)"
"ROUND(14446618/1000,0)"
"ROUND(15850.843,0)"
"ROUND(15756.095,0)"
"ROUND(12780,0)"
"ROUND(14153,0)"
"ROUND(12362,0)"
"ROUND(12132,0)"
"ROUND(11436,0)"
"ROUND(11615,0)"
"ROUND(11705,0)"
"ROUND(11786,0)"
"ROUND(11495,0)"
"ROUND(11579,0)"
"ROUND(11402,0)"
"ROUND(11772,0)"
"ROUND(11889474/1000,0)"
"ROUND(11470249/1000,0)"
"ROUND(11691202/1000,0)"
"ROUND(12452118/1000,0)"
"ROUND(12521.847,0)"
"ROUND(12374.082,0)"
"ROUND(14819,0)"
"ROUND(16770,0)"
"ROUND(12410,0)"
"ROUND(11950,0)"
"ROUND(12164,0)"
"ROUND(12388,0)"
"ROUND(12851,0)"
"ROUND(12156,0)"
"ROUND(12178,0)"
"ROUND(9729,0)"
"ROUND(9090,0)"
"ROUND(9416,0)"
"ROUND(9579558/1000,0)"
"ROUND(9133110/1000,0)"
"ROUND(9570060/1000,0)"
"ROUND(9952149/1000,0)"
"ROUND(11526.896,0)"
"ROUND(10951.895,0)"
"ROUND(9516,0)"
"ROUND(13449,0)"
"ROUND(8866,0)"
"ROUND(8844,0)"
"ROUND(8452,0)"
"ROUND(8689,0)"
"ROUND(9049,0)"
"ROUND(9513,0)"
"ROUND(9058,0)"
"ROUND(9583,0)"
"ROUND(10151,0)"
"ROUND(10176886/1000,0)"
"ROUND(9489848/1000,0)"
"ROUND(7355280/1000,0)"
"ROUND(10398372/1000,0)"
"ROUND(10227.472,0)"
"ROUND(10436.024,0)"
"ROUND(11674,0)"
"ROUND(14189,0)"
"ROUND(12338,0)"
"ROUND(11792,0)"
"ROUND(12055,0)"
"ROUND(9752,0)"
"ROUND(12130,0)"
"ROUND(11370,0)"
"ROUND(10946,0)"
"ROUND(14086,0)"
"ROUND(14953,0)"
"ROUND(13892,0)"
"ROUND(13999764/1000,0)"
"ROUND(13856140/1000,0)"
"ROUND(14444637/1000,0)"
"ROUND(15773366/1000,0)"
"ROUND(16149.586,0)"
"ROUND(16262.902,0)"
"ROUND(21575,0)"
"ROUND(22144,0)"
"ROUND(18632,0)"
"ROUND(18360,0)"
"ROUND(18126,0)"
"ROUND(18629,0)"
"ROUND(18334,0)"
"ROUND(17811,0)"
"ROUND(18403,0)"
"ROUND(7159,0)"
"ROUND(7125,0)"
"ROUND(7735,0)"
"ROUND(7440855/1000,0)"
"ROUND(7635561/1000,0)"
"ROUND(8206435/1000,0)"
"ROUND(9394915/1000,0)"
"ROUND(9535.751,0)"
"ROUND(9439.853,0)"
"ROUND(9039,0)"
"ROUND(10552,0)"
"ROUND(9002,0)"
"ROUND(9221,0)"
"ROUND(9223,0)"
"ROUND(9573,0)"
"ROUND(9717,0)"
"ROUND(9133,0)"
"ROUND(8987,0)"
"ROUND(8477,0)"
"ROUND(8702,0)"
"ROUND(9037,0)"
"ROUND(9107676/1000,0)"
"ROUND(8509675/1000,0)"
"ROUND(8229645/1000,0)"
"ROUND(9289161/1000,0)"
"ROUND(9230.368,0)"
"ROUND(9902.765,0)"
"ROUND(10375,0)"
"ROUND(12882,0)"
"ROUND(10516,0)"
"ROUND(10577,0)"
"ROUND(9875,0)"
"ROUND(9236,0)"
"ROUND(9077,0)"
"ROUND(9649,0)"
"ROUND(9495,0)"
"ROUND(10984,0)"
"ROUND(11069,0)"
"ROUND(10557,0)"
"ROUND(10791783/1000,0)"
"ROUND(10079957/1000,0)"
"ROUND(11255562/1000,0)"
"ROUND(12340677/1000,0)"
"ROUND(12669.762,0)"
"ROUND(12670.33,0)"
"ROUND(14743,0)"
"ROUND(16386,0)"
"ROUND(13080,0)"
"ROUND(13845,0)"
"ROUND(14037,0)"
"ROUND(14773,0)"
"ROUND(13091,0)"
"ROUND(12405,0)"
"ROUND(12957,0)"
"ROUND(32018,0)"
"ROUND(32652,0)"
"ROUND(33557,0)"
"ROUND(33680411/1000,0)"
"ROUND(32558128/1000,0)"
"ROUND(32476520/1000,0)"
"ROUND(36538198/1000,0)"
"ROUND(40352.026,0)"
"ROUND(40922.506,0)"
"ROUND(31102,0)"
"ROUND(48257,0)"
"ROUND(30901,0)"
"ROUND(31071,0)"
"ROUND(30702,0)"
"ROUND(29468,0)"
"ROUND(31663,0)"
"ROUND(33465,0)"
"ROUND(32480,0)"
"ROUND(12013,0)"
"ROUND(11780,0)"
"ROUND(11924,0)"
"ROUND(12232154/1000,0)"
"ROUND(12180527/1000,0)"
"ROUND(12918224/1000,0)"
"ROUND(13841318/1000,0)"
"ROUND(13829.926,0)"
"ROUND(14521.548,0)"
"ROUND(14394,0)"
"ROUND(17434,0)"
"ROUND(13957,0)"
"ROUND(13998,0)"
"ROUND(13503,0)"
"ROUND(14007,0)"
"ROUND(14493,0)"
"ROUND(13771,0)"
"ROUND(14570,0)"
"ROUND(5082,0)"
"ROUND(4894,0)"
"ROUND(5154,0)"
"ROUND(5180922/1000,0)"
"ROUND(4975184/1000,0)"
"ROUND(5624523/1000,0)"
"ROUND(6089210/1000,0)"
"ROUND(6234.818,0)"
"ROUND(6155.873,0)"
"ROUND(7552,0)"
"ROUND(7249,0)"
"ROUND(7114,0)"
"ROUND(7283,0)"
"ROUND(7254,0)"
"ROUND(7599,0)"
"ROUND(7207,0)"
"ROUND(6800,0)"
"ROUND(6595,0)"
"('College Work-Study'!B5*1000)/'College Work-Study'!S5"
"596468-4546.112-0-0-0"
"763476-5255.437-0-0-13.775"
"805190858/1000-5655.703-0-0-6.8"
"873730951/1000-4940.864-0-0-7.925"
"902521206/1000-5200.3-0-0"
"870399633/1000-4171.764-0-0-56.384"
"867800.439-4010.32"
"891681.168-4562.456-0-0-25.05"
"918661.831-6671.68-0-0-8"
"970957.367-6172.395-0-0-0"
"((N5-L5)/2)+L5"
"1021752.644-5014.071-0-0-21.99"
"1062047.252-5325.064-0-0-0"
"SUM(P10:P62)"
"674195-8735-0-0-0"
"715779-10345-0-0-52"
"673549-9757-0-0-19"
"692064-11751-0-0-18"
"695909-8870-0-0"
"660218-8064-0-0-53"
"654214-8396"
"668771-9685-0-0-19"
"684730-11568-0-0-4"
"663347-10415-0-0-0"
"674169-8896-0-0-13"
"679102-9622-0-0-0"
"SUM(B10:B25)"
"(B6/B5)*100"
"ROUND(8537,0)"
"ROUND(2793,0)"
"ROUND(9260,0)"
"ROUND(8847247/1000,0)"
"ROUND(10148310/1000,0)"
"ROUND(10393996/1000,0)"
"ROUND(8992207/1000,0)"
"ROUND(8817.687,0)"
"ROUND(9101.687,0)"
"ROUND(10054.447,0)"
"ROUND(10440,0)"
"ROUND(11136,0)"
"ROUND(8671,0)"
"ROUND(6908,0)"
"ROUND(7444,0)"
"ROUND(7241,0)"
"ROUND(6382,0)"
"ROUND(6242,0)"
"ROUND(6074,0)"
"ROUND(5065,0)"
"ROUND(1585,0)"
"ROUND(5365,0)"
"ROUND(6613708/1000,0)"
"ROUND(6138296/1000,0)"
"ROUND(6490392/1000,0)"
"ROUND(6557223/1000,0)"
"ROUND(5462.928,0)"
"ROUND(6214.386,0)"
"ROUND(6423.465,0)"
"ROUND(6428,0)"
"ROUND(5985,0)"
"ROUND(5582,0)"
"ROUND(5989,0)"
"ROUND(5548,0)"
"ROUND(7131,0)"
"ROUND(5002,0)"
"ROUND(4580,0)"
"ROUND(4322,0)"
"ROUND(15004,0)"
"ROUND(5328,0)"
"ROUND(19823,0)"
"ROUND(17765617/1000,0)"
"ROUND(20885612/1000,0)"
"ROUND(21333332/1000,0)"
"ROUND(18383226/1000,0)"
"ROUND(20120.816,0)"
"ROUND(21984.574,0)"
"ROUND(15665,0)"
"ROUND(18051,0)"
"ROUND(18340,0)"
"ROUND(14883,0)"
"ROUND(17040,0)"
"ROUND(16690,0)"
"ROUND(14425,0)"
"ROUND(14827,0)"
"ROUND(17421,0)"
"ROUND(8451,0)"
"ROUND(3174,0)"
"ROUND(11470,0)"
"ROUND(11051778/1000,0)"
"ROUND(13243251/1000,0)"
"ROUND(13375814/1000,0)"
"ROUND(14968435/1000,0)"
"ROUND(12830.834,0)"
"ROUND(12341.872,0)"
"ROUND(11246,0)"
"ROUND(14247,0)"
"ROUND(10820,0)"
"ROUND(9616,0)"
"ROUND(10224,0)"
"ROUND(10633,0)"
"ROUND(10285,0)"
"ROUND(8775,0)"
"ROUND(8061,0)"
"ROUND(8186,0)"
"ROUND(2656,0)"
"ROUND(9489,0)"
"ROUND(9595404/1000,0)"
"ROUND(11033217/1000,0)"
"ROUND(12029348/1000,0)"
"ROUND(10261577/1000,0)"
"ROUND(10798.45,0)"
"ROUND(10812.692,0)"
"ROUND(11576,0)"
"ROUND(12236,0)"
"ROUND(10087,0)"
"ROUND(9292,0)"
"ROUND(10390,0)"
"ROUND(10859,0)"
"ROUND(9537,0)"
"ROUND(9149,0)"
"ROUND(8594,0)"
"ROUND(9052,0)"
"ROUND(3137,0)"
"ROUND(9647,0)"
"ROUND(10070038/1000,0)"
"ROUND(12503589/1000,0)"
"ROUND(10688464/1000,0)"
"ROUND(11175086/1000,0)"
"ROUND(10007.414,0)"
"ROUND(11705.083,0)"
"ROUND(10423,0)"
"ROUND(12490,0)"
"ROUND(8244,0)"
"ROUND(8155,0)"
"ROUND(8857,0)"
"ROUND(7884,0)"
"ROUND(7716,0)"
"ROUND(6578,0)"
"ROUND(7213,0)"
"ROUND(7842,0)"
"ROUND(2873,0)"
"ROUND(10109,0)"
"ROUND(10718818/1000,0)"
"ROUND(11849533/1000,0)"
"ROUND(12925444/1000,0)"
"ROUND(13083490/1000,0)"
"ROUND(13769.546,0)"
"ROUND(13297.102,0)"
"ROUND(9112,0)"
"ROUND(7779,0)"
"ROUND(9208,0)"
"ROUND(8583,0)"
"ROUND(8199,0)"
"ROUND(9002,0)"
"ROUND(8917,0)"
"ROUND(9448,0)"
"ROUND(8826,0)"
"ROUND(5805,0)"
"ROUND(2124,0)"
"ROUND(6575,0)"
"ROUND(7030758/1000,0)"
"ROUND(9316573/1000,0)"
"ROUND(9688651/1000,0)"
"ROUND(8481717/1000,0)"
"ROUND(7705.724,0)"
"ROUND(8201.081,0)"
"ROUND(7942,0)"
"ROUND(7862,0)"
"ROUND(5714,0)"
"ROUND(5887,0)"
"ROUND(6760,0)"
"ROUND(6893,0)"
"ROUND(5926,0)"
"ROUND(4988,0)"
"ROUND(4992,0)"
"ROUND(13339,0)"
"ROUND(4384,0)"
"ROUND(18523,0)"
"ROUND(19769611/1000,0)"
"ROUND(20277656/1000,0)"
"ROUND(21427674/1000,0)"
"ROUND(18977552/1000,0)"
"ROUND(19819.805,0)"
"ROUND(19653.282,0)"
"ROUND(15867,0)"
"ROUND(19525,0)"
"ROUND(16159,0)"
"ROUND(15109,0)"
"ROUND(15253,0)"
"ROUND(15106,0)"
"ROUND(13238,0)"
"ROUND(13796,0)"
"ROUND(13089,0)"
"ROUND(8770,0)"
"ROUND(2896,0)"
"ROUND(10043,0)"
"ROUND(10450971/1000,0)"
"ROUND(11705066/1000,0)"
"ROUND(11774458/1000,0)"
"ROUND(11589726/1000,0)"
"ROUND(11813.635,0)"
"ROUND(11468.278,0)"
"ROUND(9645,0)"
"ROUND(11553,0)"
"ROUND(9753,0)"
"ROUND(9374,0)"
"ROUND(9165,0)"
"ROUND(9356,0)"
"ROUND(8369,0)"
"ROUND(8415,0)"
"ROUND(8001,0)"
"ROUND(5451,0)"
"ROUND(1967,0)"
"ROUND(6314,0)"
"ROUND(7133117/1000,0)"
"ROUND(8136479/1000,0)"
"ROUND(9041728/1000,0)"
"ROUND(8580021/1000,0)"
"ROUND(7222.879,0)"
"ROUND(8464.115,0)"
"ROUND(7513,0)"
"ROUND(8265,0)"
"ROUND(6264,0)"
"ROUND(5692,0)"
"ROUND(6281,0)"
"ROUND(6669,0)"
"ROUND(6079,0)"
"ROUND(5224,0)"
"ROUND(5706,0)"
"ROUND(10401,0)"
"ROUND(3438,0)"
"ROUND(13485,0)"
"ROUND(13406862/1000,0)"
"ROUND(13293524/1000,0)"
"ROUND(16958018/1000,0)"
"ROUND(15425042/1000,0)"
"ROUND(14767.201,0)"
"ROUND(14877.053,0)"
"ROUND(11943,0)"
"ROUND(15689,0)"
"ROUND(11393,0)"
"ROUND(10156,0)"
"ROUND(9892,0)"
"ROUND(11344,0)"
"ROUND(10167,0)"
"ROUND(10013,0)"
"ROUND(9772,0)"
"ROUND(20007,0)"
"ROUND(9927,0)"
"ROUND(24218,0)"
"ROUND(24679275/1000,0)"
"ROUND(27365702/1000,0)"
"ROUND(27743155/1000,0)"
"ROUND(26148159/1000,0)"
"ROUND(28061.642,0)"
"ROUND(29373.207,0)"
"ROUND(19478,0)"
"ROUND(26299,0)"
"ROUND(20339,0)"
"ROUND(18515,0)"
"ROUND(18956,0)"
"ROUND(19972,0)"
"ROUND(17963,0)"
"ROUND(19243,0)"
"ROUND(19265,0)"
"ROUND(9931,0)"
"ROUND(3794,0)"
"ROUND(12787,0)"
"ROUND(14707547/1000,0)"
"ROUND(16663677/1000,0)"
"ROUND(16873711/1000,0)"
"ROUND(16086523/1000,0)"
"ROUND(16130.111,0)"
"ROUND(17316.14,0)"
"ROUND(10566,0)"
"ROUND(15893,0)"
"ROUND(12311,0)"
"ROUND(12323,0)"
"ROUND(12856,0)"
"ROUND(11812,0)"
"ROUND(12091,0)"
"ROUND(11983,0)"
"ROUND(12548,0)"
"ROUND(1728,0)"
"ROUND(6424,0)"
"ROUND(6385847/1000,0)"
"ROUND(6925163/1000,0)"
"ROUND(6826206/1000,0)"
"ROUND(6862685/1000,0)"
"ROUND(6613.61,0)"
"ROUND(7097.85,0)"
"ROUND(7254,0)"
"ROUND(6544,0)"
"ROUND(6866,0)"
"ROUND(6349,0)"
"ROUND(6784,0)"
"ROUND(6136,0)"
"ROUND(5978,0)"
"ROUND(5702,0)"
"ROUND(6039,0)"
"('Perkins Loans'!B5*1000)/'Perkins Loans'!S5"
"342920-5849.831-39.075-24.846-15.411"
"399540-6315.615-26.433-11.472-25.677"
"418878832/1000-6627.354-107.206-69.217-18.825"
"422470200/1000-6232.798-115.019-191.332-29.232"
"466140784/1000-7316.89-100.201-101.839"
"503140238/1000-7486.074-113.768-77.132-33.8"
"586319.963-10049.143"
"651315.928-10495.04-67.248-149.026-31.603"
"752656.889-11804.346-85.675-135.167-46.777"
"755023.839-10789.416-52.151-188.594-0"
"((N5-L5)/2)+L5"
"762049.27-11887.653-102.565-243.073-54.391"
"811234.899-12675.227-135.55-192.48-64.112"
"SUM(P10:P60)"
"641901-21373-187-79-40"
"631226-21422-153-56-97"
"635326-21659-588-329-49"
"678847-26618-425-333-68"
"727566-26291-383-198"
"761276-25919-434-227-41"
"881344-32375"
"976385-35255-255-549-27"
"1068102-40084-340-421-34"
"1056560-34007-223-637-0"
"1086430-34555-418-827-27"
"1115696-34394-483-885-36"
"SUM(B10:B25)"
"(B6/B5)*100"
"ROUND(5519,0)"
"ROUND(6478,0)"
"ROUND(6183,0)"
"ROUND(6572210/1000,0)"
"ROUND(6760403/1000,0)"
"ROUND(7078313/1000,0)"
"ROUND(7340673/1000,0)"
"ROUND(8564.05,0)"
"ROUND(8942.886,0)"
"ROUND(10588,0)"
"ROUND(10435,0)"
"ROUND(10350,0)"
"ROUND(10700,0)"
"ROUND(10758,0)"
"ROUND(11433,0)"
"ROUND(11165,0)"
"ROUND(13004,0)"
"ROUND(13233,0)"
"ROUND(2163,0)"
"ROUND(2717,0)"
"ROUND(2432,0)"
"ROUND(2597660/1000,0)"
"ROUND(2604794/1000,0)"
"ROUND(2902468/1000,0)"
"ROUND(3138365/1000,0)"
"ROUND(3819.066,0)"
"ROUND(4096.694,0)"
"ROUND(5298,0)"
"ROUND(4353,0)"
"ROUND(5697,0)"
"ROUND(5949,0)"
"ROUND(5829,0)"
"ROUND(8554,0)"
"ROUND(6311,0)"
"ROUND(7504,0)"
"ROUND(7982,0)"
"ROUND(10069,0)"
"ROUND(11653,0)"
"ROUND(11417,0)"
"ROUND(11640694/1000,0)"
"ROUND(12028814/1000,0)"
"ROUND(13521108/1000,0)"
"ROUND(15009896/1000,0)"
"ROUND(18911.235,0)"
"ROUND(28599.794,0)"
"ROUND(17495,0)"
"ROUND(18262,0)"
"ROUND(17531,0)"
"ROUND(17074,0)"
"ROUND(17655,0)"
"ROUND(19689,0)"
"ROUND(23268,0)"
"ROUND(30579,0)"
"ROUND(39374,0)"
"ROUND(5576,0)"
"ROUND(6552,0)"
"ROUND(6693,0)"
"ROUND(7096104/1000,0)"
"ROUND(6865691/1000,0)"
"ROUND(7791914/1000,0)"
"ROUND(8924343/1000,0)"
"ROUND(9749.662,0)"
"ROUND(11329.09,0)"
"ROUND(11691,0)"
"ROUND(10342,0)"
"ROUND(11531,0)"
"ROUND(11614,0)"
"ROUND(12027,0)"
"ROUND(12845,0)"
"ROUND(13743,0)"
"ROUND(15924,0)"
"ROUND(17748,0)"
"ROUND(3265,0)"
"ROUND(4380,0)"
"ROUND(3998,0)"
"ROUND(4112876/1000,0)"
"ROUND(4244557/1000,0)"
"ROUND(4790502/1000,0)"
"ROUND(5418203/1000,0)"
"ROUND(5991.033,0)"
"ROUND(6533.456,0)"
"ROUND(8035,0)"
"ROUND(7034,0)"
"ROUND(8763,0)"
"ROUND(8658,0)"
"ROUND(8800,0)"
"ROUND(9717,0)"
"ROUND(10635,0)"
"ROUND(11649,0)"
"ROUND(12505,0)"
"ROUND(4550,0)"
"ROUND(4928,0)"
"ROUND(5045,0)"
"ROUND(4678095/1000,0)"
"ROUND(5050126/1000,0)"
"ROUND(5622995/1000,0)"
"ROUND(6122261/1000,0)"
"ROUND(7596.981,0)"
"ROUND(9989.527,0)"
"ROUND(10731,0)"
"ROUND(7886,0)"
"ROUND(11106,0)"
"ROUND(10921,0)"
"ROUND(11621,0)"
"ROUND(12255,0)"
"ROUND(12284,0)"
"ROUND(12999,0)"
"ROUND(14916,0)"
"ROUND(5338,0)"
"ROUND(6428,0)"
"ROUND(6438,0)"
"ROUND(6726196/1000,0)"
"ROUND(6739685/1000,0)"
"ROUND(7180420/1000,0)"
"ROUND(7424818/1000,0)"
"ROUND(8569.172,0)"
"ROUND(9195.358,0)"
"ROUND(10507,0)"
"ROUND(10264,0)"
"ROUND(9252,0)"
"ROUND(9587,0)"
"ROUND(10137,0)"
"ROUND(11053,0)"
"ROUND(10953,0)"
"ROUND(13346,0)"
"ROUND(14801,0)"
"ROUND(4621,0)"
"ROUND(5073,0)"
"ROUND(4932,0)"
"ROUND(5208570/1000,0)"
"ROUND(5535892/1000,0)"
"ROUND(5776719/1000,0)"
"ROUND(6127072/1000,0)"
"ROUND(7013.073,0)"
"ROUND(7210.711,0)"
"ROUND(9495,0)"
"ROUND(8155,0)"
"ROUND(8973,0)"
"ROUND(8401,0)"
"ROUND(10856,0)"
"ROUND(10272,0)"
"ROUND(10612,0)"
"ROUND(10852,0)"
"ROUND(12170,0)"
"ROUND(8808,0)"
"ROUND(9771,0)"
"ROUND(9283,0)"
"ROUND(10612088/1000,0)"
"ROUND(10357365/1000,0)"
"ROUND(11320788/1000,0)"
"ROUND(12090504/1000,0)"
"ROUND(13939.342,0)"
"ROUND(13819.899,0)"
"ROUND(14979,0)"
"ROUND(15752,0)"
"ROUND(13753,0)"
"ROUND(13988,0)"
"ROUND(14243,0)"
"ROUND(15756,0)"
"ROUND(16899,0)"
"ROUND(18803,0)"
"ROUND(20864,0)"
"ROUND(3531,0)"
"ROUND(4428,0)"
"ROUND(4210,0)"
"ROUND(4514347/1000,0)"
"ROUND(4467882/1000,0)"
"ROUND(4970986/1000,0)"
"ROUND(5644763/1000,0)"
"ROUND(6734.212,0)"
"ROUND(7384.251,0)"
"ROUND(9162,0)"
"ROUND(7135,0)"
"ROUND(9887,0)"
"ROUND(10124,0)"
"ROUND(9856,0)"
"ROUND(10797,0)"
"ROUND(11445,0)"
"ROUND(13045,0)"
"ROUND(13226,0)"
"ROUND(4152,0)"
"ROUND(4871,0)"
"ROUND(4801,0)"
"ROUND(5086587/1000,0)"
"ROUND(5044491/1000,0)"
"ROUND(5462951/1000,0)"
"ROUND(5948837/1000,0)"
"ROUND(5701.406,0)"
"ROUND(7014.704,0)"
"ROUND(8681,0)"
"ROUND(7614,0)"
"ROUND(9120,0)"
"ROUND(9132,0)"
"ROUND(8923,0)"
"ROUND(9888,0)"
"ROUND(10667,0)"
"ROUND(10218,0)"
"ROUND(11384,0)"
"ROUND(5970,0)"
"ROUND(6872,0)"
"ROUND(6825,0)"
"ROUND(6978780/1000,0)"
"ROUND(7276333/1000,0)"
"ROUND(7912894/1000,0)"
"ROUND(8835721/1000,0)"
"ROUND(10498.841,0)"
"ROUND(12061.549,0)"
"ROUND(11411,0)"
"ROUND(11057,0)"
"ROUND(10718,0)"
"ROUND(11276,0)"
"ROUND(12455,0)"
"ROUND(13688,0)"
"ROUND(14904,0)"
"ROUND(17628,0)"
"ROUND(18487,0)"
"ROUND(16697,0)"
"ROUND(19767,0)"
"ROUND(19080,0)"
"ROUND(19073031/1000,0)"
"ROUND(20224083/1000,0)"
"ROUND(21672753/1000,0)"
"ROUND(23552449/1000,0)"
"ROUND(26420.098,0)"
"ROUND(29369.886,0)"
"ROUND(32949,0)"
"ROUND(31629,0)"
"ROUND(30726,0)"
"ROUND(32792,0)"
"ROUND(31806,0)"
"ROUND(34638,0)"
"ROUND(36726,0)"
"ROUND(41679,0)"
"ROUND(46813,0)"
"ROUND(6315,0)"
"ROUND(7635,0)"
"ROUND(7667,0)"
"ROUND(8115258/1000,0)"
"ROUND(8044214/1000,0)"
"ROUND(8855019/1000,0)"
"ROUND(9610523/1000,0)"
"ROUND(11471.454,0)"
"ROUND(13287.396,0)"
"ROUND(11194,0)"
"ROUND(12263,0)"
"ROUND(10815,0)"
"ROUND(11104,0)"
"ROUND(10828,0)"
"ROUND(12400,0)"
"ROUND(12970,0)"
"ROUND(16458,0)"
"ROUND(20547,0)"
"ROUND(2565,0)"
"ROUND(3010,0)"
"ROUND(2925,0)"
"ROUND(3085872/1000,0)"
"ROUND(3321741/1000,0)"
"ROUND(3420803/1000,0)"
"ROUND(3835281/1000,0)"
"ROUND(4580.482,0)"
"ROUND(5103.65,0)"
"ROUND(5157,0)"
"ROUND(4854,0)"
"ROUND(5090,0)"
"ROUND(4462,0)"
"ROUND(4723,0)"
"ROUND(4653,0)"
"ROUND(4940,0)"
"ROUND(5957,0)"
"ROUND(7199,0)"
"(SEOG!B5*1000)/SEOG!S5"
"'College Work-Study'!R5"
"(('College Work-Study'!R5-'College Work-Study'!M5)/'College Work-Study'!M5)*100"
"'Perkins Loans'!R5"
"(('Perkins Loans'!R5-'Perkins Loans'!M5)/'Perkins Loans'!M5)*100"
"SEOG!R5"
"((SEOG!R5-SEOG!M5)/SEOG!M5)*100"
"'CWS per-recipient'!R3"
"(('CWS per-recipient'!R3-'CWS per-recipient'!M3)/'CWS per-recipient'!M3)*100"
"'Perkins per-recipient'!R3"
"(('Perkins per-recipient'!R3-'Perkins per-recipient'!M3)/'Perkins per-recipient'!M3)*100"
"'SEOG per-recipient'!R3"
"(('SEOG per-recipient'!R3-'SEOG per-recipient'!M3)/'SEOG per-recipient'!M3)*100"
"ROUND(SEOG!R6,0)"
"(C14/C13)*100"
"+C6"
"+C6"
"+F6"
"+H6"
"+B23"
"E14-D14"
"SUM(F12:J12)"
"SUM(B9:B17)"
"G11/G10"
"G13/G10"
"G15/G13"
"G17/G13"
"G19/G13"
"G21/G13"
"SUM(E3*F3)"
"SUM(G3:G502)"
"SUM(E3*F3)"
"SUM(G3:G502)"
"234.2/B6"
"73.3%+3.7%"
"112.8/D6"
"(60.8+3.7)/100"
"170.9/F6"
"0.903+0.048"
"66.8/B6"
"54.8/D6"
"12.4/F6"
"B6/350"
"C6/242.9"
"6.07+0.2"
"1.7+5.1"
"13.4/341"
"10.4/281.2"
"14+6.1"
"6+4"
"84.73-B21"
"(B21+B22)/341"
"(C21+C22)/281.2"
"25.9-5.7"
"B30/341"
"C30/320.9"
"D30/249.2"
"B38+C38"
"SUM(E38:F38)"
"B38/($D$38+$D$41)"
"E38/23.2"
"108/1000"
"60.9/B52"
"70.1/B52"
"B52/341"
"B11+B12"
"B10/$B$32"
"D10/$D$32"
"F10/$F$32"
"H10/$H$32"
"J10/$J$32"
"L10/$L$32"
"N10/$N$32"
"SUM(B17:B19)+B15"
"5513"
"7571"
"11098"
"11734"
"B24"
"J24+J26"
"1011+5171"
"1133+6760"
"B28+B23+B14+B10"
"J28+J23+J14+J10+J21"
"100*L32/318346"
"100*N32/341386"
"SUM(B13:B24)"
"(B12/$B$38)"
"(D12/$D$38)"
"(F12/$F$38)"
"(H12/$H$38)"
"(J12/$J$38)"
"(L12/$L$38)"
"SUM(B27:B31)"
"SUM(L27:L30)"
"SUM(B34:B36)"
"(B33+B26+B12)"
"(B51/$B$77)"
"(D51/$D$77)"
"(F51/$F$77)"
"(H51/$H$77)"
"(J51/$J$77)"
"(L51/$L$77)"
"(B90/$B$116)"
"(D90/$D$116)"
"(F90/$F$116)"
"(H90/$H$116)"
"(J90/$J$116)"
"(L90/$L$116)"
"SUM(G21:G25)"
"SUM(G28:G37)"
"SUM(G41:G50)+G38+G26"
"(+G51*8%)"
"SUM(G51:G52)"
"'Table G.2'!$B9"
"'Table G.2'!$B13"
"SUM(B7:B11)"
"SUM(B14:B19)"
"SUM(B5,B12,B20)"
"SUM(D12,D20)"
"SUM(C7:V7)"
"SUMIF('Table G.4'!$C$5:$C$142,C4,'Table G.4'!$N$5:$N$142)"
"SUMIF('Table G.4'!$C$5:$C$142,C4,'Table G.4'!$O$5:$O$142)"
"SUM(C7:C8)"
"SUMIF('Table G.5.a'!$C$6:$C$40,C4,'Table G.5.a'!$H$6:$H$40)"
"SUMIF('Table G.5.b'!$C$6:$C$40,C4,'Table G.5.b'!$K$6:$K$40)"
"SUMIF('Table G.5.c'!$C$6:$C$40,C4,'Table G.5.c'!$I$6:$I$40)"
"SUM(C10:C12)"
"SUMIF('Table G.6'!$C$5:$C$39,C4,'Table G.6'!$H$5:$H$39)"
"SUMIF('Table G.7'!$C$5:$C$39,C4,'Table G.7'!$H$5:$H$39)"
"SUM(B9,B13,B14,B16)"
"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$I$5:$I$54)"
"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$J$5:$J$54)"
"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$K$5:$K$54)"
"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$L$5:$L$54)"
"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$M$5:$M$54)"
"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$N$5:$N$54)"
"SUM(B19:B24)"
"SUM(B17,B25)"
"SUM(P5:P142)"
"N5+O5"
"SUM(H6:H40)"
"E6*G6"
"SUM(K6:K40)"
"IF(G6>=10000,G6/60*F6,G6/36*F6)"
"I6*J6"
"SUM(I6:I40)"
"SUM(F6*G6)*H6"
"SUM(H5:H39)"
"F5*G5"
"SUM(H5:H39)"
"F5*G5"
"SUM(H5:H54)"
"SUMIF($E5,$I$4,$H5)"
"SUMIF($E5,$J$4,$H5)"
"SUMIF($E5,$K$4,$H5)"
"SUMIF($E5,$L$4,$H5)"
"SUMIF($E5,$M$4,$H5)"
"SUMIF($E5,$N$4,$H5)"
"'[1]Page 20 to 33 (NOTE 3 to 40'!C16"
"ROUND(+D12/$D$19,4)"
"ROUND(+G12/$G$19,4)"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E16"
"ROUND(+J12/$J$19,4)"
"2661466"
"'[1]Page 20 to 33 (NOTE 3 to 40'!C22"
"'[1]Page 20 to 33 (NOTE 3 to 40'!E23"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C42"
"'[1]Page 20 to 33 (NOTE 3 to 40'!E42"
"11842+1138"
"ROUND(+G18/$G$19,4)-0.0001"
"SUM(D12:D18)"
"SUM(K12:K18)-0.0001"
"'[1]Page 20 to 33 (NOTE 3 to 40'!C59"
"ROUND(+D22/$D$35,4)"
"ROUND(+G22/$G$35,4)-0.0001"
"'[1]Page 20 to 33 (NOTE 3 to 40'!E59"
"ROUND(+J22/$J$35,4)"
"1419602-512452"
"452067+69000"
"278701-213376+0.3"
"210734-69000"
"SUM(D21:D26)"
"SUM(E22:E26)"
"'[1]Page 20 to 33 (NOTE 3 to 40'!C78"
"ROUND(+G29/$G$35,4)"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E78"
"SUM(D29:D30)"
"SUM(H29:H30)+0.0004"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C105"
"+G33/$G$35"
"'[1]Page 20 to 33 (NOTE 3 to 40'!E105"
"D27+D31+D33"
"E27+E31+E33-0.0001"
"H27+H31+H33+0.0001"
"D35-D19"
"+D39+D41"
"+D37+D43"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C121"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C145"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C169"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C178"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C188-0.4"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E188"
"SUM(D10:D14)"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C232-0.4"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E232"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C241"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C248"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C257"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C266"
"'[1]Page 20 to 33 (NOTE 3 to 40'!C281"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E281"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C288"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C296"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C303"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C313"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C321-0.4"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E321"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C328"
"SUM(D18:D29)"
"D30+D15"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C201"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C215"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C223"
"SUM(D35:D37)"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C336"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C352"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C360"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!E359"
"D38+D44"
"D32-D46"
"-D52+D48"
"+'[1]Page 20 to 33 (NOTE 3 to 40'!C373"
"SUM(D51:D52)"
"-2447668-347968+85749"
"SUM(D10:D15)"
"3893474+48040"
"3723789"
"880767+137694"
"495930+69000"
"215258-69000"
"1988+347968-137694"
"+D24+D16"
"-195764-85749"
"SUM(D29:D39)"
"SUM(D40:D46)"
"SUM(D50:D51)"
"SUM(D55)"
"+D56+D52+D47+D25"
"SUM(F58:F59)-0.5"
"C24"
"SUM(C12:I12)"
"'[1]OP1 page 7'!D37"
"+'[1]OP1 page 7'!D43"
"SUM(C12:C16)"
"'[1]OP1 page 7'!J37"
"M4/M$10*100"
"SUM(L4:L6)"
"L9+L7"
"L11+L7"
"C6/C4*100"
"SUM(B4:B8)"
"SUM(B16:B19)"
"E11/E5"
"E11/E5/365"
"66*40000"
"E44*E7*12"
"A49+1"
"E31*C49"
"E31*D49"
"E31*E49"
"E31*C50"
"D50*E31"
"E31*E50"
"E31*C51"
"D51*E31"
"E31*E51"
"C52*E31"
"D52*E31"
"E52*E31"
"C53*E31"
"E31*D53"
"E53*E31"
"E31"
"E31*5"
"-SUM(E54:E58)*E17"
"E31"
"(((SUM(E54:E58)*0.75)*C113)+((SUM(D54:D58)*C114))+((SUM(C54:C58)*C115)))*12"
"E31"
"E68"
"E31"
"E69-((SUM(C54:C58)*C115*12))*(3*E38)"
"E31"
"E70-(((SUM(D54:D58)*C114*12)*(4*E40)))"
"SUM(C67:C71)"
"SUM(E68:E71)"
"(E46*5)+'Infrastructure Cost Analysis'!F42"
"C74"
"C72*E34"
"C72*E34"
"C72*(E17+E19)"
"D72*0.94"
"D72*E23"
"5*E36"
"E36*2"
"(C54)-(C54*(E38*E26))"
"(C55)-(C55*(E38*E26))"
"(D54)-(D54*(E40*E29))"
"((SUM(C54:C58)+(SUM(D54:D58)))*0.75)"
"D92*0.94"
"D92*E23"
"-((C67*E49)+(C68*E50)+(C69*E51)+(C70*E52)+(C71*E53))*0.25"
"'Infrastructure Cost Analysis'!J30+'Infrastructure Cost Analysis'!L43"
"SUM(C72:C101)"
"SUM(E72:E101)-E67"
"(E103/C103)-1"
"(E103/D103)-1"
"E103/E5/(365*5)"
"E110/E15"
"B6*B5"
"'Financial Overview'!E9*'Financial Overview'!E7"
"'Financial Overview'!E5"
"D8*B4"
"F8*B4"
"J8*0.01899"
"M8/30/B7"
"D9*B4"
"F9*B4"
"M9/30/B7"
"D10*B4"
"F10*B4"
"M10/30/B7"
"(B6/5)*F11"
"J11*0.01667"
"M11/30/B7"
"(B6/5)*F12"
"M12/30/B7"
"D13*B4"
"D14*B4"
"D15*B4"
"D17*B4"
"B4*50"
"D18"
"D19*B4"
"D20*B6"
"SUM(H8:H27)"
"-(H28-J28)"
"J30/H28"
"'Financial Overview'!E7"
"'Financial Overview'!E5"
"B33*D36"
"F36*0.01899"
"D38*B33"
"J38*B33"
"F36-(F38+(L38*60))"
"-(F36/L39+1)"
"D42*B33"
"J42*B33"
"-(F36/L43+1)"
"D46*B33"
"F36-F46"
"-(F36/L47+1)"
"IF(E16>0,""BOP"",""EOP"")"
"IF(E16=0,0,"""")"
"E13"
"E9*E10"
"E11"
"J11"
"E15"
"E12"
"G9"
"G10+I10"
"NPV(E21,G55:G64)+G54"
"IF(G54=0,0,IRR(G54:G64,0.1))"
"SUM(D33:D33)"
"H8"
"PV($H$52/$G$7,I9,H9,,0)"
"PV($H$52/$G$7,0,,H37,0)"
"SUM(I37:I51)+I36"
"IF(OR(ISERROR(L37),$H$52>7),""error"",""no error"")"
"PV($H$52/$G$7,SUM($I$9:I9),,H38,0)"
"IF(E8=0,0,IF(E8>0,ROUND(-PMT(E9/E6,E7*E6,E8,0,0),2),IF(E8<0,ROUND(PMT(E9/E6,E7*E6,E8,0,0),2))))"
"IF(I15<10,0,1)"
"IF(E8<0,E8*-1,E8)"
"IF($E$9=0,0,ROUND(C15*($E$9/$E$6),2))"
"IF(C15<10,0,$E$10-E15)"
"IF(C15-G15<10,0,C15-G15)"
"IF(I15<10,0,(A15+1))"
"I15"
"'(6)Amortization Schedule'!E6"
"E10*E6"
"IF('(6)Amortization Schedule'!E8<0,'(6)Amortization Schedule'!E8*-1,'(6)Amortization Schedule'!E8)"
"IF(I15<10,0,1)"
"E8"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E15:E26),IF($E$6=2,SUM('(6)Amortization Schedule'!E15:E16),IF($E$6=4,SUM('(6)Amortization Schedule'!E15:E18),IF($E$6=1,'(6)Amortization Schedule'!E15,0))))"
"IF(C15<10,0,($E$10*$E$6)-E15)"
"ROUND(IF(C15-G15<10,0,C15-G15),2)"
"IF(I15<10,0,(A15+1))"
"I15"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E27:E38),IF($E$6=2,SUM('(6)Amortization Schedule'!E17:E18),IF($E$6=4,SUM('(6)Amortization Schedule'!E19:E22),IF($E$6=1,'(6)Amortization Schedule'!E16,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E39:E50),IF($E$6=2,SUM('(6)Amortization Schedule'!E19:E20),IF($E$6=4,SUM('(6)Amortization Schedule'!E23:E26),IF($E$6=1,'(6)Amortization Schedule'!E17,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E51:E62),IF($E$6=2,SUM('(6)Amortization Schedule'!E21:E22),IF($E$6=4,SUM('(6)Amortization Schedule'!E27:E30),IF($E$6=1,'(6)Amortization Schedule'!E18,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E63:E74),IF($E$6=2,SUM('(6)Amortization Schedule'!E23:E24),IF($E$6=4,SUM('(6)Amortization Schedule'!E31:E34),IF($E$6=1,'(6)Amortization Schedule'!E19,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E75:E86),IF($E$6=2,SUM('(6)Amortization Schedule'!E25:E26),IF($E$6=4,SUM('(6)Amortization Schedule'!E35:E38),IF($E$6=1,'(6)Amortization Schedule'!E20,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E87:E98),IF($E$6=2,SUM('(6)Amortization Schedule'!E27:E28),IF($E$6=4,SUM('(6)Amortization Schedule'!E39:E42),IF($E$6=1,'(6)Amortization Schedule'!E21,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E99:E110),IF($E$6=2,SUM('(6)Amortization Schedule'!E29:E30),IF($E$6=4,SUM('(6)Amortization Schedule'!E43:E46),IF($E$6=1,'(6)Amortization Schedule'!E22,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E111:E122),IF($E$6=2,SUM('(6)Amortization Schedule'!E31:E32),IF($E$6=4,SUM('(6)Amortization Schedule'!E47:E50),IF($E$6=1,'(6)Amortization Schedule'!E23,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E123:E134),IF($E$6=2,SUM('(6)Amortization Schedule'!E33:E34),IF($E$6=4,SUM('(6)Amortization Schedule'!E51:E54),IF($E$6=1,'(6)Amortization Schedule'!E24,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E135:E146),IF($E$6=2,SUM('(6)Amortization Schedule'!E35:E36),IF($E$6=4,SUM('(6)Amortization Schedule'!E55:E58),IF($E$6=1,'(6)Amortization Schedule'!E25,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E147:E158),IF($E$6=2,SUM('(6)Amortization Schedule'!E37:E38),IF($E$6=4,SUM('(6)Amortization Schedule'!E59:E62),IF($E$6=1,'(6)Amortization Schedule'!E26,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E159:E170),IF($E$6=2,SUM('(6)Amortization Schedule'!E39:E40),IF($E$6=4,SUM('(6)Amortization Schedule'!E63:E66),IF($E$6=1,'(6)Amortization Schedule'!E27,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E171:E182),IF($E$6=2,SUM('(6)Amortization Schedule'!E41:E42),IF($E$6=4,SUM('(6)Amortization Schedule'!E67:E70),IF($E$6=1,'(6)Amortization Schedule'!E28,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E183:E194),IF($E$6=2,SUM('(6)Amortization Schedule'!E43:E44),IF($E$6=4,SUM('(6)Amortization Schedule'!E71:E74),IF($E$6=1,'(6)Amortization Schedule'!E29,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E195:E206),IF($E$6=2,SUM('(6)Amortization Schedule'!E45:E46),IF($E$6=4,SUM('(6)Amortization Schedule'!E75:E78),IF($E$6=1,'(6)Amortization Schedule'!E30,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E207:E218),IF($E$6=2,SUM('(6)Amortization Schedule'!E47:E48),IF($E$6=4,SUM('(6)Amortization Schedule'!E79:E82),IF($E$6=1,'(6)Amortization Schedule'!E31,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E219:E230),IF($E$6=2,SUM('(6)Amortization Schedule'!E49:E50),IF($E$6=4,SUM('(6)Amortization Schedule'!E83:E86),IF($E$6=1,'(6)Amortization Schedule'!E32,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E231:E242),IF($E$6=2,SUM('(6)Amortization Schedule'!E51:E52),IF($E$6=4,SUM('(6)Amortization Schedule'!E87:E90),IF($E$6=1,'(6)Amortization Schedule'!E33,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E243:E254),IF($E$6=2,SUM('(6)Amortization Schedule'!E53:E54),IF($E$6=4,SUM('(6)Amortization Schedule'!E91:E94),IF($E$6=1,'(6)Amortization Schedule'!E34,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E255:E266),IF($E$6=2,SUM('(6)Amortization Schedule'!E55:E56),IF($E$6=4,SUM('(6)Amortization Schedule'!E95:E98),IF($E$6=1,'(6)Amortization Schedule'!E35,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E267:E278),IF($E$6=2,SUM('(6)Amortization Schedule'!E57:E58),IF($E$6=4,SUM('(6)Amortization Schedule'!E99:E102),IF($E$6=1,'(6)Amortization Schedule'!E36,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E279:E290),IF($E$6=2,SUM('(6)Amortization Schedule'!E59:E60),IF($E$6=4,SUM('(6)Amortization Schedule'!E103:E106),IF($E$6=1,'(6)Amortization Schedule'!E37,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E291:E302),IF($E$6=2,SUM('(6)Amortization Schedule'!E61:E62),IF($E$6=4,SUM('(6)Amortization Schedule'!E107:E110),IF($E$6=1,'(6)Amortization Schedule'!E38,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E303:E314),IF($E$6=2,SUM('(6)Amortization Schedule'!E63:E64),IF($E$6=4,SUM('(6)Amortization Schedule'!E111:E114),IF($E$6=1,'(6)Amortization Schedule'!E39,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E315:E326),IF($E$6=2,SUM('(6)Amortization Schedule'!E65:E66),IF($E$6=4,SUM('(6)Amortization Schedule'!E115:E118),IF($E$6=1,'(6)Amortization Schedule'!E40,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E327:E338),IF($E$6=2,SUM('(6)Amortization Schedule'!E67:E68),IF($E$6=4,SUM('(6)Amortization Schedule'!E119:E122),IF($E$6=1,'(6)Amortization Schedule'!E41,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E339:E350),IF($E$6=2,SUM('(6)Amortization Schedule'!E69:E70),IF($E$6=4,SUM('(6)Amortization Schedule'!E123:E126),IF($E$6=1,'(6)Amortization Schedule'!E42,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E351:E362),IF($E$6=2,SUM('(6)Amortization Schedule'!E71:E72),IF($E$6=4,SUM('(6)Amortization Schedule'!E127:E130),IF($E$6=1,'(6)Amortization Schedule'!E43,0))))"
"IF($E$6=12,SUM('(6)Amortization Schedule'!E363:E374),IF($E$6=2,SUM('(6)Amortization Schedule'!E73:E74),IF($E$6=4,SUM('(6)Amortization Schedule'!E131:E134),IF($E$6=1,'(6)Amortization Schedule'!E44,0))))"
"B4+1"
"D7+1"
"D7"
"IF(SUM(D9:D11),SUM(D9:D11),"""")"
"IF(OR(D13<>0,SUM(D12)),SUM(D12:D13),"""")"
"IF(OR(D18<>0,D17),D17+D18,"""")"
"IF(SUM(D19,D20),D19+D20,"""")"
"IF(OR(SUM(D14)<>0,SUM(D21)),SUM(D14)-SUM(D21),"""")"
"IF(SUM(D14,D21),SUM(D21:D22),"""")"
"IF(OR(D26<>0,D27),D26-D27,"""")"
"IF(OR(SUM(D28)<>0,D29),D28-D29,"""")"
"IF(SUM(D19),SUM(D12)/SUM(D19),"""")"
"IF(SUM(D14),SUM(D21)/SUM(D14),"""")"
"IF(SUM(D22),SUM(D21)/(D22),"""")"
"IF(SUM(D26),SUM(D10)/(SUM(D26)/(340+25)),"""")"
"IF(SUM(D11),SUM(D26)/SUM(D11),"""")"
"IF(SUM(D14),SUM(D26)/SUM(D14),"""")"
"IF(SUM(D26),SUM(D28)/SUM(D26),"""")"
"IF(SUM(D26),SUM(D30)/SUM(D26),"""")"
"IF(SUM(D22),SUM(D32)/SUM(D22),"""")"
"+L49-J49-I49-H49"
"SUM(B7:E7)"
"3846994+297201+70572"
"3683311+316666+64425"
"381583+3579763+61986"
"226311+3814639+58967"
"3655270+197613"
"168603+3730363+58230"
"139890+3931259+53259"
"101339+4142824+53027"
"7366421-142050-4662-34791-36398-61107-99183+70572"
"7209187-98390-4881-34791-36577-60639-122312+64425"
"6630701-132745-5662-34791-32175-61508-132873+61986"
"6850064-115155-5864-34791-38481-62646-121552+58967"
"7125394-149911-11129-34791-41181-64339-106224+57956"
"7085972-132463-12127-34791-35673-64892-179874+58230"
"7565181-145454-13149-34791-38183-66256-138140+53259"
"7851070-124939-13417-34791-38680-68078-209539+53027"
"34791+4662-B11"
"34791+4881-C11"
"34791+5662-D11"
"34791+5864-E11"
"34791+11129-F11"
"34791+12127-G11"
"34791+13149-H11"
"34791+13417-I11"
"165966+15925"
"127401+15925"
"258036+3925"
"304794+28925"
"307464+33925"
"321722+33925"
"323376+34000"
"328989+57500"
"4001429-B11"
"3929057-C11"
"4024544-D11"
"3809112-E11"
"3832437-F11"
"3978001-G11"
"4211728-H11"
"4339760-I11"
"34288+1326352"
"1034220+29511"
"27424+377888"
"29359+188377"
"154915+44627"
"76415+231915"
"377684+81769"
"420078+71204"
"54017+1150020+2999"
"38616+1161792+47731"
"130058+1231294+42194"
"125713+1739325+46381"
"163588+1557476+46248"
"332587+1333987+49929"
"504562+1109628+34439"
"515926+802774+35161"
"SUM(B10:B14)"
"75689+813-812"
"77483+720-719"
"74198-4+1055-1054"
"99872-297+298"
"114289-330+331"
"86878-1074+1075"
"94173-942+943"
"327220-B19-B18"
"347439-C19-C18"
"345032-D19-D18"
"358839-E19-E18"
"395486-F18-F19"
"415079-G19-G18"
"364446-H18-H19"
"358477-I19-I18"
"SUM(B15:B20)"
"1410160-F27"
"107565+15925"
"142006+5621"
"292915+28650"
"304919+32675"
"316816+33925"
"322260+33944"
"326685+41240"
"329352+53000"
"659838-812"
"623722-1054"
"798391-B33"
"816124-C33"
"766383-D33"
"759384-E33"
"773548-F33"
"770379-G33"
"758337-H33"
"767249-I33"
"SUM(B31:B34)"
"+B36+B35"
"(+B10-F10)/F10"
"(+B21-F21)/F21"
"(+B26+B28+B33-F26-F33-F28)/(F26+F28+F33)"
"(+B36-F36)/F36"
"SUM(B7:B8)"
"65290+1"
"+B9-B10"
"83753+277+24663"
"20474+31+6399"
"24327+4+7015"
"18477+150+7871"
"20474+92+3377"
"40372+35277+1461+11762-427"
"21536-6-19"
"24078-48-119"
"25406-4041-167"
"30104-123-8141"
"39938+15481"
"9488+2971"
"10275+4184"
"9744+3911"
"56314-Q15-Q16"
"14273-R15-R16"
"16950-S15-S16"
"15113-T15-T16"
"9978-U15-U16"
"45331-V15-V16"
"14051-W15-W16"
"10380-510"
"53443-2074-7690"
"19005-339-7690"
"11712-974"
"11825-412"
"10496+56"
"48597-2964-2484"
"13004-389-706"
"405-56"
"-43392"
"SUM(B13:B17)"
"-5396+500"
"-B8"
"SUM(B18:B20)"
"7834-K7"
"6929-K8"
"649-K9"
"687"
"1320-K10"
"52926-44763"
"13106-11125"
"16661-14603"
"10731-8792"
"12428-10243"
"39533-31719"
"9787-8053"
"753+869+311-1"
"1371+1923+854-K11"
"12182-K13"
"290-K15"
"-1749-K17"
"15641-B16-9829"
"3986-C16-2982"
"1525+2833-1-2833"
"3723+1073+499-3723"
"321+290+142-290"
"97+399+16"
"740+669+357-740"
"1000+106"
"9022-4763"
"2413-1307"
"2130-1011"
"2259-1217"
"2219-1228"
"1737-818-97"
"2168-186-847"
"SUM(B7:B19)"
"+B20/6752464"
"+C20/'STATEMENTS OF CONDITION'!B21*365/92"
"+E20/'STATEMENTS OF CONDITION'!D21*365/91"
"+F20/'STATEMENTS OF CONDITION'!E21*4.05555555555556"
"+G20/6652774"
"+H20/'STATEMENTS OF CONDITION'!F21*365/92"
"+J20/'STATEMENTS OF CONDITION'!H21*365/90"
"5149+2315"
"5242+1566"
"5074+1441"
"1397+1"
"1220-K23"
"998-K24"
"1661-1"
"3241-K25"
"11057-4373+1578+1304+1125+1281+2648+648-1"
"2615-1294+151+693+363+288+320+457"
"SUM(B9:B27)"
"+B28/6752464"
"C28/'STATEMENTS OF CONDITION'!B21*365/92"
"E28/'STATEMENTS OF CONDITION'!H21*4.05555555555556"
"G28/6652777"
"H28/'STATEMENTS OF CONDITION'!F21*365/92"
"+I28/'STATEMENTS OF CONDITION'!G21*365/92"
"J28/'STATEMENTS OF CONDITION'!H21*4.05555555555556"
"+'ANALYSIS OF NONINTEREST'!#REF!/'STATEMENTS OF CONDITION'!#REF!*365/92"
"+'ANALYSIS OF NONINTEREST'!#REF!/'STATEMENTS OF CONDITION'!#REF!*365/91"
"+'ANALYSIS OF NONINTEREST'!#REF!/'STATEMENTS OF CONDITION'!#REF!*365/90"
"+'ANALYSIS OF NONINTEREST'!#REF!/6426252"
"+'ANALYSIS OF NONINTEREST'!#REF!/6930250*365/92"
"+'ANALYSIS OF NONINTEREST'!#REF!/6522928*365/92"
"+'ANALYSIS OF NONINTEREST'!#REF!/6303931*365/91"
"+'ANALYSIS OF NONINTEREST'!#REF!/5935957*365/90"
"+'ANALYSIS OF NONINTEREST'!#REF!/5484056"
"+'ANALYSIS OF NONINTEREST'!#REF!/5679505*365/92"
"B28/('CONDENSED CONSOLIDATED STATEMEN'!B7+'ANALYSIS OF NONINTEREST'!B20)"
"+C28/('CONDENSED CONSOLIDATED STATEMEN'!C7+'ANALYSIS OF NONINTEREST'!C20)"
"+E28/('CONDENSED CONSOLIDATED STATEMEN'!D7+'ANALYSIS OF NONINTEREST'!D20)"
"+'ANALYSIS OF NONINTEREST'!#REF!/('CONDENSED CONSOLIDATED STATEMEN'!W7+'CONDENSED CONSOLIDATED STATEMEN'!W14+'CONDENSED CONSOLIDATED STATEMEN'!W15+'CONDENSED CONSOLIDATED STATEMEN'!W16)"
"+'ANALYSIS OF NONINTEREST'!#REF!/535262"
"+'ANALYSIS OF NONINTEREST'!#REF!/146138"
"+'ANALYSIS OF NONINTEREST'!#REF!/134828"
"+'ANALYSIS OF NONINTEREST'!#REF!/130654"
"+'ANALYSIS OF NONINTEREST'!#REF!/123643"
"+'ANALYSIS OF NONINTEREST'!#REF!/470747"
"+'ANALYSIS OF NONINTEREST'!#REF!/123451"
"+D13/C13*365/92"
"SUM(C13:C15)"
"11500+3917"
"729+288"
"SUM(C18:C25)"
"57560+979"
"+C28+C26+C16"
"+D30/C30*365/91"
"+C32+C30"
"IF(ISERROR(+D42/C42*365/91),""          N/A"",+D42/C42*365/91)"
"SUM(C38:C42)"
"-D43+D30"
"+D43/C30*365/92"
"+D56/C30*365/92"
"+D13/C13*365/365"
"+G13/F13*366/366"
"SUM(C13:C15)"
"9178+623"
"66354+16849"
"1822+759"
"SUM(C18:C25)"
"370668+4702"
"+(C28+C26+C16)"
"+D28+D26+D16"
"+C32+C30"
"SUM(G30:G32)"
"40542-1"
"SUM(C38:C42)"
"-D43+D30"
"-G43+G34"
"+D43/C30*365/365"
"+G43/F30*366/366"
"(+D56/C30*365/365)"
"+G56/F30*366/366"
"+J56/I30*365/365"
"-D8+B8"
"SUM(B8:B10)"
"1819+30"
"4531+250"
"2914+172"
"4296+278"
"3924+191"
"3929+227"
"SUM(B13:B16)"
"-B17+B11"
"-C17+C11"
"+C10/B10"
"+F10/E10*365/92"
"1395696-29304"
"1285139-275-1"
"+L10/K10*365/91"
"+O10/N10*365/90"
"SUM(B10:B16)"
"1008373+277739-B20"
"75088-C20"
"1084220+286560-1-E20"
"18787-F20"
"1306477-H20"
"18891-I20"
"1374074-K20"
"19610-L20"
"1089805-N20"
"17800-O20"
"SUM(B19:B20)"
"SUM(B23:B25)"
"+B26+B21+B17"
"+C10/B10"
"+F10/E10*365/92"
"42714-O10"
"+L10/K10*365/91"
"+O10/N10*365/90"
"1928-O11"
"3102-O12"
"360-O13"
"599949+1"
"12118-O14"
"9840-O15"
"4384+1"
"76-O16"
"SUM(B10:B16)"
"1074170-B20"
"75538-C20"
"1029240-E20"
"17477-F20"
"1009939-H20"
"1116159-K20"
"40283-O21-L20"
"1143295"
"20238-O20"
"177-L20-O20"
"127-O20"
"SUM(B19:B20)"
"392393"
"29500-O23"
"4071-O24"
"9264-O25"
"SUM(B23:B25)"
"+B26+B21+B17"
"+C10/B10"
"+F10/E10*365/92"
"60464-31427"
"+L10/K10*365/91"
"+O10/N10*365/90"
"3689-1918"
"3537-1774"
"788-458"
"22174-12260"
"17558-9562"
"288-204"
"SUM(B10:B16)"
"975618-N20-N21"
"18331-O20-O21"
"SUM(B19:B21)"
"34548-17409"
"7296-3850"
"3849+1"
"8776-4452"
"+B27+B22+B17"
"+C10/B10"
"+F10/E10*366/92"
"+L10/K10*366/91"
"SUM(B10:B16)"
"984565-B20-B21"
"982315-E20-E21"
"18357-L20-L21"
"SUM(B19:B21)"
"+B27+B22+B17"
"1488811-37000"
"1451872-37000-1"
"1327046-25000"
"1024704+100543+1"
"13952"
"4699+1"
"8517+9476+6576"
"SUM(B8:B14)"
"1163906+297201-B18"
"1350699-C18-C19"
"1311946-D18"
"1354978-E18"
"1058597-F18"
"1011729-G18"
"1007506-H18"
"1114674-I18"
"1168306-J18-J19"
"1099487-K19-K18"
"1106939-29484-14870"
"1029999-M18-M19"
"934437-N18-N19"
"SUM(B17:B19)"
"SUM(I17:I18)"
"5555+492547-1"
"+B25+B20+B15"
"49023-1448"
"52176-H13-H14"
"51892-I13-I14"
"49238-J13-J14"
"15014+1"
"SUM(B9:B16)"
"SUM(B17:B19)"
"16585+1358"
"+B23+B26"
"+B23/B44"
"+B27/B44"
"+W27/3682329"
"+X27/3678342"
"+Y27/3594193"
"+Z27/3626228"
"+(B19+B9+B10+B12)/B41"
"+(B16+B13)/B42"
"(+B14+B13+B12)/B43"
"+P14/P43"
"+B20/B44"
"+'PERIOD-END LOAN PORFOLIO ANALYS'!B15"
"+'PERIOD-END LOAN PORFOLIO ANALYS'!B25"
"+'PERIOD-END LOAN PORFOLIO ANALYS'!B20"
"+C23"
"11421-I10"
"9703-4073"
"23285-I12"
"26918-15818"
"SUM(B10:B13)"
"2306-I16"
"2252-1440"
"8-I17"
"4372-I18"
"3728-1750"
"-B20+B14"
"30345-13145"
"+B8-B21+B22"
"+B21/'STATEMENTS OF CONDITION'!B10*365/92"
"+D21/'STATEMENTS OF CONDITION'!D10*365/91"
"+E21/'STATEMENTS OF CONDITION'!E10*365/90"
"+J21/'STATEMENTS OF CONDITION'!#REF!*365/92"
"+L21/'STATEMENTS OF CONDITION'!#REF!*365/91"
"+M21/'STATEMENTS OF CONDITION'!#REF!*365/90"
"+B22/'STATEMENTS OF CONDITION'!B10*365/92"
"+D22/'STATEMENTS OF CONDITION'!D10*365/91"
"+E22/'STATEMENTS OF CONDITION'!E10*365/90"
"+B23/'COMPONENTS OF NONPERFORMING '!B44"
"237489-I7"
"7508-I8"
"146049+88955-I9"
"78384-4942"
"65647-5196"
"78073-18037"
"75001482.47/38122651"
"+I11-F11"
"749+83"
"1138+196"
"SUM(F14:F15)"
"F12/F14"
"F14-(F12/I21)"
"F12/F15"
"F15-(F12/I22)"
"F14/F15"
"F15-(F14/I23)"
"F15/F14"
"F15-(F14*I24)"
"+'[2]Operating History'!N9+9094000"
"+F12"
"+D32/E32"
"147110940*1.05"
"J32*F12"
"+'[2]Operating History'!N10"
"+E32"
"6554555*1.05"
"J33*F12"
"+'[2]Operating History'!N14"
"(50414907-G46)*1.05"
"10551096*1.05"
"20647342*1.05"
"SUM(D36:D38)"
"+F14"
"J39*F14"
"+E32"
"66628035*1.05"
"J43*F12"
"+F11"
"51476151*1.05"
"J44*F11"
"+E39"
"12582332*1.05"
"J45*F14"
"+E39"
"9905026*1.05"
"J46*F14"
"+'[2]Operating History'!N24-9094000"
"+F16"
"17780421*1.05"
"+E39"
"SUM(D43:D48)"
"+D49+D39+D34"
"+E32"
"104642138*1.05"
"J56*F12"
"+E32"
"73375801*1.05"
"J57*F12"
"+'[2]Operating History'!N35"
"+E39"
"J60*F14"
"+'[2]Operating History'!N36"
"+E39"
"36933071*1.05"
"J62*F14"
"SUM(D56:D62)"
"+'[3]Operating History'!N41+'[3]Operating History'!N42"
"+E44"
"31427338*1.05"
"J66*F11"
"+'[2]Operating History'!N43"
"13623388*1.05"
"J67*F11"
"+F16"
"22058261*1.05"
"J68*F15"
"20972283*1.05"
"+I18"
"J69*F18"
"+E32"
"17627843*1.05"
"J70*F12"
"+E44"
"47484951*1.05"
"J71*F11"
"5266274*1.05"
"+D73+D63"
"+E32/E44"
"+E56/E60"
"+E66/E60"
"+(E68-E60)/E56"
"(H68-H60)/H56"
"(E68-E62)/E66"
"(H68-H60)/H66"
"+E69/F12"
"+F86-I86"
"+J86*F12"
"ROUND(+E69/I86,-1)"
"ROUND(L87/(F12/F11),-2)"
"+E69/E66"
"+E69/E60"
"+H69/H62"
"+E69/E68"
"+E69/F16"
"+J95*F16"
"+C8+D8"
"+E8-J8"
"+(B17)*4"
"+(B17)*4"
"(G17)*4"
"SUM(B8:B34)"
"B6-D6"
"SUM(B6:B27)"
"SUM(C8:E8)"
"+F8-L8"
"+(B17)*3"
"+(B17)*3"
"+(B17)*3"
"(H17)*3"
"H17*3"
"+B18*3"
"+B19*3"
"B19*3"
"B21*3"
"+I21+K21"
"SUM(B8:B34)"
"0.01*(G16+G17)"
"G9"
"SUM(C5:C11)"
"C44"
"D44+C18"
"0-C44"
"C19-D44"
"F19-G44+F20"
"C43"
"D43+C20"
"IF(C21<>C12,C12-C21,"" "")"
"C5/(C16+C17)"
"SUM(C27:C29)"
"SUM(C32:C37)"
"C30-C38"
"C39+C40"
"C41-C42"
"C30*0.1"
"4*(C27/(C5))"
"4*(D27/((D5+C5)/2))"
"4*(C28/(C8))"
"4*(D28/((D8+C8)/2))"
"(C43/(C12))*4"
"(D43/((D12+C12)/2))*4"
"4*(C42/(C16))"
"4*(D42/(D16+D17))"
"(C42/(C12))*4"
"(D42/((D12+C12)/2))*4"
"(C12-(C14+C15))/(C16+C17)"
"SUM(C18:C20)/C12"
"(D16-C16)/C16"
"(D25-C25)/C25"
"C16/C25"
"SUM(H9+A8)"
"SUM(H9:H63)"
"IF(G$33=0,0,(D11/G$33))"
"F11*G$37"
"SUM(D12:D13)"
"SUM(D23+D20+D19+D18+D17+D14+D11)"
"SUM(D24:D26)"
"IF(E34=0,0,(F34/E34))"
"F28"
"F36-F38"
"E34+E35-E37"
"E38*G38"
"SUM(D8:D31)"
"D32-G32"
"SUM(D34:D36)"
"SUM(B6:B10)"
"C11"
"SUM(B17:C17)"
"SUM(B16:B18)"
"+D21-D17"
"+D23-D17"
"+D23-D21"
"SUM(E13:I13)"
"SUM(J13:J16)"
"SUM(J19:J25)"
"SUM(J33:J34)"
"J17+J26+J28+J35"
"+B19+B18"
"+B19+B18"
"+B20-B22"
"+B20-B22"
"G15"
"1+B6"
"1+C7"
"IF($B$13=""Yes"",$B$11,0)"
"SUM(B20:B30)"
"SUM(G20:G31)"
"($B$9*B32)"
"SUM(B32:B33)"
"SUM(B34,G34)"
"SUM(G41:G54)"
"SUM(B41:B55)"
"SUM(B60,G58)"
"SUM(G64:G89)"
"B95+G93"
"SUM(G97:G104)"
"B110+G109"
"SUM(B34,B60,B95,B112)"
"SUM(G34,G58,G93,G109)+B117"
"B14*C14"
"SUM(D14:D20)"
"-PMT($D$11,$D$9,J22,0)"
"-PMT($D$11,$D$10,D22,0)"
"SUM(D25,J24)"
"D10*D25"
"A29*D25"
"A32*D25"
"A35*D25"
"-PMT($D$40,$D$39,D44,0)"
"D45*D39"
"'Equipment Expense'!$D$44"
"'Equipment Expense'!J44"
"'Equipment Expense'!$D$39"
"'Equipment Expense'!$D$40"
"-PMT(0,H4,E3)"
"'Equipment Expense'!$D$45"
"'Equipment Expense'!J45"
"E3"
"D11*$E$5"
"$E$6-E11"
"D11-F11"
"F11+N11"
"E11+M11"
"G11+O11"
"$H$5"
"G11"
"M3"
"L23*$M$5"
"$M$6-M23"
"$H$5+$P$5"
"$P$5"
"SUM(B6:B10)"
"A17*$B$11"
"E17*$F$11"
"SUM(B17:B24)"
"SUM(B29:B32)"
"SUM(B37:B43)"
"SUM(B25,B33,B44)"
"'Pipeline assumptions'!$A$16+('Pipeline assumptions'!$A$17*Pipeline!C7)"
"IF(B7=""Closed"",'Pipeline assumptions'!$A$18*Pipeline!C7,""-"")"
"IF($B7=""Closed"",$E7*(1-$F7),IF($B7=""Contract"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$8),IF($B7=""Eval"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$9),IF($B7=""Proposal"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$10),IF($B7=""Require"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$11),IF($B7=""Response"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$12),0))))))"
"IF($B7=""Closed"",G7*3,IF($B7=""Contract"",((E7-H7)*'Pipeline assumptions'!$E$8),IF($B7=""Eval"",((E7-H7)*'Pipeline assumptions'!$E$9),IF($B7=""Proposal"",((E7-H7)*'Pipeline assumptions'!$E$10),IF($B7=""Require"",((E7-H7)*'Pipeline assumptions'!$E$11),IF($B7=""Response"",((E7-H7)*'Pipeline assumptions'!$E$12),0))))))"
"SUM(H7:H31)"
"'Pipeline assumptions'!$A$16+('Pipeline assumptions'!$A$17*C8)"
"C8*'Pipeline assumptions'!$A$18"
"E8*(1-F8)"
"3*G8"
"IF($D8=""Sales Assoc1"",$E8,""-"")"
"IF($D8=""Sales Assoc2"",$E8,""-"")"
"IF(D9=""Sales Assoc1"",E9,""-"")"
"SUM(H8:H9)"
"SUM(H13:H15)"
"SUM(H25:H29)"
"SUM(H10,H16,H21)"
"Pipeline!A7"
"$B$9*'Closed Sales'!$H10"
"$B$9*'Closed Sales'!$H16"
"$B$9*'Closed Sales'!$H21"
"$B$9*'Closed Sales'!$H30"
"IF('Closed Sales'!$H10>Quota!$B$7,$B$10*'Closed Sales'!$H10,""-"")"
"IF('Closed Sales'!$H16>Quota!$B$7,$B$10*('Closed Sales'!$H16-$B$7),""-"")"
"IF('Closed Sales'!$H21>Quota!$B$7,$B$10*('Closed Sales'!$H21-$B$7),""-"")"
"$B$15*'Closed Sales'!$M10"
"$B$15*'Closed Sales'!$M16"
"$B$15*'Closed Sales'!$M21"
"$B$15*'Closed Sales'!$M30"
"IF('Closed Sales'!$M10>Quota!$B$14,$B$16*('Closed Sales'!$M10-$B$14),""-"")"
"IF('Closed Sales'!$M16>Quota!$B$14,$B$16*('Closed Sales'!$M16-$B$14),""-"")"
"IF('Closed Sales'!$H$10>Quota!$B$7,$B$17,""-"")"
"IF('Closed Sales'!$H$16>Quota!$B$7,$B$17,""-"")"
"IF('Closed Sales'!$H$21>Quota!$B$7,$B$17,""-"")"
"$B$15*'Closed Sales'!$N10"
"$B$15*'Closed Sales'!$N16"
"$B$15*'Closed Sales'!$N21"
"$B$15*'Closed Sales'!$N30"
"IF('Closed Sales'!$N10>Quota!$B$14,$B$16*('Closed Sales'!$M10-$B$14),""-"")"
"IF('Closed Sales'!$N16>Quota!$B$14,$B$16*('Closed Sales'!$N16-$B$14),""-"")"
"'Closed Sales'!$H$10*$B$20"
"'Closed Sales'!$H$16*$B$20"
"'Closed Sales'!$H$21*$B$20"
"SUM(B25:B51)"
"'Closed Sales'!E8+'Closed Sales'!E9"
"'Closed Sales'!H16+SUM('Closed Sales'!I8:I9)"
"'Closed Sales'!H21+SUM('Closed Sales'!I8:I15)"
"'Closed Sales'!H30+SUM('Closed Sales'!I8:I29)"
"SUM(F14:I14)"
"Pipeline!H34+SUM('Closed Sales'!I8:I29)"
"Revenue!K14*(1+D6)"
"Revenue!L14*(1+D6)"
"Revenue!M14*(1+D6)"
"20000"
"H14*D5"
"I14*D5"
"K14*$D$5"
"SUM(F14:F15)"
"$F14*0.2"
"$F14*0.3"
"$F14*0.5"
"$G14*0.2"
"$G14*0.3"
"$G14*0.5"
"$H14*0.2"
"$H14*0.3"
"$H14*0.5"
"$I14*0.2"
"$I14*0.3"
"$I14*0.5"
"$K14*0.2"
"$K14*0.3"
"$K14*0.5"
"$L14*0.2"
"$L14*0.3"
"$L14*0.5"
"$M14*0.2"
"$M14*0.3"
"$M14*0.5"
"$N14*0.2"
"$N14*0.3"
"$N14*0.5"
"Revenue!F23"
"Revenue!F32"
"SUM(D6:D7)"
"1%*D6"
"Employees!$B$110"
"Employees!$G$110"
"D8-D13"
"((Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$B$53/3)*0.5"
"((Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$B$53/3)*0.75"
"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$B$53/3"
"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$C$53/3"
"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$D$53/3"
"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$E$53/3"
"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+P6*0.05"
"(Employees!$G$60+'Equipment Expense'!$J$29+'Service Expense'!$F$25)+T6*0.05"
"((Employees!$B$95+'Equipment Expense'!$D$32+'Service Expense'!$B$33))*0.5"
"((Employees!$B$95+'Equipment Expense'!$D$32+'Service Expense'!$B$33))*0.75"
"(Employees!$B$95+'Equipment Expense'!$D$32+'Service Expense'!$B$33)"
"Employees!$G$95+'Equipment Expense'!$J$25+'Service Expense'!$F$33"
"((Employees!$B$34+'Equipment Expense'!$D$35+'Service Expense'!$B$44))*0.5"
"(Employees!$B$34+'Equipment Expense'!$D$35+'Service Expense'!$B$44)*0.75"
"(Employees!$B$34+'Equipment Expense'!$D$35+'Service Expense'!$B$44)"
"Employees!$G$36+'Equipment Expense'!$J$35+'Service Expense'!$F$44"
"'Cap Lease'!U11"
"'Cap Lease'!U12"
"'Cap Lease'!U13"
"'Cap Lease'!U14"
"'Cap Lease'!U15"
"'Cap Lease'!U16"
"'Cap Lease'!U17"
"'Cap Lease'!U18"
"'Cap Lease'!U19"
"'Cap Lease'!U20"
"'Cap Lease'!U21"
"'Cap Lease'!U22"
"'Cap Lease'!U23"
"'Cap Lease'!U24"
"'Cap Lease'!U25"
"'Cap Lease'!U26"
"'Cap Lease'!U27"
"'Cap Lease'!U28"
"'Cap Lease'!U29"
"'Cap Lease'!U30"
"'Cap Lease'!U31"
"'Cap Lease'!U32"
"'Cap Lease'!U33"
"'Cap Lease'!U34"
"SUM(D18:D21)"
"D15-D22"
"(3000000*0.0025)-'Cap Lease'!S11"
"('Balance Sheet'!E6*0.0025)-'Cap Lease'!$S$12"
"('Balance Sheet'!F6*0.0025)-'Cap Lease'!$S$13"
"('Balance Sheet'!G6*0.0025)-'Cap Lease'!$S$14"
"('Balance Sheet'!H6*0.0025)-'Cap Lease'!$S$15"
"('Balance Sheet'!I6*0.0025)-'Cap Lease'!$S$16"
"('Balance Sheet'!J6*0.0025)-'Cap Lease'!$S$17"
"('Balance Sheet'!K6*0.0025)-'Cap Lease'!$S$18"
"('Balance Sheet'!L6*0.0025)-'Cap Lease'!$S$19"
"('Balance Sheet'!M6*0.0025)-'Cap Lease'!$S$20"
"('Balance Sheet'!N6*0.0025)-'Cap Lease'!$S$21"
"('Balance Sheet'!O6*0.0025)-'Cap Lease'!$S$22"
"D23+D24"
"D25"
"SUM('Monthly P&L'!D6:F6)"
"SUM('Monthly P&L'!G6:I6)"
"SUM('Monthly P&L'!J6:L6)"
"SUM('Monthly P&L'!M6:O6)"
"SUM(D6:G6)"
"SUM('Monthly P&L'!S6:U6)"
"SUM('Monthly P&L'!V6:X6)"
"SUM('Monthly P&L'!Y6:AA6)"
"SUM(D6:D7)"
"D8-D13"
"'Quarterly P&L'!H3"
"'Quarterly P&L'!N3:N27"
"'Quarterly P&L'!N4"
"F6*(1+$O$5)"
"H6*(1+$Q$5)"
"F7*(1+$O$6)"
"H7*(1+$Q$6)"
"SUM(H6:H7)"
"H8*$O$9"
"J8*$Q$9"
"H8*$O$10"
"J8*$Q$10"
"H8-H13"
"H8*O11"
"J8*$Q$11"
"H8*O12"
"J8*$Q$12"
"H8*O13"
"J8*$Q$13"
"SUM(H18:H21)"
"H15-H22"
"H23+H24"
"H25*(O14)"
"J25*($Q$14)"
"H25-H26"
"'Stmt of CF'!E29"
"0.2*'Monthly P&L'!D$8"
"E8"
"SUM(D6:D8)"
"'Cap Lease'!E3"
"'Cap Lease'!$H$5*'Cap Lease'!$I11"
"'Cap Lease'!$H$5*'Cap Lease'!$I12"
"'Cap Lease'!$H$5*'Cap Lease'!$I13"
"'Cap Lease'!$H$5*'Cap Lease'!$I14"
"'Cap Lease'!$H$5*'Cap Lease'!$I15"
"'Cap Lease'!$H$5*'Cap Lease'!$I16"
"'Cap Lease'!$H$5*'Cap Lease'!$I17"
"'Cap Lease'!$H$5*'Cap Lease'!$I18"
"'Cap Lease'!$H$5*'Cap Lease'!$I19"
"'Cap Lease'!$H$5*'Cap Lease'!$I20"
"'Cap Lease'!$H$5*'Cap Lease'!$I21"
"'Cap Lease'!$H$5*'Cap Lease'!$I22"
"'Cap Lease'!$H$5*'Cap Lease'!$I23"
"'Cap Lease'!$H$5*'Cap Lease'!$I24"
"'Cap Lease'!$H$5*'Cap Lease'!$I25"
"'Cap Lease'!$H$5*'Cap Lease'!$I26"
"'Cap Lease'!$H$5*'Cap Lease'!$I27"
"'Cap Lease'!$H$5*'Cap Lease'!$I28"
"'Cap Lease'!$H$5*'Cap Lease'!$I29"
"'Cap Lease'!$H$5*'Cap Lease'!$I30"
"'Cap Lease'!$H$5*'Cap Lease'!$I31"
"'Cap Lease'!$H$5*'Cap Lease'!$I32"
"'Cap Lease'!$H$5*'Cap Lease'!$I33"
"'Cap Lease'!$H$5*'Cap Lease'!$I34"
"SUM(D11:D12)"
"E11-E12"
"SUM(D9,D13)"
"0.15*'Monthly P&L'!D$8"
"0.025*'Monthly P&L'!D8"
"'Cap Lease'!$R$11"
"'Cap Lease'!$R$12"
"'Cap Lease'!$R$13"
"'Cap Lease'!$R$14"
"'Cap Lease'!$R$15"
"'Cap Lease'!$R$16"
"'Cap Lease'!$R$17"
"'Cap Lease'!$R$18"
"'Cap Lease'!$R$19"
"'Cap Lease'!$R$20"
"'Cap Lease'!$R$21"
"'Cap Lease'!$R$22"
"'Cap Lease'!$R$23"
"'Cap Lease'!$R$24"
"'Cap Lease'!$R$25"
"'Cap Lease'!$R$26"
"'Cap Lease'!$R$27"
"'Cap Lease'!$R$28"
"'Cap Lease'!$R$29"
"'Cap Lease'!$R$30"
"'Cap Lease'!$R$31"
"'Cap Lease'!$R$32"
"'Cap Lease'!$R$33"
"'Cap Lease'!$R$34"
"SUM(D18:D21)"
"'Cap Lease'!T11"
"'Cap Lease'!$T$12"
"'Cap Lease'!$T$13"
"'Cap Lease'!$T$14"
"'Cap Lease'!$T$15"
"'Cap Lease'!$T$16"
"'Cap Lease'!$T$17"
"'Cap Lease'!$T$18"
"'Cap Lease'!$T$19"
"'Cap Lease'!$T$20"
"'Cap Lease'!$T$21"
"'Cap Lease'!$T$22"
"'Cap Lease'!$T$23"
"'Cap Lease'!$T$24"
"'Cap Lease'!$T$25"
"'Cap Lease'!$T$26"
"'Cap Lease'!$T$27"
"'Cap Lease'!$T$28"
"'Cap Lease'!$T$29"
"'Cap Lease'!$T$30"
"'Cap Lease'!$T$31"
"'Cap Lease'!$T$32"
"'Cap Lease'!$T$33"
"'Cap Lease'!$T$34"
"'Cap Lease'!$T$35"
"D25"
"D26+D22"
"(E14-(E27+E33+E31))"
"(Q14-(Q27+Q33+Q32+Q31))"
"SUM(D31:D35)"
"SUM(D27+D36)"
"'Monthly P&L'!D27"
"'Monthly P&L'!D21"
"'Balance Sheet'!D20"
"'Balance Sheet'!D7-'Balance Sheet'!E7"
"-(('Balance Sheet'!D18+'Balance Sheet'!D19)-('Balance Sheet'!E18+'Balance Sheet'!E19))"
"SUM(D6:D13)"
"'Balance Sheet'!E21"
"E18"
"E23"
"E14-E19+E24"
"D29"
"SUM(D27:D28)"
"C3/C4"
"D5"
"C12/$C$17"
"E12/$E$17"
"E5"
"SUM(C12:C15)"
"SUM(E12:E16)"
"D4*C17"
"E17*E4"
"'Stmt of CF'!E29"
"0.2*'Monthly P&L'!D$8"
"E8"
"SUM(D6:D8)"
"'Cap Lease'!E3"
"'Cap Lease'!$H$5*'Cap Lease'!$I11"
"'Cap Lease'!$H$5*'Cap Lease'!$I12"
"'Cap Lease'!$H$5*'Cap Lease'!$I13"
"'Cap Lease'!$H$5*'Cap Lease'!$I14"
"'Cap Lease'!$H$5*'Cap Lease'!$I15"
"'Cap Lease'!$H$5*'Cap Lease'!$I16"
"'Cap Lease'!$H$5*'Cap Lease'!$I17"
"'Cap Lease'!$H$5*'Cap Lease'!$I18"
"'Cap Lease'!$H$5*'Cap Lease'!$I19"
"'Cap Lease'!$H$5*'Cap Lease'!$I20"
"'Cap Lease'!$H$5*'Cap Lease'!$I21"
"'Cap Lease'!$H$5*'Cap Lease'!$I22"
"'Cap Lease'!$H$5*'Cap Lease'!$I23"
"'Cap Lease'!$H$5*'Cap Lease'!$I24"
"'Cap Lease'!$H$5*'Cap Lease'!$I25"
"'Cap Lease'!$H$5*'Cap Lease'!$I26"
"'Cap Lease'!$H$5*'Cap Lease'!$I27"
"'Cap Lease'!$H$5*'Cap Lease'!$I28"
"'Cap Lease'!$H$5*'Cap Lease'!$I29"
"'Cap Lease'!$H$5*'Cap Lease'!$I30"
"'Cap Lease'!$H$5*'Cap Lease'!$I31"
"'Cap Lease'!$H$5*'Cap Lease'!$I32"
"'Cap Lease'!$H$5*'Cap Lease'!$I33"
"'Cap Lease'!$H$5*'Cap Lease'!$I34"
"SUM(D11:D12)"
"E11-E12"
"SUM(D9,D13)"
"0.15*'Monthly P&L'!D$8"
"0.025*'Monthly P&L'!D8"
"'Cap Lease'!$R$11"
"'Cap Lease'!$R$12"
"'Cap Lease'!$R$13"
"'Cap Lease'!$R$14"
"'Cap Lease'!$R$15"
"'Cap Lease'!$R$16"
"'Cap Lease'!$R$17"
"'Cap Lease'!$R$18"
"'Cap Lease'!$R$19"
"'Cap Lease'!$R$20"
"'Cap Lease'!$R$21"
"'Cap Lease'!$R$22"
"'Cap Lease'!$R$23"
"'Cap Lease'!$R$24"
"'Cap Lease'!$R$25"
"'Cap Lease'!$R$26"
"'Cap Lease'!$R$27"
"'Cap Lease'!$R$28"
"'Cap Lease'!$R$29"
"'Cap Lease'!$R$30"
"'Cap Lease'!$R$31"
"'Cap Lease'!$R$32"
"'Cap Lease'!$R$33"
"'Cap Lease'!$R$34"
"SUM(D18:D21)"
"'Cap Lease'!T11"
"'Cap Lease'!$T$12"
"'Cap Lease'!$T$13"
"'Cap Lease'!$T$14"
"'Cap Lease'!$T$15"
"'Cap Lease'!$T$16"
"'Cap Lease'!$T$17"
"'Cap Lease'!$T$18"
"'Cap Lease'!$T$19"
"'Cap Lease'!$T$20"
"'Cap Lease'!$T$21"
"'Cap Lease'!$T$22"
"'Cap Lease'!$T$23"
"'Cap Lease'!$T$24"
"'Cap Lease'!$T$25"
"'Cap Lease'!$T$26"
"'Cap Lease'!$T$27"
"'Cap Lease'!$T$28"
"'Cap Lease'!$T$29"
"'Cap Lease'!$T$30"
"'Cap Lease'!$T$31"
"'Cap Lease'!$T$32"
"'Cap Lease'!$T$33"
"'Cap Lease'!$T$34"
"'Cap Lease'!$T$35"
"D25"
"D26+D22"
"(E14-(E27+E32+E30))"
"(Q14-(Q27+Q32+Q31+Q30))"
"SUM(D30:D34)"
"SUM(D27+D35)"
"SUM(K7:K9)"
"K19"
"SUM(K10:K13)"
"SUM(K17:K18)"
"SUM(H31:H32)"
"H53"
"J53+1.1"
"SUM(K12:K13)"
"K33+K29"
"SUM(K34:K36)"
"SUM(K44:K49)"
"SUM(I7:M7)"
"SUM(I7:I12)"
"O19+O17+O13"
"SUM(O27:O30)"
"SUM(O31:O32)"
"O19"
"O13"
"SUM(C18:C19)"
"C20+C21+C24"
"+C27"
"SUM(C39:C41)"
"SUM(C43:C47)"
"+C48+C42"
"SUM(C19:C20)"
"C21+C22+C25"
"+C28"
"SUM(C40:C42)"
"SUM(C44:C48)"
"+C49+C43"
"8.2+6.1+6.6"
"7.3+6+4.4"
"-1.2-0.2-1.1"
"SUM(C19:C20)"
"17.9+0.6+1-0.1"
"0.2-6.8-4.6"
"-0.6+1.2"
"C21+C22+C25"
"-7.3+0.2-0.1"
"+C28"
"4.8+10.5"
"88.3-54.3"
"8.5+0.4"
"SUM(C40:C42)"
"-25.8+4.1+(11.2)-0.5"
"SUM(C44:C48)"
"+C49+C43"
"16.8+11.2+1.9"
"111.8+2.2+0.1-0.1"
"5.5-0.1"
"SUM(J10:M10)"
"37-0.2"
"-22.7+0.1"
"SUM(J9:J16)"
"14.9+21.1+0.1"
"SUM(I8:I12)"
"SUM(M9:M12)"
"SUM(I42:I43)"
"J12"
"22-10.3"
"SUM(H10:H11)"
"J27"
"J34+J37+J39"
"SUM(L34:L39)"
"J40/H34*100"
"L40/H34*100"
"H34"
"L46"
"SUM(H44:H46)"
"100*Q48/O48"
"100*S48/O48"
"SUM(K7:K16)"
"SUM(K20:K41)"
"SUM(K45:K46)"
"K47+K42+K17"
"SUM(K12:K14)"
"SUM(K32:K41)"
"K45+K42"
"SUM(K53:K59)"
"-0.1-0.2"
"0.7-0.1"
"SUM(L11:L16)"
"SUM(F27:L27)"
"SUM(F27:F28)"
"SUM(F29:F32)"
"+N51"
"J29"
"+J30"
"SUM(L43:L47)"
"L33+H33"
"+L50+L42"
"N50+N42"
"-5.4-0.3"
"SUM(E19:M19)"
"SUM(M50:M51)"
"D1"
"E3+31"
"$D$1+B6*31"
"IF(E$3>=$C6,$D6/12,0)"
"SUM(D6:D32)"
"COUNTIF(E6:E32, "">0"")"
"SUM(D37:D43)"
"COUNTIF(E37:E43, "">0"")"
"SUM(D59:D66)"
"COUNTIF(E59:E66, "">0"")"
"SUM(D67+D55+D44+D33)"
"SUM(E71:G71)"
"Payroll!D1"
"E1"
"E3+31"
"SUM(D5)/B5"
"SUM(E5:AN5)"
"2*$B$5"
"1*$B$5"
"3*$B$6"
"8*$B$6"
"3*$B$7"
"SUM(D6:D17)"
"SUM(F6:F18)"
"SUM(D23:D25)"
"SUM(F23:F26)"
"SUM(E19+E27)"
"Payroll!E72"
"SUM(E27:G27)"
"Payroll!D1"
"C1"
"D3+31"
"SUM(D4:AM4)"
"$B5"
"$B$20"
"SUM(C4:C26)"
"SUM(D4:D10)"
"SUM(D4:D26)"
"Payroll!E72"
"SUM(D29:F29)"
"Payroll!D1"
"C1"
"D3+31"
"B6/B5"
"SUM(M9:M12)"
"M14*$B$7"
"C15/$B$6"
"$B$18"
"M15*M18"
"B6*B18*12"
"IF(C9>0,C19/C9, 0)"
"N19/COUNTIF(N9:N13,"">0"")*12"
"M30*$B28"
"M31/#REF!"
"M31/$B27"
"$B35"
"M31*M35"
"B27*B35*12"
"B28*B35*12"
"M36/M30*12"
"M48/$B44"
"B44*B51*12"
"B45*B51*12"
"M52/M47*12"
"M64/Payroll!N72"
"O19/Payroll!P72"
"IF(M62>0,('Capital Exp'!N29+Expenses!M29)/M62,0)"
"M15+M31+M48"
"M62/($B$6+$B$27+$B$44)"
"SUM(C5:C62)"
"D19+D36+D52"
"D64"
"Payroll!E72"
"SUM(D66:F66)"
"F70+I70+L70+O70"
"'Rev-projections'!F70"
"'Rev-projections'!I70"
"'Rev-projections'!L80"
"'Rev-projections'!O70"
"'Rev-projections'!R70"
"'Rev-projections'!U70"
"'Rev-projections'!X70"
"'Rev-projections'!AA70"
"'Rev-projections'!AD70"
"'Rev-projections'!AG70"
"'Rev-projections'!AJ70"
"'Rev-projections'!AM70"
"Payroll!G75"
"'Capital Exp'!G33"
"SUM(Expenses!F33)"
"SUM(C3:E3)"
"Payroll!J75"
"'Capital Exp'!J33"
"SUM(Expenses!I33)"
"SUM(Payroll!M75)"
"'Capital Exp'!M33"
"SUM(Expenses!L33)"
"SUM(Payroll!P75)"
"'Capital Exp'!S33"
"SUM(Expenses!O33)"
"SUM(F3:F6)"
"SUM(Payroll!S75)"
"'Capital Exp'!S33"
"SUM(Expenses!R33)"
"SUM(Payroll!V75)"
"'Capital Exp'!V33"
"SUM(Expenses!U33)"
"Payroll!Y75"
"'Capital Exp'!Y33"
"SUM(Expenses!X33)"
"SUM(Payroll!AB75)"
"'Capital Exp'!AB33"
"SUM(Expenses!AA33)"
"SUM(Payroll!AE75)"
"'Capital Exp'!AE33"
"SUM(Expenses!AD33)"
"SUM(Payroll!AH75)"
"'Capital Exp'!AH33"
"SUM(Expenses!AG33)"
"SUM(Payroll!AK75)"
"'Capital Exp'!AK33"
"SUM(Expenses!AJ33)"
"SUM(Payroll!AN75)"
"'Capital Exp'!AN33"
"SUM(Expenses!AM33)"
"'Cost-Quarterly'!F3"
"'Rev-Quarterly'!C3"
"D3-C3"
"SUM(D3:D6)"
"SUM(G3:G6)"
"SUM(E9:E50)"
"SUM(J9:J51)"
"SUM(D8:D18)"
"SUM(H9:H18)"
"SUM(C8:C22)"
"SUM(C23-C24)"
"SUM(C25:C28)"
"SUM(C39:C52)"
"SUM(E13:E75)"
"SUM(J13:J74)"
"B15-B17"
"SUM(B20:K20)"
"-1*A20/(0.1*SUM(B20:K20))"
"NPV(C25, A20, B20:K20)"
"NPV(C25,B15:K15)/((-1*A20)+NPV(C25,B17:K17))"
"IRR(A20:K20, 50%)"
"IF(C28>=C29,""yes"",""no"")"
"157130-39952+93665-25907+313"
"SUM(C9:C15)"
"22767+37-C23"
"SUM(C22:C25)"
"+'Income Statement'!C40"
"+'Income Statement'!D40"
"+'Income Statement'!E40"
"+C33+C26"
"+'Actusl vs Budget'!F10+'Actusl vs Budget'!F11-E11"
"SUM(C11:E11)"
"+Convention!F10"
"+Convention!F14+'Actusl vs Budget'!F14"
"+'Actusl vs Budget'!F23"
"+'Actusl vs Budget'!F25"
"+'Actusl vs Budget'!F15"
"+'Actusl vs Budget'!F22"
"+'Actusl vs Budget'!F20+'Actusl vs Budget'!F24"
"+'Actusl vs Budget'!F13+'Actusl vs Budget'!F16+'Actusl vs Budget'!F17+'Actusl vs Budget'!F18+'Actusl vs Budget'!F19+'Actusl vs Budget'!F27+Convention!F12+Convention!F11+'Actusl vs Budget'!F26+Convention!F13"
"SUM(C11:C20)"
"+C24+C22"
"+'Actusl vs Budget'!F65"
"+Convention!F34"
"SUM(C31:C33)"
"+C27-C34"
"+C36+C38"
"+C10-D10"
"243930+1000"
"111+157+91"
"668+1156+1+104"
"2144+1199"
"7462+6012"
"514+2938"
"+Convention!C36"
"SUM(C10:C28)"
"-2+1690+671"
"4563+4991"
"31"
"SUM(C31:C64)"
"+C29-C65"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+'Actusl vs Budget'!A4:H4"
"+C10-D10"
"SUM(C10:C14)"
"SUM(C17:C33)"
"+C15-C34"
"3877455.22+1416950+180000+10000+20000+50000"
"1263712.51+72462+(5299077-72462-180000-10000-20000-50000-1416950)"
"29329460"
"+C25+C16+C17"
"+C29+C21+C22"
"65000+180622+291842-10109.24+1062884+190397"
"SUM(C8:C35)"
"+B5"
"7440070+8590364+718191+612968+124318+3592053+3913652+8298945+382271-393290.77"
"482986+814703+1144506+2486601+1828619"
"3788795"
"100997"
"SUM(C45:C77)"
"44219043+100997+2617173"
"+C37-C79"
"+B42"
"10702296+634685.97"
"7592562-634685.97"
"10878707+8099543"
"399214+9992234+17693263"
"SUM(C92:C123)"
"11508792+651974"
"SUM(C130:C145)"
"SUM(C152:C159)"
"+C161+C147"
"+B88"
"8298945+382271"
"G9/F9"
"SUM(C9:C16)"
"2830+63+38+35+48+34+48"
"2808+63+38+35+48+34+48"
"SUM(C24:C27)"
"+(1365257+120000+150000)+4194522.27"
"509243+1361801.29+(3501909.2-1874500-120000-150000)"
"1075505+52413+141931+365710-282.67"
"SUM(D8:D35)"
"+B5"
"(7993315+7100868+4845760+1167963+8072207+519145+2909120+436518+607220)-975549"
"1893661+350417+872471+949456+2475988"
"SUM(D45:D75)"
"+D37-D77"
"+B42"
"10213978"
"19541401-10213978"
"651974+17036648"
"SUM(C124:C139)"
"SUM(C147:C152)"
"SUM(D146:D153)"
"+C155+C141"
"+B86"
"8072207+519145"
"+'Grant Info'!B5"
"+'Grant Info'!B4"
"+'Grant Info'!B8"
"+B6-C6"
"+D38+F6"
"+E6-F7"
"SUM(B10:B15)"
"+B16+B24+SUM(B25:B34)"
"SUM(B35:B36)"
"+C6-C37"
"+F7-F37"
"SUM(E7:E8)"
"SUM(B21:B43)"
"+B44-C44"
"+D44/B44"
"SUM(B49:B52)"
"SUM(B59:B63)"
"SUM(B69:B77)"
"SUM(B103:B105)"
"+E9"
"SUM(B44+B53+B64+B78+B89+B98+B106)"
"+C7-C11"
"SUM(C17:C23)"
"+D13-D25"
"+C34"
"SUM(C10:N10)"
"SUM(C10:C13)"
"+D10*0.5"
"SUM(C19:C31)"
"SUM(O21:O31)"
"+C6+C14-C32"
"SUM(G7:G8)"
"SUM(B7:B17)"
"SUM(G7:G15)"
"SUM(B4:B12)"
"+I11/$I$11"
"+E11-'2nd QTR 02'!E11"
"+J11-'2nd QTR 02'!J11"
"+D11-'2nd QTR 02'!D11"
"+P11/'2nd QTR 02'!$D11"
"+I11-'2nd QTR 02'!I11"
"+T11/'2nd QTR 02'!$I11"
"+I11/$I$11"
"+E11-'2nd QTR 02'!E11"
"+J11-'2nd QTR 02'!J11"
"+D11-'2nd QTR 02'!D11"
"+P11/'2nd QTR 02'!$D11"
"+I11-'2nd QTR 02'!I11"
"+T11/'2nd QTR 02'!$I11"
"+I11/$I$11"
"+I11/$I$11"
"SUM(D10:D15)"
"C34-D34"
"E34/D34"
"SUM(D11:D17)"
"D18/D19"
"SUM(D27:D31)"
"L43-L44"
"L55/L56"
"L55/L48"
"L57/L45"
"L43/L44"
"L50/L51"
"L43-L44/L45"
"L46/L45"
"L47/L45"
"SUM(E16:E19)"
"SUM(E22:E24)"
"SUM(F22,F24)"
"C15*C18*C19"
"C17*'Detailed calculations'!B29/'Detailed calculations'!B30*0.47"
"CONCATENATE(""* Scrap price estimation based on LME at "",'Detailed calculations'!B29,"" $/ton and exchange rate of "",'Detailed calculations'!B30,"" $/Euro"")"
"'Detailed calculations'!B11"
"CONCATENATE(""NET PRESENT VALUE assuming a discount rate of "",C22*100,""%"")"
"+'Detailed calculations'!B23"
"12*(1-'Detailed calculations'!C17/'Detailed calculations'!D16)"
"CONCATENATE(""            "",-C16)"
"IF(SIGN(C29)=1,CONCATENATE(""                       +"",INT(C29+0.5)),CONCATENATE(""                       "",INT(C29+0.5)))"
"B1+1"
"-'Economic Model'!C16"
"'Economic Model'!C24"
"C4"
"C4+'Economic Model'!C25"
"B4"
"B5+C4"
"SIGN(B5)"
"((-C6*B6)+1)/2"
"SUM(C8:L8)"
"(C7*C1)-1*C7"
"-B5/(C5-B5)*12*C7"
"B8*12+B9"
"L5"
"'Economic Model'!C22"
"B4"
"C4/(1+'Economic Model'!$C$22)^C1"
"(C19*C1)-1*C19"
"NPV(D15,C4:L4)+B4"
"1535"
"D14*D15"
"$D$16"
"D20*F20"
"I20-I21"
"I21"
"$K$13"
"D26*I26*K26"
"$K$16"
"SUM(L26:L32)"
"D40*I40"
"SUM(L37:L40)"
"SUM(E44:H44)"
"I44*J44*K44"
"$K$14"
"$K$15"
"SUM(L44:L46)"
"I51*K51"
"$K$17"
"SUM(L59:L60)"
"L33+L41-L47-L55-L61"
"L33+L41-L61"
"+SUM(G4:G8)"
"+B10-B11"
"+G12-SUM(G14:G17)+G18"
"27+475-181"
"+G19+G20"
"C9-F9"
"33.9+20"
"+C12"
"SUM(C8:C14)"
"+C18-F18"
"SUM(C17:C22)"
"C15-C23"
"C25"
"+C31"
"SUM(C28:C32)"
"C33-C40"
"B8-E8"
"B8"
"+B13"
"+B14"
"SUM(B7:B16)"
"SUM(D6:D16)"
"SUM(B19:B26)"
"B17-B27"
"SUM(D31:D39)"
"+B37"
"(C4)"
"(C4)"
"(C4)"
"(C4)"
"(C4)"
"(C4)"
"(C4)"
"(C4)"
"'FR finances'!N15"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C5:F5"
"'Cover sheet'!C5:F5"
"'Cover sheet'!C5:F5"
"'Cover sheet'!C5:F5"
"'Cover sheet'!I5"
"D19+D29+D39+D49+D59"
"IF((E9=0),"""",IF((D9=0),"""",((E9*100)/D9)))"
"ROUND(H19,2)+ROUND(H29,2)+ROUND(H39,2)+ROUND(H49,2)+ROUND(H59,2)"
"D9-G9-H9"
"SUM(D9:D15)"
"G19+H19"
"'FR investments'!E16"
"SUM(ROUND(H19,2)+ROUND(H20,2)+ROUND(H21,2)+ROUND(H22,2)+ROUND(H23,2)+ROUND(H24,2)+ROUND(H25,2))"
"'FR investments'!E25"
"'FR investments'!E34"
"'FR investments'!E43"
"'FR investments'!E52"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!I5"
"'Cover sheet'!I5"
"'FR expenditures'!H16"
"IF((E12=0),"""",IF((D12=0),"""",((E12*100)/D12)))"
"D12-E12-G12"
"ROUND(D12*(J12/100),2)"
"ROUND(E12*(J12/100),2)"
"ROUND((G12*(J12/100)),2)"
"G15-G13-G12"
"SUM(D12:D14)"
"+'FR expenditures'!H16"
"IF(K15=0,0,K15/D15*100)"
"SUM(D18:D26)"
"D27+D15"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"'Cover sheet'!C3:I3"
"('Cover sheet'!C5:F5)"
"'Cover sheet'!I5"
"SUM(ROUND(E8,2)+ROUND(E9,2)+ROUND(E10,2)+ROUND(E11,2)+ROUND(E12,2)+ROUND(E13,2)+ROUND(E14,2)+ROUND(E15,2))"
"E52+E43+E34+E25+E16"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C3"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!C5"
"'Cover sheet'!I5"
"'Cover sheet'!I5"
"'FR finances'!D18"
"SUM(D9:D21)"
"1500*10*12"
"150*175"
"4500*2"
"1750*12*2"
"SUM(F15:F24)"
"SUM(G16:G24)"
"SUM(F38:F41)"
"+G42"
"+G26"
"+F46+F48-F50"
"+'Financial Schedule II - RM'!B25"
"+'Financial Schedule II - RM'!C27"
"+'Financial Schedule II - RM'!B30*40"
"+'Financial Schedule II - RM'!B31*40"
"100*15"
"110*15"
"SUM(B7:B15)"
"+'Supporting Schedule'!D12"
"+'Supporting Schedule'!D17"
"+'Supporting Schedule'!D21"
"+'Supporting Schedule'!D40"
"+'Supporting Schedule'!D54"
"+'Supporting Schedule'!D36"
"+'Supporting Schedule'!D49"
"+'Supporting Schedule'!D59"
"SUM(B19:B26)"
"B16-B27"
"76*10"
"SUM(B8:B11)"
"+'Supporting Schedule'!C12"
"+'Supporting Schedule'!C17"
"+'Supporting Schedule'!C21"
"SUM(B15:B17)"
"B12-B18"
"25*B30"
"25*B31"
"C9-B9"
"65*C30"
"65*C31"
"65*D30"
"65*D31"
"65*E30"
"65*E31"
"B9+B12+B15+B18"
"B20+B23"
"B20+B23"
"C25"
"+C8+B8"
"SUM(D8:D11)"
"SUM(B15:B16)"
"+B21+B17+B12"
"SUM(B31:B35)"
"SUM(B43:B48)"
"+D59+D54+D49+D40+D36+D23"
"SUM(C7:I7)"
"4581392+1432027"
"2062469-1432027"
"SUM(C7+C8+C9+C10+C12+C13+C14+C15+C17+C18)"
"C19+C20"
"SUM(C7:J7)"
"4581392+1432027"
"2062469-1432027"
"SUM(C7:C18)"
"SUM(C20:I20)"
"C19+C20"
"TODAY()"
"SUM(C13:C19)"
"G13+I13"
"C13-C26"
"IF(H74,""All ok."",""FAILED!!"")"
"SUM(H21:H73)"
"ACCRINT(DATE(1998,2,28),DATE(1998,8,31),DATE(1998,5,1),0.1,1000,2,0)"
"ACCRINT(DATE(1998,2,28),DATE(1998,8,31),DATE(1998,5,1),0.1,1000,2,3)"
"ACCRINT(DATE(1998,2,28),DATE(1998,8,31),DATE(1998,5,1),0.13,2000,2,2)"
"IF(((ABS(B21-C21)<$C$4) +(ABS(D21-E21)<$C$4) + (ABS(F21-G21)<$C$4)=3),1,0)"
"IF(H21,""Ok."",""FAILED!!"")"
"ACCRINTM(DATE(1998,4,1),DATE(1998,6,15),0.12,1000,3)"
"ACCRINTM(DATE(1998,4,1),DATE(1998,6,15),0.1,1000,0)"
"ACCRINTM(DATE(1998,4,1),DATE(1998,6,15),0.14,1000,2)"
"AMORDEGRC(2400,DATE(1998,8,19),DATE(1998,12,30),300,1,0.14,1)"
"AMORDEGRC(2400,DATE(1998,8,19),DATE(1998,12,30),300,2,0.14,1)"
"AMORDEGRC(2400,DATE(1998,8,19),DATE(1998,12,30),300,3,0.14,1)"
"AMORLINC(2400,DATE(1998,8,19),DATE(1998,12,31),300,1,0.15,1)"
"AMORLINC(2400,DATE(1998,8,19),DATE(1998,8,31),100,2,0.5,4)"
"AMORLINC(2400,DATE(1998,8,19),DATE(1998,12,31),300,1,0.13,1)"
"COUPDAYBS(DATE(1998,1,25),DATE(1999,11,15),2,1)"
"COUPDAYBS(DATE(1998,1,25),DATE(1999,11,15),4,4)"
"COUPDAYBS(DATE(1998,1,25),DATE(1999,11,15),1,2)"
"COUPDAYS(DATE(1998,1,25),DATE(1999,11,15),2,1)"
"COUPDAYS(DATE(1998,1,25),DATE(1999,11,15),2,4)"
"COUPDAYS(DATE(1998,1,25),DATE(1999,11,15),4,2)"
"COUPDAYSNC(DATE(1998,1,25),DATE(1999,11,15),2,1)"
"COUPDAYSNC(DATE(1998,1,25),DATE(1999,11,15),4,2)"
"COUPDAYSNC(DATE(1998,1,25),DATE(1999,11,15),1,3)"
"COUPNCD(DATE(1998,1,25),DATE(1999,11,15),2,1)"
"COUPNCD(DATE(1998,1,25),DATE(1999,11,15),4,2)"
"COUPNCD(DATE(1998,1,25),DATE(1999,11,15),1,0)"
"COUPNUM(DATE(1998,1,25),DATE(1999,11,15),2,1)"
"COUPNUM(DATE(1998,1,25),DATE(1999,11,15),4,1)"
"COUPNUM(DATE(1998,1,25),DATE(1999,11,15),1,3)"
"COUPPCD(DATE(1998,1,25),DATE(1999,11,15),2,1)"
"COUPPCD(DATE(1998,1,25),DATE(1999,11,16),1,0)"
"COUPPCD(DATE(1998,1,25),DATE(1999,11,15),2,0)"
"CUMIPMT(0.0075,360,125000,13,24,0)"
"CUMIPMT(0.0075,360,125000,13,24,1)"
"CUMIPMT(0.0075,360,125000,12,24,0)"
"CUMPRINC(0.0075,360,125000,13,24,0)"
"CUMPRINC(0.0075,360,125000,13,24,1)"
"CUMPRINC(0.0075,365,125000,12,24,1)"
"DB(1000000,100000,6,1,7)"
"DB(1000000,100000,6,2,7)"
"DB(1000000,100000,5,1,4)"
"DDB(2400,300,3650,1)"
"DDB(2500,350,3600,2)"
"DDB(2500,350,360,32)"
"DISC(DATE(1998,2,15),DATE(1998,10,6),97.975,100,2)"
"DISC(DATE(1998,2,15),DATE(1998,10,6),97.975,100,1)"
"DISC(DATE(1998,2,15),DATE(1998,10,6),97.95,100,2)"
"DOLLARDE(1.02,16)"
"DOLLARDE(1.1,6)"
"DOLLARDE(1.4,28)"
"DOLLARFR(1.125,16)"
"DOLLARFR(1.125,6)"
"DOLLARFR(1.12,3)"
"DURATION(DATE(1998,1,1),DATE(2006,1,1),0.08,0.09,2,1)"
"DURATION(DATE(1998,1,1),DATE(2006,1,1),0.08,0.09,1,0)"
"DURATION(DATE(1998,1,1),DATE(2006,1,1),0.18,0.09,2,1)"
"EFFECT(5.258,4)"
"EFFECT(5.8,5)"
"EFFECT(5.58,5)"
"FV(0.5%,10,-20,-500,1)"
"FV(0.5%,10,-20,-500,0)"
"FV(0.5%,3,-20,-500,1)"
"FVSCHEDULE(1,{0.09;0.11;0.1})"
"FVSCHEDULE(2,{0.09;0.11;0.1})"
"FVSCHEDULE(1,{0.07;0.11;0.16})"
"INTRATE(DATE(1999,2,15),DATE(1999,5,15),1000000,1014420,2)"
"INTRATE(DATE(1999,2,15),DATE(1999,5,15),1000000,1014420,1)"
"INTRATE(DATE(1999,2,15),DATE(1999,5,15),100000,1014420,2)"
"IPMT(0.1,1,36,8000)"
"IPMT(0.1,3,36,8000)"
"IPMT(0.1,3,6,8000)"
"IRR(A11:A16)"
"IRR(A11:A15)"
"IRR(A11:A16,4)"
"ISPMT(0.1,1,36,8000000)"
"ISPMT(0.1,2,36,8000000)"
"ISPMT(0.1,1,6,800000)"
"MDURATION(DATE(1999,1,1),DATE(2007,1,1),0.08,0.09,2,1)"
"MDURATION(DATE(1999,1,1),DATE(2007,1,1),0.18,0.09,2,2)"
"MDURATION(DATE(1999,1,1),DATE(2007,1,1),0.08,0.09,4,1)"
"MIRR(A11:A16,0.1,0.12)"
"MIRR(A11:A16,0.2,0.13)"
"MIRR(A11:A16,0.12,0.15)"
"NOMINAL(5.323%,4)"
"NOMINAL(5.23%,7)"
"NOMINAL(5.323%,1)"
"NPER(12%,-100,-1000,10000,1)"
"NPER(12%,-100,-1000,10000,0)"
"NPER(12%,-100,-1100,10000,1)"
"NPV(8%,A11:A16)"
"NPV(8%,A11:A16,-4000)"
"NPV(8%,A11:A16,-2000)"
"ODDFPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,1)"
"ODDFPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,0)"
"ODDFPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,4,1)"
"ODDFYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,1)"
"ODDFYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,0)"
"ODDFYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,4,0)"
"ODDLPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,0)"
"ODDLPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,1)"
"ODDLPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,200,4,0)"
"ODDLYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,0)"
"ODDLYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,1)"
"ODDLYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,200,4,0)"
"PMT(6%,5,3)"
"PMT(6%,5,3,4)"
"PMT(6%,7,3)"
"PPMT(6%,1,24,2000)"
"PPMT(6%,2,24,2000)"
"PPMT(6%,2,14,2000)"
"PRICE(DATE(1999,2,15),DATE(2007,11,15),0.0575,0.065,100,2,0)"
"PRICE(DATE(1999,2,15),DATE(2007,11,15),0.0575,0.065,100,2,1)"
"PRICE(DATE(1999,2,15),DATE(2007,11,15),0.0575,0.065,100,4,1)"
"PRICEDISC(DATE(1999,2,15),DATE(1999,11,15),0.0575,100,2)"
"PRICEDISC(DATE(1999,2,15),DATE(1999,11,15),0.0575,100,1)"
"PRICEDISC(DATE(1999,2,15),DATE(1999,11,15),0.0575,200,2)"
"PRICEMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,100,2)"
"PRICEMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,100,1)"
"PRICEMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,200,2)"
"PV(0.08,12*20,500,2,0)"
"PV(0.08,12*20,500,2,1)"
"PV(0.08,12*20,100,1,0)"
"RATE(48,-200,8000)"
"RATE(8,-200,8000)"
"RATE(48,-100,8000)"
"RECEIVED(DATE(1999,2,15),DATE(1999,4,15),100000,0.0575,2)"
"RECEIVED(DATE(1999,2,15),DATE(1999,4,15),100000,0.0575,1)"
"RECEIVED(DATE(1999,2,15),DATE(1999,4,15),100000,0.055,2)"
"SLN(30000,7500,10)"
"SLN(30000,7500,7)"
"SLN(30000,1500,10)"
"SYD(30000,7500,10,1)"
"SYD(30000,7500,10,2)"
"SYD(30000,7500,9,1)"
"TBILLEQ(DATE(1999,3,31),DATE(1999,6,6),0.0234)"
"TBILLEQ(DATE(1999,3,31),DATE(1999,6,6),0.06534)"
"TBILLEQ(DATE(1999,3,31),DATE(1999,7,6),0.2234)"
"TBILLPRICE(DATE(1999,3,31),DATE(1999,6,1),0.09)"
"TBILLPRICE(DATE(1999,3,31),DATE(1999,6,1),0.19)"
"TBILLPRICE(DATE(1999,3,31),DATE(1999,7,1),0.09)"
"TBILLYIELD(DATE(1999,3,31),DATE(1999,6,1),0.09)"
"TBILLYIELD(DATE(1999,3,31),DATE(1999,6,1),0.19)"
"TBILLYIELD(DATE(1999,3,31),DATE(1999,7,1),0.09)"
"VDB(2400,300,10,0,0.3234,1.5)"
"VDB(2400,300,10,0,0.3234,1.7)"
"VDB(2400,300,10,0,0.3234,2.5)"
"XIRR({-10000;2750;4250;3250;2742},{""1998/1/1"";""1998/1/3"";""1998/10/30"";""1999/2/15"";""1999/1/4""},0.1)"
"XIRR({-10000;2750;4250;3250;2742},{""1998/1/1"";""1998/1/3"";""1998/10/30"";""1999/2/15"";""1999/2/4""},0.01)"
"XIRR({-10000;2750;4290;3250;2742},{""1998/1/1"";""1998/1/3"";""1998/10/30"";""1999/2/15"";""1999/2/4""},0.01)"
"XNPV(0.09,{-10000;2750;4250;3250;2750},{35794;35855;36098;36206;36251})"
"XNPV(0.03,{-10000;2750;4250;3250;2750},{35794;35855;36098;36206;36251})"
"XNPV(0.09,{-10000;2720;4250;3250;2750},{35794;35855;36098;36206;36251})"
"YIELD(DATE(1999,2,15),DATE(2007,11,15),0.0575,95.0423,100,2,0)"
"YIELD(DATE(1999,2,15),DATE(2007,11,15),0.0575,95.0423,100,4,1)"
"YIELD(DATE(1999,2,15),DATE(2007,11,15),0.0575,95.0423,200,2,0)"
"YIELDDISC(DATE(1999,2,15),DATE(2007,11,15),0.0575,100,2)"
"YIELDDISC(DATE(1999,2,15),DATE(2007,11,15),0.0575,100,1)"
"YIELDDISC(DATE(1999,2,15),DATE(2007,11,15),0.0575,200,2)"
"YIELDMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,100,2)"
"YIELDMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,200,0)"
"YIELDMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.1575,100,2)"
"B8=SUM(H21:H73)"
"IF(H74,1,0)"
"SUM(B9:C9)"
"D9+E9"
"E10+D10"
"SUM(B9:B16)"
"SUM(B19:B24)"
"B17-B25"
"SUM(B26 +C26+E26)"
"SUM(B28:B30)"
"+B26+B31"
"F26+F31"
"B33"
"B33+B34+B35"
"B32+B36"
"E38+E39"
"SUM(D11:O11)"
"SUM(D11:D14)"
"SUM(+E10-D12)"
"SUM(D17:D37)"
"+E14-E39"
"E41+E43"
"IF(E45>0,E45*10%,0)"
"IF(E45+G45>0,G45+E45)*10%"
"(I45)*10%"
"K45*10%"
"E45-E47"
"G41-G47"
"SUM(D13:D16)"
"SUM(D21:D24)"
"SUM(D27:D31)"
"SUM(D25-D32)"
"+D18+D34"
"SUM(D43:D47)"
"SUM(D11:O11)"
"SUM(D11:D14)"
"SUM(+E10-D12)"
"SUM(D17:D37)"
"+E14-E39"
"E41+E43"
"IF(E45>0,E45*10%,0)"
"IF(E45+G45>0,G45+E45)*10%"
"(I45)*10%"
"K45*10%"
"E45-E47"
"G41-G47"
"SUM(D13:D16)"
"SUM(D21:D24)"
"SUM(D27:D31)"
"SUM(D25-D32)"
"+D18+D34"
"SUM(D43:D47)"
"C9-D9"
"SUM(C9)"
"SUM(C23:C26)"
"SUM(C31:C37)"
"C10+C14+C19+C27+C38+C41+C42"
"C12-D12"
"SUM(C12:C30)"
"C31"
"SUM(C40:C47)"
"SUM(C52:C55)"
"C48+C56"
"D59-C34"
"D59-C34"
"-(F56+F48+F31)"
"C9-D9"
"SUM(C9)"
"SUM(C23:C26)"
"SUM(C31:C37)"
"C10+C14+C19+C27+C38+C41+C42"
"C12-D12"
"SUM(C12:C30)"
"C31"
"SUM(C40:C47)"
"SUM(C52:C55)"
"C48+C56"
"D59-C34"
"D59-C34"
"-(F56+F48+F31)"
"C9-D9"
"SUM(E9)"
"SUM(C23:C26)"
"SUM(C31:C37)"
"C10+C14+C19+C27+C38+C40+C41"
"C12-D12"
"SUM(C12:C31)"
"C32"
"SUM(C41:C49)"
"SUM(C55:C58)"
"C50+C59"
"D61-C35"
"D61-C35"
"-(F59+F50+F32)"
"C9-D9"
"SUM(E9)"
"SUM(C23:C26)"
"SUM(C31:C37)"
"C10+C14+C19+C27+C38+C40+C41"
"C12-D12"
"SUM(C12:C31)"
"C32"
"SUM(C41:C49)"
"SUM(C55:C58)"
"C50+C59"
"D61-C35"
"D61-C35"
"-(F59+F50+F32)"
"35683900+5411829+540729451"
"19883352+2181653+505419783"
"53003318+1718956+465479053"
"SUM(B8:B12)"
"SUM(B16:B24)"
"57080796+1679782+1120389-1"
"54372890-115000-11075"
"SUM(B28:B39)"
"24425+19789864"
"SUM(C16:J16)"
"SUM(C16:C31)"
"SUM(C38:C47)"
"C49+C62"
"SUM(E8:E27)"
"SUM(E31:E45)"
"SUM(E50:E53)"
"E28-E46+E54"
"E57+E59"
"F8+H8"
"SUM(F8:F16)"
"SUM(J7:J16)"
"SUM(F22:F29)"
"SUM(F31:F33)"
"SUM(F38:F39)"
"+F35+F41"
"F18-F43+(SUM(F45:F47))"
"SUM(B12:B16)"
"SUM(B21:B43)"
"SUM(B12:B74)"
"35683900+5411829+540729451"
"19883352+2181653+505419783"
"53003318+1718956+465479053"
"SUM(B8:B12)"
"SUM(B16:B24)"
"57080796+1679782+1120389-1"
"54372890-115000-11075"
"SUM(B28:B39)"
"24425+19789864"
"SUM(C16:J16)"
"SUM(C16:C31)"
"SUM(C38:C47)"
"C49+C62"
"SUM(E8:E27)"
"SUM(E31:E45)"
"SUM(E50:E53)"
"E28-E46+E54"
"E57+E59"
"F8+H8"
"SUM(F8:F16)"
"SUM(J7:J16)"
"SUM(F22:F29)"
"SUM(F31:F33)"
"SUM(F38:F39)"
"+F35+F41"
"F18-F43+(SUM(F45:F47))"
"SUM(B12:B16)"
"SUM(B21:B43)"
"SUM(B12:B74)"
"714891941"
"35683900+5411829+540729451"
"19883352+2181653+505419783"
"SUM(B8:B12)"
"SUM(B18:B26)"
"57080796+1679782+1120389-1"
"SUM(B32:B44)"
"24425+19789864"
"184145705"
"296677696"
"27182147+538570800+74394811+75563484+38837817+96797998"
"175631679+11989446"
"35441913+3388136"
"SUM(C11:H11)"
"SUM(C10:C25)"
"176965456-1333777"
"151447301+314892"
"SUM(C34:C42)"
"39832244+3388136"
"SUM(C47:C56)"
"C44+C57"
"197168523+10918041+61321357+19568999-872419"
"10418618+3388136"
"SUM(B12:B28)"
"SUM(C10:C29)"
"SUM(B35:B49)"
"-16962448"
"SUM(B56:B59)"
"B30-B50+B60"
"B64+B66"
"B11+D11"
"18696580+872419"
"SUM(B11:B20)"
"SUM(F10:F20)"
"SUM(B28:B36)"
"SUM(B37:B43)"
"F37+F42"
"SUM(H36:H42)"
"SUM(B49:B51)"
"SUM(F49:F50)"
"B44+B52"
"+H52+H44"
"B21-B54+(SUM(B58:B62))"
"B63"
"SUM(B71:B75)"
"SUM(B11:B19)"
"SUM(B24:B40)"
"TRUNC(NOW())"
"C13+D13-E13"
"SUM(B11:B83)"
"714891941"
"35683900+5411829+540729451"
"19883352+2181653+505419783"
"SUM(B8:B12)"
"SUM(B18:B26)"
"57080796+1679782+1120389-1"
"SUM(B32:B44)"
"24425+19789864"
"184145705"
"296677696"
"27182147+538570800+74394811+75563484+38837817+96797998"
"175631679+11989446"
"35441913+3388136"
"SUM(C11:H11)"
"SUM(C10:C25)"
"176965456-1333777"
"151447301+314892"
"SUM(C34:C42)"
"39832244+3388136"
"SUM(C47:C56)"
"C44+C57"
"197168523+10918041+61321357+19568999-872419"
"10418618+3388136"
"SUM(B12:B28)"
"SUM(C10:C29)"
"SUM(B35:B49)"
"-16962448"
"SUM(B56:B59)"
"B30-B50+B60"
"B64+B66"
"B11+D11"
"18696580+872419"
"SUM(B11:B20)"
"SUM(F10:F20)"
"SUM(B28:B36)"
"SUM(B37:B43)"
"F37+F42"
"SUM(H36:H42)"
"SUM(B49:B51)"
"SUM(F49:F50)"
"B44+B52"
"+H52+H44"
"B21-B54+(SUM(B58:B62))"
"B63"
"SUM(B71:B75)"
"SUM(B11:B19)"
"SUM(B24:B40)"
"TRUNC(NOW())"
"C13+D13-E13"
"SUM(B11:B83)"
"SUM(C12:C24)"
"SUM(C25:E25)"
"SUM(G26:G27)"
"'Annual Leave'!F20"
"((C12+C36)*0.156/1.156)-C14"
"SUM(C34:C43)"
"SUM(C44:E44)"
"G29"
"SUM(G44:G45)"
"ROUND(B4/173.33,2)"
"C4*D4*E4"
"SUM(F4:F18)"
"SUM(C12:C24)"
"SUM(C25:E25)"
"SUM(G26:G27)"
"'Annual Leave'!F20"
"((C12+C36)*0.156/1.156)-C14"
"SUM(C34:C43)"
"SUM(C44:E44)"
"G29"
"SUM(G44:G45)"
"ROUND(B4/173.33,2)"
"C4*D4*E4"
"SUM(F4:F18)"
"SUM(D9:D10)"
"SUM(D11:D16)"
"SUM(D17:D20)"
"SUM(D21:D24)"
"F29"
"F34"
"+D18"
"-2537-257"
"SUM(D50:D55)"
"SUM(C10:C12)"
"SUM(C15:C19)"
"C13+C20+C22+C23"
"SUM(C28:C31)"
"C32+C34+C35+C40+C42+C43"
"+C18+C19"
"+C37"
"+C55-C56"
"SUM(D9:D19)"
"SUM(D23:D25)"
"SUM(D28:D32)"
"D35+D33+D26+D20"
"+D37+D39"
"SUM(D40:D41)"
"SUM(D9:D10)"
"SUM(D11:D16)"
"SUM(D17:D20)"
"SUM(D21:D24)"
"F29"
"F34"
"+D18"
"-2537-257"
"SUM(D50:D55)"
"SUM(C10:C12)"
"SUM(C15:C19)"
"C13+C20+C22+C23"
"SUM(C28:C31)"
"C32+C34+C35+C40+C42+C43"
"+C18+C19"
"+C37"
"+C55-C56"
"SUM(D9:D19)"
"SUM(D23:D25)"
"SUM(D28:D32)"
"D35+D33+D26+D20"
"+D37+D39"
"SUM(D40:D41)"
"D7*(1+I7)"
"C7/B7-1"
"E25*E26"
"B7/B$7"
"E7*N8"
"B7-B8"
"E7*N10"
"E7*N11"
"CF!B8"
"B9-B11-B12-B10"
"Ratios!D34*BS!D29"
"Ratios!B35*IS!B15"
"D19+(BS!E33-BS!D33)/E27"
"B17/B19"
"B21/B19"
"G7/C25"
"B27/B20"
"((B22*(1+B29))/B27)+B29-B24"
"CF!B29"
"C10/B10-1"
"B10/B$13"
"IS!E7/Ratios!E10"
"D12*(1+IS!I7)"
"SUM(B10:B12)"
"B13/B$20"
"IS!E7/Ratios!E12"
"B16/Ratios!B33"
"C16/Ratios!C33+B17"
"B16-B17"
"B18+B13"
"N25*E27"
"B25/B27"
"N26*E27"
"B26/B27"
"SUM(B25:B26)"
"(E11+E12)/Ratios!E19"
"B27/B$36"
"B29+B27"
"B32+IS!C17-IS!C21"
"B34+B30"
"IS!B9/IS!B7"
"IS!B17/IS!B7"
"IS!B7/BS!B11"
"IS!B7/BS!B20"
"IS!B7/BS!B16"
"IS!B7/BS!B12"
"IS!B7/BS!B26"
"-CF!B18/CF!B8"
"BS!B13/BS!B27"
"(BS!B11+BS!B12)/BS!B27"
"BS!B29/BS!B20"
"(BS!B10+BS!B12)/BS!B27"
"IS!B13/IS!B7"
"IS!B7/BS!B20"
"IS!B15/IS!B13"
"IS!B17/IS!B15"
"BS!B20/BS!B34"
"B26*B27*B28*B29*B30"
"IS!B14/BS!B29"
"IS!C17"
"BS!C17-BS!B17"
"-(BS!C11-BS!B11)"
"BS!C25-BS!B25"
"SUM(B7:B13)"
"-(BS!C16-BS!B16)"
"BS!C29-BS!B29"
"BS!C33-BS!B33"
"-IS!C21"
"SUM(B22:B24)"
"BS!B10"
"B29"
"B25+B18+B14"
"B27+B28"
"SUM(C15:N15)"
"SUM(C15:C17)"
"SUM(C21:C37)"
"SUM(C18-C38)"
"SUM(C42+D40)"
"SUM(B15:M15)"
"SUM(B15:B17)"
"SUM(B21:B37)"
"SUM(D21:D36)"
"B18-B38"
"B18-B38"
"B42+C18-C38"
"E9/12"
"SplineFit(G6:H13,E9/12)"
"E5+E7-E6"
"APR(E5,E6,E7,E8,E9)"
"(E10+(E9*(-PMT(E8/12,E9,E10)+PMT(K7/12,E9,E10))))/(E5-E6)"
"(E10+(E9*(-PMT(E8/12,E9,E10)+PMT(K20/12,E9,E10))))/(E5-E6)"
"10000*(E13-K7)"
"10000*(E13-K20)"
"E9/12"
"SplineFit(G19:H26,E9/12)"
"HYPERLINK(""http://www.federalreserve.gov/Releases/H15/update/"",""1. Click to access current information on treasuries and swap rates"")"
"HYPERLINK(""http://www.treas.gov/offices/domestic-finance/debt-management/interest-rate/ltcompositeindex.html"",""2. Click to access factor to convert >25 t-bill rate to 30-year t-bill rate"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")"
"224*H36+I36"
"'Data Entry'!E9/12"
"'Data Entry'!E15"
"A10*$I$5+$I$6"
"(B10-C10)"
"ROUND(100*(1-NORMDIST(D10,0,I7*A10,TRUE)),0)"
"100-E10"
"CHOOSE(MOD(E10,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")"
"'Data Entry'!E9/12"
"'Data Entry'!E14"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"'Data Entry'!E9/12"
"'Data Entry'!E14"
"A24*$I$20+$I$21"
"ROUND(100*(1-NORMDIST(D24,0,I22*A24,TRUE)),0)"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")"
"CHOOSE(MOD(E24,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")"
"SLOPE(A33:A34,B33:B34)"
"INTERCEPT(A33:A34,B33:B34)"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")"
"CHOOSE(MOD(O54,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")"
"CHOOSE(MOD(O59,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")"
"N55"
"M55"
"ROUND(100*M54,0)"
"M55"
"IF('Data Entry'!E17>data!G90,0,IF('Data Entry'!E17<data!G33,1,'Data Entry'!E17*VLOOKUP('Data Entry'!E17,data!G33:I89,2)+VLOOKUP('Data Entry'!E17,data!G33:I89,3)))"
"'Data Entry'!E17"
"IF('Data Entry'!E16>data!B121,0,IF('Data Entry'!E16<data!B33,1,'Data Entry'!E16*VLOOKUP('Data Entry'!E16,data!B33:D121,2)+VLOOKUP('Data Entry'!E16,data!B33:D121,3)))"
"'Data Entry'!E16"
"0.15*169990"
"0.15*160366"
"0.177*124496"
"0.143*89149"
"0.137*88914"
"0.143*82919"
"0.165*65359"
"169990*0.27"
"160366*0.28"
"0.329*124496"
"0.347*89149"
"0.361*88914"
"0.368*82919"
"0.39*65359"
"169990*0.08"
"0.09*160366"
"0.063*124496"
"0.06*89149"
"0.058*88914"
"0.09*82919"
"0.069*65359"
"0.1*169990"
"0.1*160366"
"0.084*124496"
"0.092*89149"
"0.088*88914"
"0.07*82919"
"0.061*65359"
"0.07*169990"
"0.06*160366"
"0.046*124496"
"0.051*89149"
"0.053*88914"
"0.056*82919"
"0.066*65359"
"0.3*169990"
"0.29*160366"
"0.236*124496"
"0.202*89149"
"0.189*88914"
"0.194*82919"
"0.166*65359"
"0.03*169990"
"0.03*160366"
"0.065*124496"
"0.105*89149"
"0.114*88914"
"0.079*82919"
"0.083*65359"
"SUM(B6:B12)"
"+B13+B15"
"45+31"
"215+77"
"94251*0.19"
"97136*0.21"
"+H$29*0.247"
"0.247*79960"
"0.216*61753"
"0.236*67779"
"0.226*62404"
"0.216*59468"
"94361-B26-B27-B28-B24-B22-B23-B21"
"47495-C21-C23-C24-C26-C27"
"10698-3536"
"4621-E23-E21"
"5018-F23-F21"
"5387-G23-G21"
"+H29-H28-H27-H26-H24-H23-H22-H21"
"94251*0.02"
"97136*0.02"
"+H29*0.036"
"0.027*79960"
"0.032*61753"
"0.06*67779"
"0.06*62404"
"0.058*59468"
"97136*0.17"
"+H29*0.196"
"0.197*79960"
"0.199*61753"
"0.145*67779"
"0.149*62404"
"0.15*59468"
"SUM(B21:B28)"
"288+80608"
"1253+69084"
"+B17-B29"
"+B31-B33+B34"
"+E31-E33"
"SUM(F31:F33)"
"+B35-B36"
"+B38+B37"
"+C49"
"+H49-H47-H45"
"32891+210000"
"210000+21999"
"210000+12522"
"210000+3794"
"+B39"
"-8400-12495"
"-5250-8064"
"SUM(B44:B47)"
"SUM(I44:I48)"
"+C54"
"SUM(B54:B56)"
"SUM(B60:B61)"
"20797-B68-B69"
"4042-790"
"2402-790"
"2295-790"
"8293-2532"
"7124-3333+17"
"3936-2268+658+1117"
"4+4060+731+645"
"900+741+2340+275"
"SUM(B65:B73)"
"+B74+B62+B57"
"1929+1458"
"2885+2019"
"3158+1602"
"3200+1761"
"2018+1689"
"SUM(B80:B85)"
"SUM(D80:D83)"
"14247+5953"
"7533+15830"
"11063+1955"
"5962-1502"
"12587-504"
"SUM(B90:B95)"
"+B97+B86+B99"
"-62+125051"
"89260+386"
"35014+11918"
"9291+20"
"18143.7+470.4+26"
"21541+142"
"20900+112"
"20745+83"
"18592+354"
"19500+138"
"12750+346"
"8536+684"
"10013+1016"
"+B110-B116"
"2992+50"
"+B125-B130"
"152050+1000"
"10000+67860"
"+B145+B132+B118"
"+C149"
"SUM(B6:B11)"
"+B14+B12"
"SUM(B21:B29)"
"+B16-B31"
"+B33-B34"
"+C49"
"+B35"
"-775-768"
"-934-893"
"-926-838"
"-(1867+976)"
"SUM(B42:B47)"
"+D54"
"SUM(B54:B56)"
"SUM(B60:B63)"
"1350-202"
"1534-276"
"SUM(B67:B75)"
"SUM(G68:G75)"
"+B76+B64+B57"
"281+3958"
"237+4175"
"2753+497"
"551+997"
"+B96+B87"
"SUM(B105:B106)"
"1358+25"
"786-332"
"2240+398"
"1816+2"
"223+2922"
"+B107-B113"
"+B120-B125"
"30450+56550"
"+B132-B139"
"+B141+B127+B115"
"+C145"
"4279-D11"
"3690-E11"
"3701-F11"
"3762-G11"
"3502-H11"
"2764-I11"
"SUM(B6:B12)"
"SUM(H6:H13)"
"55+876"
"SUM(B16:B17)"
"+B14+B18"
"35017-32027"
"3181+1+7"
"2855+3+5"
"2645+64"
"1034+1259"
"2228+1037"
"3769-31"
"SUM(B25:B35)"
"+B20-B37"
"+B39-B41"
"SUM(F39:F41)"
"+G43-12238"
"+H43-9412"
"+I43-8053"
"+J43-6743"
"+B43-B44"
"+C61"
"+B46"
"SUM(B54:B56)"
"+B51+B57+B59"
"+C68"
"21721-366+C56"
"SUM(B68:B72)"
"SUM(B76:B77)"
"SUM(B82:B90)"
"+B91+B79+B73"
"19526-2781"
"19994-2035"
"20925-2290"
"22616-1359"
"21634-650"
"112+1629"
"1015+71"
"1087+88"
"118+1451"
"SUM(B99:B106)"
"SUM(B112:B121)"
"+B122+B108"
"SUM(B150:B153)"
"+B147-B154"
"+B161-B164"
"35520+45"
"+B171-B177"
"+B179+B166+B156"
"+C183"
"(+D5-C5)/C5*100"
"SUM(C5:C11)"
"+C12-C24"
"SUM(C34:C36)"
"SUM(C39:C42)"
"SUM(C45:C46)"
"+C47+C43"
"D111"
"SUM(G66:G75)"
"H137"
"D142"
"G79-G80"
"C62"
"C62"
"C34"
"C34"
"SUM(E111:H111)"
"D151"
"D169"
"D197"
"D215"
"SUM(D111:D122)"
"C34"
"H34"
"SUM(E130:F130)"
"D142"
"SUM(E130:E141)"
"H133*100/H132"
"SUM(F130:F141)"
"H134*100/H132"
"SUM(H138:H139)"
"D142"
"D123"
"C34"
"H34"
"SUM(E151:I151)"
"C34"
"H34"
"C34"
"H34"
"C34"
"H34"
"A7+1"
"SUM(C12-D12)/D12"
"SUM(C7:C148)"
"SUM(((C149-C148-C146-C145-C139-C137-C136-C130-C128-C127-C126-C124-C122-C118-C116-C114-C110-C108-C105-C103-C96-C95-C91-C75-C65-C64-C63-C61-C57-C54-C53-C52-C51-C50-C48-C47-C46-C38-C26-C24-C16)-D149)/D149)"
"1000+8468"
"10+4500-19+100+1600"
"6000+3300+250"
"1200+2500-500+200+1200+490+3500+4000+100"
"K61+K62+K63-K64-K65"
"K66+K68-K69"
"291588+1301-7682"
"26609+7853+21209+7117+543"
"SUM(K73:K74)"
"K88-K89"
"K90+K92"
"K94+K95"
"SUM(C10:D10)"
"SUM(C12:C13)"
"(C10+C20)/2"
"SUM(C58:C67)"
"IF(OR(C87>50000,C87="" ""),"" "",""Significant remodeling defined to be over $50,000"")"
"IF(OR(C89<25,C89="" ""),"" "",""Please check value"")"
"IF(OR(C96>500,C96="" ""),"" "",""Convenience stores should be over 500 sq. ft."")"
"SUM(C8:C10)"
"E11+E17-E19-E21"
"E27/$C$11"
"SUM(E27:E49)"
"SUM(E55:E65)"
"E23-E50+E66"
"SUM(E86:E90)"
"SUM(E96:E99)"
"E71-E78+E91-E100"
"C115/$D$135"
"SUM(C115:C117)"
"D118/$D$135"
"IF(C128<0,""Please enter value as a positive figure"",""  "")"
"SUM(C125:C128)"
"SUM(D118:D133)"
"SUM(D143:D154)"
"IF(D135=D156,"" "",""Should match Total Assets above"")"
"SUM(C10:C12)"
"SUM(C41:C45)"
"SUM(D75:D78)"
"D79/C79"
"E79"
"SUM(E9:E14)"
"E15+E24"
"SUM(E50:E57)"
"E38+E47+E58"
"SUM(E64:E66)"
"B2/C2"
"IF(B2>0,LN(D2),)"
"AVERAGE(D2:D11)"
"STDEV(E2:E11)"
"F19"
"F27"
"F24"
"F21^2"
"F31-F30"
"F25"
"(LN(C34/C35)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))"
"(LN(C34/C38)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))"
"NORMSDIST(C41)"
"C41-((G35^0.5)*(C36^(0.5)))"
"F41-((G35^0.5)*(C36^(0.5)))"
"(((EXP((0-G36)*C36))*C34*C42-C35*(EXP((0-G34)*C36))*C45)-((EXP((0-G36)*C36))*C34*F42-C38*(EXP((0-G34)*C36))*F45))*C37/G37"
"NOW()"
"SUM(L21:L25)"
"SUM(L21:L25)"
"SUM(L21:L25)"
"'Financial Statement Pg1'!D12"
"'Financial Statement Pg1'!D12"
"'Financial Statement Pg1'!D12"
"'Financial Statement Pg1'!D13"
"'Financial Statement Pg1'!D13"
"'Financial Statement Pg1'!D13"
"'Financial Statement Pg1'!D13"
"'Financial Statement Pg1'!D13"
"SUM(D3:D5)+SUM(I3:I5)"
"SUM(O8:O14)"
"SUM(M21:M28)"
"SUM(M21:M28)"
"SUM(D3:O3)"
"+D3*0.5"
"+H3*0.5+30000"
"+D3-D4"
"+D5+D8"
"+D9"
"+D10+E9"
"SUM(E9:P9)"
"SUM(E9-E10)"
"SUM(E11+E14)"
"SUM(E11+E14)"
"SUM(E16+F15)"
"G21+L21-Q21"
"G21+L21-Q21"
"G21+L21-Q21"
"G21+L21-Q21"
"SUM(G21:K26)"
"SUM(G21:K26)"
"SUM(G21:K26)"
"SUM(G21:K26)"
"SUM(G21:K26)"
"SUM(Q21:T26)"
"SUM(Q21:T26)"
"SUM(Q21:T26)"
"SUM(Q21:T26)"
"F29/I29"
"F29/I29"
"D29-J29"
"L50"
"L50"
"J31-D31"
"SUM(D29:E37)"
"SUM(D29:E37)"
"SUM(L29:L37)"
"H44*J44"
"SUM(L44:L49)"
"F29/I29"
"F29/I29"
"D29-J29"
"L50"
"L50"
"SUM(D29:E37)"
"SUM(D29:E37)"
"SUM(L29:L37)"
"H44*J44"
"SUM(L44:L49)"
"IF(C3="""",""Input RUS Designation"",""Input Completed"")"
"IF(C3="""",""Input RUS Designation"",""Input Completed"")"
"IF(C4="""",""Input Borrower's Legal Name"",""Input Completed"")"
"IF(C4="""",""Input Borrower's Legal Name"",""Input Completed"")"
"IF(C5="""",""Input Mailing Address"",""Input Completed"")"
"IF(C5="""",""Input Mailing Address"",""Input Completed"")"
"IF(C6="""",""Input City for Mailing"",""Input Completed"")"
"IF(C6="""",""Input City for Mailing"",""Input Completed"")"
"IF(C7="""",""Input State for Mailing"",""Input Completed"")"
"IF(C7="""",""Input State for Mailing"",""Input Completed"")"
"IF(C8="""",""Input Zip Code"",""Input Completed"")"
"IF(C8="""",""Input Zip Code"",""Input Completed"")"
"IF(C9="""",""Input One Number Bigger than Last FRS Number"",""Input Completed"")"
"IF(C9="""",""Input One Number Bigger than Last FRS Number"",""Input Completed"")"
"IF(C10=NOW(),""Input is NOT Required!"",""Thank You For Your Input"")"
"IF(C10=NOW(),""Input is NOT Required!"",""Thank You For Your Input"")"
"IF(C11="""",""Input Last Date Books are Closed Through"",""Input Completed"")"
"IF(C11="""",""Input Last Date Books are Closed Through"",""Input Completed"")"
"IF(C12="""",""Input Bank Name For Advance Transfer"",""Input Completed"")"
"IF(C12="""",""Input Bank Name For Advance Transfer"",""Input Completed"")"
"IF(C13="""",""Input 'TITLE' of Person Authorized to Sign FRS"",""Input Completed"")"
"IF(C13="""",""Input 'TITLE' of Person Authorized to Sign FRS"",""Input Completed"")"
"CONCATENATE(""To ENTER Data for FRS Number "",C9,"" Press Either the Regular or Continuation Sheet Button"")"
"CONCATENATE(""To ENTER Data for FRS Number "",C9,"" Press Either the Regular or Continuation Sheet Button"")"
"CONCATENATE(""To Print FRS Number "",C9,"" "")"
"CONCATENATE(""To Print FRS Number "",C9,"" "")"
"COUNTA('Supplemental Sheet Copy 1'!B15:C48,'Supplemental Sheet Copy 1'!B50:C62)"
"COUNT('Supplemental Sheet Copy 1'!E50:H62,'Supplemental Sheet Copy 1'!E15:H48,'Supplemental Sheet Copy 1'!K15:K48,'Supplemental Sheet Copy 1'!K50:K62)"
"IF(SUM(B29:B30)<1,1,2)"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"SUM(E17:E37)+SUM('Supplemental Sheet Copy 1'!E15:E48,'Supplemental Sheet Copy 1'!E50:E62)"
"SUM(G17:G37)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)"
"SUM(G17:G37)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)"
"SUM(E38:E42)"
"SUM(G38:G42)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"IF(+K43+K44+K45=F43,0,IF(K43+K44+K45<F43,F43-(K43+K44+K45),IF(K43+K44+K45>F43,(K43+K44+K45)-F43)))"
"IF(+K43+K44+K45=F43,0,IF(K43+K44+K45<F43,F43-(K43+K44+K45),IF(K43+K44+K45>F43,(K43+K44+K45)-F43)))"
"SUM(C46:C48)"
"'Start Here'!C12"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"'Copy 1'!B17:C17"
"'Copy 1'!B17:C17"
"'Copy 1'!D17"
"SUM(D14:D34)"
"SUM(E14:E34)+SUM('Supplemental Sheet Copy 1'!E15:E48,'Supplemental Sheet Copy 1'!E50:E62)"
"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)"
"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)"
"SUM(D35:D39)"
"SUM(G35:H39)"
"SUM(G35:H39)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"'Copy 1'!K46"
"'Start Here'!C12"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"'Copy 1'!B17:C17"
"'Copy 1'!B17:C17"
"'Copy 1'!D17"
"SUM(D14:D34)"
"SUM(E14:E34)+SUM('Supplemental Sheet Copy 1'!E15:E48,'Supplemental Sheet Copy 1'!E50:E62)"
"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)"
"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)"
"SUM(D35:D39)"
"SUM(G35:H39)"
"SUM(G35:H39)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"'Copy 1'!K46"
"'Start Here'!C12"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER('Start Here'!C4)"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"UPPER(CONCATENATE('Start Here'!C6,"",   "",'Start Here'!C7,""   "",'Start Here'!C8))"
"IF('Copy 1'!D43>0.01,'Copy 1'!D43,"" "")"
"IF('Copy 1'!D43>0.01,'Copy 1'!D43,"" "")"
"IF('Copy 1'!E43>0.01,'Copy 1'!E43,"" "")"
"IF('Copy 1'!E43>0.01,'Copy 1'!E43,"" "")"
"IF('Copy 1'!E43>0.01,'Copy 1'!E43,"" "")"
"IF('Copy 1'!F43>0.01,'Copy 1'!F43,"" "")"
"IF('Copy 1'!F43>0.01,'Copy 1'!F43,"" "")"
"IF('Copy 1'!G43>0.01,'Copy 1'!G43,"" "")"
"IF('Copy 1'!G43>0.01,'Copy 1'!G43,"" "")"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C12"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"'Copy 1'!B17:C17"
"'Copy 1'!B17:C17"
"'Copy 1'!C25"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)"
"'Start Here'!C12"
"'Start Here'!C11"
"'Start Here'!C11"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"'Start Here'!C13"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"'Supplemental Sheet Copy 1'!B15:C15"
"'Supplemental Sheet Copy 1'!B15:C15"
"'Supplemental Sheet Copy 1'!E15:F48"
"'Supplemental Sheet Copy 1'!K15:K62"
"'Supplemental Sheet Copy 1'!E50:F62"
"UPPER(LEFT('Start Here'!C3,6))"
"UPPER(LEFT('Start Here'!C3,6))"
"'Start Here'!C9"
"'Start Here'!C9"
"'Start Here'!C10"
"'Start Here'!C10"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C4)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""  "",'Start Here'!C6,"",       "",'Start Here'!C7,""  "",'Start Here'!C8)"
"CONCATENATE(""OF  "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))"
"'Supplemental Sheet Copy 1'!B15:C15"
"'Supplemental Sheet Copy 1'!B15:C15"
"'Supplemental Sheet Copy 1'!E15:F48"
"'Supplemental Sheet Copy 1'!K15:K62"
"'Supplemental Sheet Copy 1'!E50:F62"
"SUM(J23:J28)"
"SUM(J71:J78)"
"SUM(J79+J68+J64+J62+J57+J56+J42+J36+J29)"
"SUM(E91:E100)"
"SUM(E129:E171)"
"SUM(E175:E178)"
"SUM(E179+E172+E126+E117+E101)"
"SUM(+E179+E172+E126+E117+I101)"
"SUM(G179+G172+G126+G117+G206)"
"SUM(I179+I172+I126+I117+I101)"
"SUM(I189-I191)"
"B21"
"SUM(B21:D21)"
"SUM(G21:L21)"
"B20+B21"
"B25-B24"
"E26"
"E28-F28"
"SUM(B14,B15,B16,B17)"
"SUM(B36,B37,B38,B39,B40)"
"SUM(G29:G40)"
"C$49"
"A$8+1"
"A$13+1"
"A$15+1"
"A$16+1"
"A$17+1"
"A$18+1"
"A$19+1"
"A$21+1"
"A$22+1"
"A$23+1"
"A$24+1"
"A$25+1"
"SUM(C13:C25)"
"A$27+1"
"A$32+1"
"A$33+1"
"SUM(C32:C33)"
"A$34+1"
"A$36+1"
"A$37+1"
"A$38+1"
"A$39+1"
"A$40+1"
"A$42+1"
"A$43+1"
"A$44+1"
"SUM(C36:C44)"
"A$46+1"
"C$8+C$27-C$46"
"2026092-8265"
"SUM(B11:J11)"
"416599+37+6000+110979+44"
"SUM(B11:B19)"
"3486+7+132-42+251+30+17+214+1091+1278181+2395+119956+1092361+33832+25+7+4279+100"
"29461+5997"
"9630+147890"
"SUM(B23:B35)"
"SUM(D24:D35)"
"398314+419013-368341"
"64995+1"
"1455157-H39"
"9735667-53289"
"3077969-8112"
"SUM(B37:B46)"
"SUM(D39:D46)"
"B47+B36"
"+F16+F17"
"335381+4714082"
"+F44+F43"
"+SUM(H9:H45)"
"SUM(B14:J14)"
"1525677+48063"
"320477+3148157"
"499218"
"431668+4965"
"9824+85+76388+4314"
"SUM(B14:B28)"
"11809536+2"
"14038711+1"
"SUM(B33:B37)"
"SUM(J33:J40)"
"B29-B41"
"14468+18162+407054"
"4848+224600"
"263031+693804+663934+10000"
"-263031-187908"
"SUM(B47:B48)"
"SUM(J47:J49)"
"B50+B44"
"B52+B54"
"SUM(L52:L55)"
"12257662-50000"
"SUM(C13:AL13)"
"SUM(C12:C21)"
"SUM(AG13:AG21)"
"2181598+11313"
"400+5660"
"SUM(C25:C37)"
"SUM(C39:C45)"
"C46+C38"
"SUM(AM46+AM38)"
"C48+G48+E48+I48+K48+M48+O48+Q48+S48+U48+W48+Y48+AA48+AC48+AE48+AG48+AI48+AK48-AM48"
"SUM(B14:AJ14)"
"SUM(B14:B27)"
"4770659-2000"
"SUM(B32:B36)"
"SUM(J32:J39)"
"B28-B40"
"SUM(B46:B47)"
"SUM(J46:J48)"
"B49+B43"
"B51+B54"
"SUM(AL51:AL55)"
"B56+F56+D56+H56+J56+L56+P56+R56+T56+V56+X56+Z56+AB56+AD56+AH56+AJ56-AL56"
"'Govt Funds-RE'!L52"
"84789+209544+3066514+17252"
"-270948-694668-1534560"
"+H21+H22"
"-(31161+85363+13335+9667)+10602"
"73436+182289+256456-(182289+405767+209984+129630+139880-439+773408)"
"SUM(L9:L50)"
"448429+1050127+1681054+3794735"
"10000+1300000+1919275+4339015"
"SUM(B6:B11)"
"SUM(B12:B13)"
"SUM(B16:B23)"
"E24-E26"
"B24-B25"
"D26+1157000+5175000+((D26/D24)*18000000)"
"SUM(B28:B30)+B24"
"B14-B31-B34-B35"
"+D21+D22+D23"
"+D24+D27+D28+D29"
"SUM(D12:D13)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"-80+40"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"-80+40"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+((D9-F9)/F9)*100"
"SUM(D9:D12)"
"+L16+N16+P16+R16"
"838348.7"
"370093+1596579"
"SUM(G16:G18)"
"+J19-SUM(T19:U19)"
"+N32+P32+R32"
"90849*1.47"
"+G49-H49"
"SUM(D19,D27,D35,D43,D51)"
"SUM(H14:H16)"
"+H17-K17-L17"
"128500"
"140000"
"SUM(E17,E23,E29,E35,E41,E47,E53,E59,E65,E71)"
"+EU!J53+Agencies!H73"
"+EU!T53+Agencies!K73"
"+G86-K86-L86"
"+G13-K13-L13"
"+Agencies!G86+CERN!G13+CERN!G14+G16+G17"
"+L16+N16+P16+R16"
"838348.7"
"370093+1596579"
"SUM(G16:G18)"
"+J19-SUM(T19:U19)"
"+N32+P32+R32"
"90849*1.47"
"+G49-H49"
"SUM(D19,D27,D35,D43,D51)"
"SUM(H14:H16)"
"+H17-K17-L17"
"128500"
"140000"
"SUM(E17,E23,E29,E35,E41,E47,E53,E59,E65,E71)"
"+EU!J53+Agencies!H73"
"+EU!T53+Agencies!K73"
"+G86-K86-L86"
"+G13-K13-L13"
"+Agencies!G86+CERN!G13+CERN!G14+G16+G17"
"SUM(F2:F25)"
"SUM(G3:G25)"
"F26*2"
"SUM(F27:F28)"
"SUM(F2:F25)"
"SUM(G3:G25)"
"F26*2"
"SUM(F27:F28)"
"C4-C5"
"IF(C$4=0,""-  "",C6/C$4)"
"C6-C8"
"SUM(C12:C14)"
"C9+C15"
"C16-SUM(C18:C19)"
"SUM(C20:C21)"
"SUM(C6:C10)"
"SUM(C25:C28)"
"SUM(C29:C30,C37)"
"SUM(D5,D7:D16)"
"SUM(D19:D24)"
"SUM(D27:D31)"
"SUM(D17,D25,D32:D33)"
"SUM(D34:D35)"
"D17+D25"
"SUM(D5:D7)"
"SUM(C17,C22)"
"IF(C5=0,"""",C6/C5)"
"SUM(C5,C12,C19,C26)"
"IF(E5=0,"""",E6/E5)"
"SUM(E5,E10,E15,E20,E25)"
"SUM(E5:E6)"
"SUM(E32:E34)"
"E30+E35"
"SUM(C9:C11)"
"C15"
"C17-C18"
"IF(C$17=0,""-  "",C19/C$17)"
"C19-C21"
"C22+C28"
"C29-SUM(C31:C32)"
"SUM(C33:C34)"
"SUM(C40,C45)"
"IF(C9=0,"""",C10/C9)"
"SUM(C9,C16,C23,C30)"
"SUM(C9:C11)"
"C15"
"C17-C18"
"IF(C$17=0,""-  "",C19/C$17)"
"C19-C21"
"C22+C28"
"C29-SUM(C31:C32)"
"SUM(C33:C34)"
"SUM(C40,C45)"
"IF(C9=0,"""",C10/C9)"
"SUM(C9,C16,C23,C30)"
"+(D5-E5)/E5"
"SUM(D5:D7)"
"+D13/D5"
"+D15/D6"
"+D17/D7"
"+D13+D15+D17"
"+D19/D8"
"SUM(D24:D27)"
"+D28/D8"
"+D31/D8"
"+D35/D8"
"SUM(C5:C7)"
"+C13/C5"
"+C15/C6"
"+C17/C7"
"+C13+C15+C17"
"+C19/C8"
"+C26/C8"
"+C19-C26"
"+C29/C8"
"+C33/C8"
"16218"
"15446.9"
"AD20"
"32182+9224"
"70859+1614"
"78585.3+1851"
"91998+2046"
"120480+1356"
"158318+772"
"189422+536"
"221219+423"
"254361+323"
"282199+268"
"728122+300+22475"
"22030"
"20745"
"20949"
"23284"
"19439"
"16718"
"15108"
"12783"
"11373"
"12499"
"11690"
"11345"
"11873"
"12156"
"12085"
"13400"
"14107"
"25164"
"SUM(C20:C22)"
"107756.4"
"113875"
"0.0994"
"124314.8"
"133112.9"
"24753"
"23252.9"
"140851"
"153615"
"174852"
"160182"
"163139730/1000"
"179391.452"
"185282"
"339597.738"
"91187"
"99806.2"
"266493"
"278049.8"
"286018"
"316105"
"337727222/1000"
"345884.499"
"362753"
"532500.625"
"435"
"632"
"-865"
"-1182"
"-1083"
"-579"
"-869"
"-970"
"-396"
"-416"
"12064-81"
"116735"
"123691"
"460291"
"0.0904"
"0.0881"
"0.063294"
"0.062599"
"0.061025"
"0.061"
"0.060629"
"0.060526"
"0.061342"
"0.061798"
"47"
"50"
"57"
"55"
"58"
"62"
"70"
"72"
"2991.2"
"3941"
"14185"
"14852.1"
"15453"
"16134"
"16581"
"17055"
"17629"
"18024-802"
"17875.5"
"18371+266"
"18791+253"
"19687+184"
"20827.2"
"3454"
"4480.3"
"956"
"953"
"1025.9"
"1024.6"
"1025.4"
"1025"
"1026.9"
"1023.1"
"1020.6"
"1019.4"
"3.13"
"4.14"
"12.85"
"13.37"
"13.95"
"14.59"
"14.94"
"15.44"
"16.02"
"AL20"
"SUM(AK24:AL24)"
"AK25"
"C4-C5"
"IF(C$4=0,""-  "",C6/C$4)"
"C6-C8"
"SUM(C12:C14)"
"C9+C15"
"C16-SUM(C18:C19)"
"SUM(C20:C21)"
"SUM(C6:C10)"
"SUM(C25:C28)"
"SUM(C29:C30,C37)"
"SUM(D5,D7:D16)"
"SUM(D19:D24)"
"SUM(D27:D31)"
"SUM(D17,D25,D32:D33)"
"SUM(D34:D35)"
"D17+D25"
"SUM(D5:D7)"
"SUM(C17,C22)"
"IF(C5=0,"""",C6/C5)"
"SUM(C5,C12,C19,C26)"
"IF(E5=0,"""",E6/E5)"
"SUM(E5,E10,E15,E20,E25)"
"SUM(E5:E6)"
"SUM(E32:E34)"
"E30+E35"
"(BRADLEY!C3+BUTLER!C3+KENT!C3+LANDMARK!C3+MEMORIAL!C3+MIRIAM!C3+NEWPORT!C3+RIH!C3+RWMC!C3+S.COUNTY!C3+ST.JOE!C3+WESTERLY!C3+'W&I'!C3)/$F$29"
"(BUTLER!C3+KENT!C3+'W&I'!C3)/ALL!$F$29"
"(BRADLEY!C3+MIRIAM!C3+NEWPORT!C3+RIH!C3)/ALL!$F$29"
"C15-C13"
"18094+3707"
"18426+3915"
"21544+4241"
"23899+5182"
"47295+454"
"40727+1120"
"1775+342"
"3779+750"
"5128+748"
"9796+782"
"10725-6111"
"2775+1230"
"C15-C13"
"27418+4302"
"28912+5024"
"26355.4+5425.7"
"26698.6+5635.5"
"44210+518"
"44014+344"
"1172-36"
"2273-4"
"2345-47"
"29780-8336"
"31891-8948"
"36916-9465"
"C15-C13"
"68436+12853"
"70983.1+13699.6"
"77259.3+16802.1"
"86011.6+18949.3"
"1795.5+8332.6"
"3345+12796"
"4968.2+8510"
"2983.3+7059"
"16128.8-3653.5"
"17627-8280"
"13136.6-6556.4"
"11679.7-5335.4"
"C15-C13"
"42264"
"79228.5-11.1-286.4"
"95116.2+1968.1-113.4-232.7"
"91204-8"
"93475.1+23.9"
"C15-C20"
"C21+C22"
"7482-2"
"2387-40"
"3204.6-61.4"
"1822.8-77.8"
"8332.6+8181.9+3804.9+251.4+220.2"
"12796.4+3486.5+261.8+252.6"
"8510+2745.8+270.9+278.5"
"7059+3602.9+150+307.8"
"7758+741"
"7054+543"
"6349+335"
"C15-C13"
"62445.1+13558"
"64338.4+14353.1"
"66848.2+15318.1"
"71132.6+17212.7"
"123191+33204"
"55971+33204"
"C15-C13"
"60820+12073"
"61873+13119"
"69649+14360"
"82076+18225"
"13633+32860"
"34566+15475"
"31627+18746"
"135261+84335"
"91579+84335"
"C15-C13"
"25711+3244"
"26065.7+3167.4"
"28902.5+3731.6"
"31185.4+4958.8"
"76610+77107"
"58608+85041"
"51832+80176"
"767054+30214"
"432724+30214"
"C15-C13"
"189697+39358"
"193225+43465"
"207851+46959"
"232712+52484"
"355520+29266"
"348902+32485"
"285028+31184"
"6568+5147"
"1865+4963"
"557+1270"
"309+1188"
"C15-C13"
"2773+7594"
"2395+7841"
"450+5255"
"731+5486"
"C15-C13"
"1202+437"
"1084+352"
"6063+5428"
"6726+4637"
"6396+3623"
"11135+2634"
"1589+21281"
"C15-C13"
"60572+13427"
"5428+18405+127"
"4638+14500+122"
"3624+11412+443"
"C15-C13"
"38590-2989"
"1632+984"
"1261+409"
"13060+74"
"C15-C13"
"87809.7+18363.9"
"91240.8+18821.2"
"98711.6+22014.3"
"106891.5+26099.5"
"54153+4989"
"50504+4235"
"5771+602"
"8127+538"
"9783+661"
"+B7+B8"
"+B11*B9"
"+B9+B12"
"B4*B14"
"+B15*(1+B19)"
"+B21/B4"
"+B21/12"
"PMT(B28,B27,-1*B26,0,0)"
"+B19*B15/B4"
"+B30-B29"
"+C5*35"
"+C5/C8"
"$C12/$C$5"
"$C12*(1+$F12)/$C$5"
"$C12/$C$8"
"$C12*(1+$F12)/$C$8"
"$J12/12"
"$K12/12"
"+SUM(H12:H27)"
"SUM(C12:C35)*0.9"
"C37+SUMPRODUCT(C12:C35,F12:F35)"
"+H29+SUM(H31:H35)"
"SUM(C43:C55)"
"$F59/$C$5"
"$F59/$C$8"
"$C$57"
"H$57"
"+K74/12"
"$F$59"
"I$59"
"F74-F75"
"C$37"
"H$37"
"($F$37+$F$39)*$C$67"
"(I$37+I$39)*$C$67"
"F79-F78"
"PMT($C$69,$C$65,-1*F$76,0,0)"
"NPV($C$69,IF($C$65<1,0,F$80),IF($C$65<2,0,F$80),IF($C$65<3,0,F$80),IF($C$65<4,0,F$80),IF($C$65<5,0,F$80),IF($C$65<6,0,F$80),IF($C$65<7,0,F$80),IF($C$65<8,0,F$80),IF($C$65<9,0,F$80),IF($C$65<10,0,F$80),IF($C$65<11,0,$F$80))-$F$76"
"(F$90+F$91)/$C$67"
"(F$92-F39)/F$91-1"
"AC6"
"AE6"
"IF(ISBLANK(M9),0,IF(ISTEXT(M9),IF(K9=450,1,IF(K9=451,2,3))))"
"IF(K9=450,AE9*(1/3),IF(K9=451,AE9*(2/3),AE9))"
"IF(M9=""A"",12,IF(M9=""A-"",11.01,IF(M9=""B+"",9.99,IF(M9=""B"",9,IF(M9=""B-"",8.01,IF(M9=""C+"",6.99,IF(M9=""C"",6,IF(M9=""C-"",5.01,0))))))))"
"IF(ISBLANK(M52),0,IF(ISTEXT(M52),IF(H52=1,1,IF(H52=2,2,3))))"
"IF(H52=1,AE52*(1/3),IF(H52=2,AE52*(2/3),AE52))"
"AC61"
"AE61"
"SUM(AC6:AC61)"
"AD62/AC62"
"+Financial!A1"
"(C8/B8)"
"+C9/B9"
"SUM(B8:B10)"
"(C18-B18)"
"SUM(B16:B22)"
"+B11-B23"
"+B29"
"C29+C30"
"29+1120"
"+B33"
"+B38+B34"
"SUM(C4:C7)"
"123000/9"
"D3*0.249"
"SUM(C13:C17)"
"SUM(C19:C24)"
"SUM(B3:B29)"
"SUM(B30:B31)"
"+C8-C9"
"SUM(E9:E16)"
"SUM(C21:C51)"
"SUM(E18:E50)"
"+C52"
"1195873.58+37485.6"
"SUM(C54:C94)"
"+E54-E94"
"138365731.16-420"
"SUM(C10:C13)"
"+E7-E13"
"11458516.95+10494921.83+123893690.24+68161656.87-2500764.62-10387693.92-123444706.67-175776.95-20300-74116.6+11668143.92-283801684.41+2678789.56+183826772.13"
"313162.09-1838244.33+183707550.18+139191.88+4400+31272.9+6111+1500+57.83+13077.2-10529.6-99572.9+110102.5-20746.03+415001.33+3837166.81-235726.95"
"SUM(C11:C12)"
"SUM(E7:E14)"
"100000+360000+100000+100"
"30024636.31+410486.83+2058400-560100"
"SUM(D10:D17)"
"128839270.88+29173723.33+15379769.06"
"224765.17+2488574.29+1490180.46+7335130.64+1097997.69+2710135.92"
"SUM(D21:D26)"
"+F18-F27"
"5462233.13+1131548.05+5827984.23+1119812.33"
"+F29-F31"
"SUM(C6:C16)"
"SUM(C6:C15)"
"B4*52/12"
"SUM(B4:B29)"
"B4*52/12"
"SUM(B4:B17)"
"B4*52/12"
"SUM(B4:B19)"
"B4*52/12"
"SUM(C4:C44)"
"B4*52/12"
"SUM(B4:B29)"
"Income!$C$30"
"B7*52/12"
"Priorities!$C$18"
"Formal!$C$20"
"Everyday!$C$45"
"Occasional!$C$30"
"SUM(B7:B11)"
"SUM(C8:C11)"
"B5-B12"
"Secured!A17"
"Unsecured!A16"
"Income!$C$4"
"Income!$C$5"
"Income!$C$15"
"Income!$C$7"
"Income!$C$8+Income!C9+Income!C10+Income!C12+Income!C13+Income!C18+Income!C19"
"Income!$C$21+Income!C22+Income!C24+Income!C25+Income!C27+Income!C28+Income!C17"
"SUM(C7:C12)"
"Priorities!$C$4"
"Priorities!$C$7"
"Priorities!$C$6"
"Secured!B7"
"Secured!C7"
"Priorities!$C$5"
"Formal!$C$8"
"Formal!$C$6+Formal!$C$7"
"Priorities!$C$16"
"Priorities!$C$9"
"Priorities!$C$13"
"Priorities!$C$12"
"Priorities!$C$10"
"Formal!$C$12+Formal!$C$13"
"Unsecured!B6"
"Unsecured!C6"
"Everyday!$C$4+Everyday!$C$5+Everyday!$C$6+Everyday!$C$7+Everyday!C20+Everyday!C21+Everyday!C22+Everyday!C23+Everyday!C24+Everyday!C26+Everyday!C27+Everyday!C39+Everyday!C40+Everyday!C43"
"Everyday!$C$9+Everyday!$C$10+Everyday!$C$11+Everyday!$C$12+Everyday!$C$13+Everyday!$C$14+Everyday!$C$15+Everyday!$C$16"
"Everyday!$C$18"
"Formal!$C$15+Everyday!C30+Everyday!C31"
"Formal!$C$9+Formal!$C$10+Everyday!C28+Occasional!C19+Occasional!C20+Occasional!C21"
"Occasional!$C$12+Occasional!C13+Occasional!C14"
"Occasional!$C$22"
"Everyday!$C$32+Everyday!C33+Everyday!C34+Everyday!C35+Everyday!C41"
"Occasional!$C$24+Occasional!C27+Occasional!C28"
"SUM(G18:G35)"
"Formal!$C$16+Formal!$C$17"
"Occasional!$C$4+Occasional!C5+Occasional!C6+Occasional!C8+Occasional!C16+Occasional!C10+Occasional!C9+Occasional!C18+Occasional!C24+Occasional!C25"
"Everyday!$C$37"
"SUM(C16:C39)"
"C13-C40"
"Income!$E$4"
"Income!$E$5"
"Income!$E$15"
"Income!$E$7"
"Income!$E$8+Income!E9+Income!E10+Income!E12+Income!E13+Income!E18+Income!E19"
"Income!$E$21+Income!E22+Income!E24+Income!E25+Income!E27+Income!E28"
"SUM(C7:C12)"
"Priorities!$E$4"
"Priorities!$E$7"
"Priorities!$E$6"
"Secured!B7"
"Secured!E7"
"Priorities!$E$5"
"Formal!$E$8"
"Formal!$E$6+Formal!$E$7"
"Priorities!$E$16"
"Priorities!$E$9"
"Priorities!$E$13"
"Priorities!$E$12"
"Priorities!$E$10"
"Formal!$E$12++Formal!$E$13"
"Unsecured!B6"
"Unsecured!E6"
"Everyday!$E$4+Everyday!$E$5+Everyday!$E$6+Everyday!$E$7+Everyday!E20+Everyday!E21+Everyday!E22+Everyday!E23+Everyday!E24+Everyday!E26+Everyday!E27+Everyday!E39+Everyday!E40+Everyday!E43"
"Everyday!$E$9+Everyday!$E$10+Everyday!$E$11+Everyday!$E$12+Everyday!$E$13+Everyday!$E$14+Everyday!$E$15+Everyday!$E$16"
"Everyday!$E$18"
"Formal!$E$15+Everyday!E30+Everyday!E31"
"Formal!$E$9+Formal!$C$10+Everyday!E28+Occasional!E19+Occasional!EE20+Occasional!E21"
"Occasional!$E$12+Occasional!E13+Occasional!E14"
"Occasional!$E$22"
"Everyday!$E$32+Everyday!E33+Everyday!E34+Everyday!E35+Everyday!E41"
"Occasional!$E$24+Occasional!E25+Occasional!E27+Occasional!E28"
"SUM(G18:G35)"
"Formal!$E$16+Formal!$E$17"
"Occasional!$E$4+Occasional!E5+Occasional!E6+Occasional!E8+Occasional!E16+Occasional!E10+Occasional!E9+Occasional!E18+Occasional!E24+Occasional!E25"
"Everyday!$E$37"
"SUM(C16:C39)"
"C13-C40"
"SUM(G14:G20)"
"+G37+G29+G21"
"SUM(B6:B121)"
"'Table G.2'!B6"
"IF(B7>0,C7/B7,0)"
"SUM(B7:B11)"
"SUM(B14:B19)"
"SUM(B5,B12,B20)"
"SUM(C12,C20)"
"SUM(C6:V6)"
"SUM(B6,B7,B8,B10)"
"SUM(B13:B18)"
"SUM(B11,B19)"
"44394.3+6741.4"
"40348.1+6741.4"
"+B16-B17"
"+B18/B16"
"+B18/B17"
"SUM(B6:B11)"
"SUM(B8:B9)"
"SUM(B10:B14)"
"SUM(B15:B29)"
"SUM(B30:B33)"
"B6"
"B8/B$36*100"
"F10-I10"
"128310.72+158872.09"
"F50+F52-I50"
"SUM(F176:F181)"
"F191+F193"
"SUM(F211:F213)"
"F250+F249-I249"
"F273-H273"
"F283-I280"
"F304-I299"
"SUM(F299:F303)"
"F367-H357"
"SUM(F357:F366)"
"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")"
"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")"
"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")"
"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")"
"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")"
"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")"
"B68"
"B77"
"B83"
"B90"
"B92"
"SUM(B11:B15)"
"SUM(B19:B22)"
"B16-B23+B25"
"SUM(B27:B31)"
"B33"
"E11"
"P7+P8*B10/(E11-B10)+P9*(B10/(E11-B10))^2"
"E11-B10"
"B12/E12"
"P12+P13*B10/(E11-B10)+P14*(B10/(E11-B10))^2"
"C15*$B$8"
"$P$7+$P$8*O18+$P$9*(O18)^2"
"$P$12+$P$13*O18+$P$14*(O18)^2"
"P18*(1-$B$5)*U18+Q18*V18"
"$R$3-T18"
"$R$3"
"S18/$T$18"
"T18/$R$3"
"C15*$B$7"
"$R$3/(1+O19)"
"$B$6"
"C18-C19-C20"
"$B$10*$B$11"
"C21-C22"
"$B$5*C23"
"C25/$B$13"
"C25/$B$12"
"S18"
"(($C$38-P32*P18)*(1-$B$5))/Q18"
"P32+Q32"
"T18/E$12"
"Q32/$E$12-S32"
"(T32*$E$12)"
"C15*($B$8-$B$7)/(C21)"
"C21/C23"
"C33*C34"
"B6/(B8-B7)"
"(C20+C22*(1-$B$5))/($B$8-$B$7)"
"C21*C16+E21*E16+G21*G16"
"(C25*C16+E25*E16+G25*G16)"
"(C31*C16+E31*E16+G31*G16)"
"((C25-C39)^2*C16+(E25-C39)^2*E16+(G25-C39)^2*G16)^0.5"
"C41/C39"
"((C31-C40)^2*C16+(E31-C40)^2*E16+(G31-C40)^2*G16)^0.5"
"NORMDIST(0,C40,C42,TRUE)"
"C39/$F$13"
"B10"
"D46+B49"
"$B$11*(1-B5)"
"B49/B50"
"$F$13"
"D46/B50"
"B54*C54+D54*E54"
"1-A7"
"A7/B7"
"E31"
"A7*E7*(1-$B$14)+F7*B7"
"C7"
"$B$26*(1+(1-$B$14)*A31)"
"C31+B31*(D31)"
"C31"
"C7"
"E7"
"G40"
"G8/G9"
"-G37"
"G40"
"G14/G15"
"SUM(G22:G28)"
"G29-G40"
"G29"
"A15+1"
"+H17+G17"
"+I17+K17+L17"
"+D17-N17"
"SUM(D17:D22)"
"SUM(D27:D29)"
"+N28+N27"
"SUM(D9:D12)"
"+D19+F19+H19+J19"
"+M19-N19"
"SUM(D19:D30)"
"SUM(G8:G19)"
"SUM(G23:G37)"
"SUM(G5+G20-G38)"
"SUM(E2:E25)"
"SUM(D2:D24)"
"B31-C31-D31"
"B31+F31"
"C31+D31+G31+H31"
"E31+I31"
"B31+B34+B37+B40+B44"
"F14+F13"
"F19+F18+F17"
"I10+I11-I12-I13-I14-I15"
"I22+I23-I24"
"F12-F16-F20-F21+F23+F24+F25+F26"
"F29-F31-F32"
"C38+D38+E38"
"SUM(H34:H39)"
"IF(F54>0,(F54+F55)/F54,0)"
"IF((F52+F53)>0,F50/(F52+F53),0)"
"IF((F52+F53+F54)>0,F50/(F52+F53+F54),0)"
"IF(F12>0,F21/F12,0)"
"SUM(C38:C49)"
"IF(F12>0,F20/F12,0)"
"IF(F12>0,F16/F12,0)"
"IF(F8>0,F12/F8,0)"
"C50-C52-C53-C54"
"(SUM(AF13:AF40)+SUM(AL11:AL40))-AF11"
"((SUM(AR13:AR40)+SUM(BA11:BA40))-BA20)-AR11"
"SUM(C13:C40)+SUM(K11:K40)-(C11)"
"SUM(S13:S40)+SUM(Z11:Z40)-S11"
"ROUND(SUM(F5:Q5),0)"
"ROUND($E5*F5,0)"
"SUM(S5:AD5)"
"ROUND(SUMIF($D5:$D25,1,F5:F25),0)"
"SUMIF($D5:$D25,1,S5:S25)"
"ROUND(SUMIF($D5:$D25,2,F5:F25),0)"
"SUMIF($D5:$D25,2,S5:S25)"
"SUM(F27:F28)"
"ROUND(SUM(G6:R6),0)"
"ROUND(SUM(G6:G11),0)"
"ROUND(SUM(G16:G39),0)"
"G12+G40+G50"
"ROUND(SUM(F4:Q4),0)"
"ROUND(SUM(F4:F29),0)"
"ROUND(SUM(F4:Q4),0)"
"ROUND(SUM(F4:F29),0)"
"ROUND(SUM(G4:R4),0)"
"ROUND(SUM(G4:G29),0)"
"ROUND(SUM(G4:R4),0)"
"ROUND(SUM(G4:G29),0)"
"ROUND(SUM(E4:P4),0)"
"ROUND(SUM(E4:E29),0)"
"Grants!S27"
"SUM(B8:B9)"
"Eq!G12"
"Eq!G40"
"Eq!G50"
"SUM(B13:B15)"
"Mat!F30"
"ODC!F30"
"'Tr-out'!G30"
"'Tr-inside'!G30"
"'Sub-Contr'!E30"
"B16+B18+B20+B25+B27"
"B10+B29"
"SUM(B31:M31)"
"ROUND(B31*$B$3/100/2,0)*2"
"B31+B33"
"SUM('Total-1'!$B8:'Total-1'!B8)"
"SUM('Total-1'!$B9:'Total-1'!B9)"
"D6+D9"
"SUM('Total-1'!$B10:'Total-1'!B10)"
"SUM('Total-1'!$B16:'Total-1'!B16)"
"SUM('Total-1'!$B20:'Total-1'!B20)"
"SUM('Total-1'!$B24:'Total-1'!B24)"
"SUM('Total-1'!$B25:'Total-1'!B25)"
"SUM('Total-1'!$B27:'Total-1'!B27)"
"D15+D18+D21+D31+D34"
"SUM('Total-1'!$B29:'Total-1'!B29)"
"D12+D37"
"SUM('Total-1'!$B31:'Total-1'!B31)"
"SUM('Total-1'!$B33:'Total-1'!B33)"
"SUM('Total-1'!$B35:'Total-1'!B35)"
"INDEX('Total-2'!C13:O13,1,D4)"
"INDEX('Total-2'!D38:O38,1,D4)"
"SUM(D6:D8)"
"SUM(D14:D21)"
"D22+D33"
"D11+D35"
"D9+D37"
"D39-D40"
"SUM(D44:D53)"
"D41-D54"
"(G4-B4)/G4*100"
"(C4-B4)/C4*100"
"(E4-D4)/D4*100"
"(G6-B6)/B6*100"
"(L15-B15)/L15*100"
"(M15-C15)/C15*100"
"(F6-B6)/B6*100"
"(C6-B6)/B6*100"
"(D6-C6)/D6*100"
"(F8-B8)/F8*100"
"(G53-B53)/B53*100"
"SUM(D14:D31)"
"SUM(D14:D30)"
"SUM(D14:D31)"
"SUM(D14:D30)"
"SUM(D5:D21)"
"SUM(D5:D20)"
"$E10/$E$36* 100"
"$F10^ 2"
"SUM($D$10:$D$33)"
"SUM($E$10:$E$33)"
"SUM($F$10:$F$33)"
"SUM($G$10:$G$33)"
"1 * $E10"
"$F10/$F$36* 100"
"$G10^ 2"
"0.5 *$E18"
"SUM($D$10:$D$33)"
"SUM($E$10:$E$33)"
"SUM($F$10:$F$33)"
"SUM($G$10:$G$33)"
"SUM($H$10:$H$33)"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H8"
"$B$4-1"
"$B$4-2"
"$B$4-3"
"$B$4-4"
"$B$4-5"
"$B$4-6"
"SUM(B9:B15)"
"SUM(B16:B24)"
"SUM(B39:B43)"
"SUM(B38:B43)"
"SUM(B47:B54)"
"B45+B55"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B4"
"B6+B7"
"B8+SUM(B9:B17)"
"B22+SUM(B23:B25)"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B4"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B4"
"'Data Balance Sheet'!A7"
"IF('Data Balance Sheet'!B$25=0,"""",'Data Balance Sheet'!B9/'Data Balance Sheet'!B$25*100)"
"IF('Data Balance Sheet'!G$25=0,"""",'Data Balance Sheet'!G19/'Data Balance Sheet'!G$25*-100)"
"IF('Data Balance Sheet'!B$56=0,"""",'Data Balance Sheet'!B29/'Data Balance Sheet'!B$56*100)"
"'Data Balance Sheet'!A6"
"B4"
"B59-1"
"'Data Balance Sheet'!A8"
"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B31/INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B33/INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B34/INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B35/INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B36/INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B37/INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B38/INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B39/INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B40/INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B41/INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B42/INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B43/INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B44/INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B45/INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B46/INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B47/INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B48/INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B49/INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B50/INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B51/INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B52/INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B53/INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B55/INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B56/INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Income Statement'!A6"
"IF('Data Income Statement'!B$6=0,"""",'Data Income Statement'!B6/'Data Income Statement'!B$6*100)"
"B4"
"B36-1"
"'Data Income Statement'!A6"
"IF(INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B6/INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B7/INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B8/INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B26/INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B27/INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B28/INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B38=0,"""",'Data Balance Sheet'!B16/'Data Balance Sheet'!B38)"
"IF('Data Balance Sheet'!B38=0,"""",('Data Balance Sheet'!B9+'Data Balance Sheet'!B10+'Data Balance Sheet'!B11)/'Data Balance Sheet'!B38)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B6/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2)/('Data Income Statement'!B6/365),(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!B6/365)))"
"IF('Data Income Statement'!C6/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!C6/365),(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!C6/365)))"
"IF('Data Income Statement'!D6/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!D6/365),(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!D6/365)))"
"IF('Data Income Statement'!E6/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!E6/365),(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!E6/365)))"
"IF('Data Income Statement'!F6/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!F6/365),(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!F6/365)))"
"IF('Data Income Statement'!G6/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!G6/365),(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!G6/365)))"
"IF('Data Income Statement'!H6/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!H6/365),(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)/('Data Income Statement'!H6/365)))"
"IF('Data Income Statement'!B7/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2)/(-'Data Income Statement'!B7/365),(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!B7/365)))"
"IF('Data Income Statement'!C7/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!C7/365),(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!C7/365)))"
"IF('Data Income Statement'!D7/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!D7/365),(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!D7/365)))"
"IF('Data Income Statement'!E7/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!E7/365),(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!E7/365)))"
"IF('Data Income Statement'!F7/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!F7/365),(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!F7/365)))"
"IF('Data Income Statement'!G7/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!G7/365),(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!G7/365)))"
"IF('Data Income Statement'!H7/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!H7/365),(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)/(-'Data Income Statement'!H7/365)))"
"IF(ISERROR(B27+B28),"""",B27+B28)"
"'Data Balance Sheet'!H4"
"H27+H28"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B55=0,"""",'Data Balance Sheet'!B44/'Data Balance Sheet'!B55)"
"IF('Data Balance Sheet'!B56=0,"""",('Data Balance Sheet'!B44)/'Data Balance Sheet'!B56)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B19=0,"""",'Data Income Statement'!B18/-'Data Income Statement'!B19)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B19=0,"""",('Data Income Statement'!B19-'Data Income Statement'!B32)/'Data Income Statement'!B19)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B55/'Data Balance Sheet'!B25)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B45/'Data Balance Sheet'!B25)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B38=0,"""",'Data Income Statement'!B32/'Data Balance Sheet'!B38)"
"'Data Balance Sheet'!B4"
"IF((('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/((IF(Instructions!$H$7=1,('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2,('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2))))"
"IF((('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)=0,"""",('Data Income Statement'!C22-('Data Income Statement'!C19*(1+'Data Income Statement'!C21/'Data Income Statement'!C20)))/((IF(Instructions!$H$7=2,('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2,('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2))))"
"IF((('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)=0,"""",('Data Income Statement'!D22-('Data Income Statement'!D19*(1+'Data Income Statement'!D21/'Data Income Statement'!D20)))/((IF(Instructions!$H$7=3,('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2,('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2))))"
"IF((('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)=0,"""",('Data Income Statement'!E22-('Data Income Statement'!E19*(1+'Data Income Statement'!E21/'Data Income Statement'!E20)))/((IF(Instructions!$H$7=4,('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2,('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2))))"
"IF((('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)=0,"""",('Data Income Statement'!F22-('Data Income Statement'!F19*(1+'Data Income Statement'!F21/'Data Income Statement'!F20)))/((IF(Instructions!$H$7=5,('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2,('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2))))"
"IF((('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!G22-('Data Income Statement'!G19*(1+'Data Income Statement'!G21/'Data Income Statement'!G20)))/((IF(Instructions!$H$7=6,('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2,('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2))))"
"IF((('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!H22-('Data Income Statement'!H19*(1+'Data Income Statement'!H21/'Data Income Statement'!H20)))/((IF(Instructions!$H$7=7,('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2,('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2))))"
"IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/('Data Income Statement'!B6))"
"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))"
"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))"
"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))"
"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))"
"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))"
"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))"
"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B8/'Data Income Statement'!B6)"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B18/'Data Income Statement'!B6)"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B20/'Data Income Statement'!B6)"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B22/'Data Income Statement'!B6)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B11+'Data Balance Sheet'!C11=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)))"
"IF('Data Balance Sheet'!C11+'Data Balance Sheet'!D11=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)))"
"IF('Data Balance Sheet'!D11+'Data Balance Sheet'!E11=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)))"
"IF('Data Balance Sheet'!E11+'Data Balance Sheet'!F11=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)))"
"IF('Data Balance Sheet'!F11+'Data Balance Sheet'!G11=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)))"
"IF('Data Balance Sheet'!G11+'Data Balance Sheet'!H11=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)))"
"IF('Data Balance Sheet'!H11+'Data Balance Sheet'!I11=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)))"
"IF('Data Balance Sheet'!B12+'Data Balance Sheet'!C12=0,"""",IF(Instructions!$H$7=1,-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2),-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)))"
"IF('Data Balance Sheet'!C12+'Data Balance Sheet'!D12=0,"""",IF(Instructions!$H$7=2,-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2),-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)))"
"IF('Data Balance Sheet'!D12+'Data Balance Sheet'!E12=0,"""",IF(Instructions!$H$7=3,-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2),-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)))"
"IF('Data Balance Sheet'!E12+'Data Balance Sheet'!F12=0,"""",IF(Instructions!$H$7=4,-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2),-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)))"
"IF('Data Balance Sheet'!F12+'Data Balance Sheet'!G12=0,"""",IF(Instructions!$H$7=5,-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2),-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)))"
"IF('Data Balance Sheet'!G12+'Data Balance Sheet'!H12=0,"""",IF(Instructions!$H$7=6,-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2),-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)))"
"IF('Data Balance Sheet'!H12+'Data Balance Sheet'!I12=0,"""",IF(Instructions!$H$7=7,-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2),-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)))"
"IF(SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24))/2),'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2)))"
"IF(SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2),'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2)))"
"IF(SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2),'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2)))"
"IF(SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2),'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2)))"
"IF(SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2),'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2)))"
"IF(SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2),'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2)))"
"IF(SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24)=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2),'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24))/2)))"
"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))"
"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))"
"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))"
"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))"
"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))"
"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))"
"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B20=0,"""",IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B26-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/'Data Income Statement'!B6))"
"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))"
"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))"
"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))"
"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))"
"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))"
"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))"
"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))"
"IF(ISERR(B298*B301),"""",B298*B301)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B28/'Data Income Statement'!B6)"
"B301"
"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))"
"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))"
"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))"
"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))"
"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))"
"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))"
"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))"
"IF(ISERR(B307*B310*B313),"""",B307*B310*B313)"
"'Data Balance Sheet'!B4"
"IF('Data Share Info'!B7=0,"""",'Data Share Info'!B7/'Data Share Info'!B8)"
"'Data Balance Sheet'!B4"
"IF('Data Share Info'!B9=0,"""",'Data Share Info'!B7/('Data Balance Sheet'!B55/'Data Share Info'!B9))"
"'Data Balance Sheet'!B4"
"'Data Share Info'!B7*('Data Share Info'!B9-'Data Share Info'!B10)"
"SUM(C7:C10)"
"B18+B19+B20"
"C20+C21"
"E11-E21"
"SUM(B10:B12)"
"SUM(B20:B26)"
"B13-B27"
"SUM(C22:C23)"
"C22"
"SUM(G2:G67)"
"SUM(D5:D14)"
" D15/E15-1"
"D5/E5-1"
"SUM(D5:D14)"
"D5/E5-1"
"SUM(D4:D14)"
"D5/E5-1"
"SUM(D5:D14)"
"D5/E5-1"
"SUM(D5:D9)"
"D5/E5-1"
"SUM(D5:D9)"
"[1]bcserv!D4"
"D5/E5-1"
"SUM(D5:D9)"
"SUM(D6:D18)"
"SUM(D19:D21)"
"SUM(D23:D29)"
"SUM(D31:D39)"
"D40-D41"
"SUM(D43:D46)"
"D22+D30+D42+D47"
"SUM(D49:D79)"
"SUM(D82:D91)"
"D80+D92"
"D93+SUM(D94:D101)"
"ProjectName"
"ProjectID"
"CurrentFY"
"SUM(D6:D16)"
"SUM(D18:D22)"
"D17-D23"
"SUM(D25:D30)"
"SUM(D32:D35)"
"D24+D31+D36"
"SUM(D39:D53)"
"SUM(D73:D79)"
"D54+D60+D72+D80"
"D37-D81"
"D81+D88+D89+D90"
"D37-D91"
"D92-D93-D94"
"D95-D103"
"A27-B27-C27"
"A27+E27"
"B27+C27+F27+G27"
"I27-J27"
"SUM(C7:C8)"
"+C9+C13+C17+C21+C25+C29+C33"
"SUM(C25:C26)"
"+C19+C22+C27"
"+C20+C22+C27"
"+C11/C$17"
"SUM(C11:C16)"
"+C19/C$27"
"SUM(C19:C26)"
"+C29/C$36"
"SUM(C29:C35)"
"+C38/C$45"
"+C47/C$53"
"+C55/C$62"
"+C64/C$70"
"+C72/C$82"
"SUM(C72:C81)"
"+C84/C$91"
"+C93/C$101"
"+C103/C$112"
"SUM(C103:C111)"
"+C114/C$122"
"SUM(B6:B7)"
"B8-B11"
"B12-B13"
"B14-B15-B16"
"B18-B19"
"SUM(B20:B24)"
"SUM(B29:B31)"
"SUM(B44:B49)"
"SUM(B51:B58)"
"SUM(B7:B8)"
"B9-B12"
"B13-B14"
"B15-B16-B17"
"B20-B21"
"B24+B25"
"SUM(B27:B30)"
"SUM(B38:B40)"
"SUM(B3:B5)"
"SUM(B6:B16)"
"SUM(B20:B23)"
"SUM(B27:B38)"
"B17+B24+B39"
"C44"
"SUM(B41:B42)"
"SUM(D10:D11)"
"B16*C16"
"SUM(D16:D19)"
"SUM(D32:D38)"
"SUM(D39+D48)"
"SUM(D57:D62)"
"D67+D63+D55+D49+D29+D25+D20"
"B8/$B$34*100"
"D8/$D$34*100"
"F8/$F$34*100"
"B8/$B$34*100"
"D8/$D$34*100"
"F8/$F$34*100"
"H8/$H$17*100"
"H18/$H$34*100"
"F8/$F$37*100"
"B25/(B25+B37)*100"
"B37/(B37+B25)*100"
"J34+J48"
"B8/$B$34*100"
"D8/$D$34*100"
"F8/$F$34*100"
"B8/$B$34*100"
"D8/$D$34*100"
"F8/$F$34*100"
"F8/$F$37*100"
"B25/(B25+B38)*100"
"B38/(B38+B25)*100"
"C44/(C31+C44)*100"
"J34+J48"
"C7/B7*100"
"C7/F7*100"
"SUM(B7:B21)-1"
"SUM(C7:C21)+1"
"SUM(E7:E21)"
"SUM(B25:B35)"
"SUM(C25:C35)-1"
"+B23+B37"
"C23+C37"
"SUM(B41:B49)-1"
"SUM(C41:C49)"
"+B39+B51"
"SUM(C9:C22)"
"SUM(H9:H16)"
"SUM(C23:C28)"
"SUM(C31:C37)"
"SUM(H31:H38)"
"SUM(C41:C48)"
"SUM(H41:H51)"
"C58-C57"
"ProfitLoss!A2"
"'Notes 2'!C5"
"B6+1"
"'Financial Summary'!B7"
"'Financial Summary'!B15+'Financial Summary'!B16"
"'Financial Summary'!B17+'Financial Summary'!B18"
"BS!B44"
"B88"
"BS!B53"
"B6"
"'Financial Summary'!A26"
"SUM(B21:B38)"
"B20"
"SUM(B46:B56)"
"B57/B88"
"'Financial Summary'!A64"
"SUM(B60:B65)"
"B66/B88"
"'Financial Summary'!A72"
"SUM(B69:B72)"
"B73/B88"
"'Financial Summary'!A78"
"B80/B88"
"'Financial Summary'!B83"
"B82/B88"
"B84/B88"
"'Financial Summary'!B85"
"B86/B88"
"B57+B66+B73+B80+B82+B84+B86"
"SUM(B95:D95)/'Financial Summary'!B92"
"Notes!F52"
"ProfitLoss!A2"
"'Notes 2'!C5"
"B6+1"
"'Notes 2'!$C$7*B9"
"'Notes 2'!$D$7*C9"
"'Notes 2'!$E$7*D9"
"B9*'Notes 2'!$C$8"
"C9*'Notes 2'!$D$8"
"D9*'Notes 2'!$E$8"
"B44"
"ProfitLoss!B50"
"CFS!B12"
"CFS!B32"
"BS!B29"
"BS!B26"
"BS!B30"
"BS!B23"
"BS!B37"
"BS!B49+BS!B51"
"BS!B44"
"B86"
"BS!B53"
"B6"
"SUM(B26:B43)"
"B25"
"SUM(B51:B61)"
"SUM(B64:B69)"
"SUM(B72:B75)"
"B62+B70+B76+B82+B83+B84+B85"
"C93-1"
"'Notes 2'!C5-1"
"Notes!F52"
"'Notes 2'!C5"
"Notes!G7"
"Notes!G10"
"Notes!G13"
"Notes!G16"
"Notes!G22"
"Notes!G25"
"Notes!G31"
"Notes!G34"
"Notes!G40"
"Notes!G43"
"Notes!G46"
"Notes!G49"
"'Notes 2'!C4"
"'Notes 2'!C5"
"B5+1"
"'Financial Summary'!B44"
"B8-B10"
"'Financial Summary'!B62+'Financial Summary'!B83+'Financial Summary'!B84+'Financial Summary'!B85"
"SUM(B15:B27)"
"SUM(B30:B40)"
"'Notes 2'!D87+'Notes 2'!D95+'Notes 2'!D103"
"B12-B28-B41+B42"
"BS!B10"
"'Notes 2'!D51"
"B43-B44-B45"
"CFS!B23*'Notes 2'!$C$12*('Notes 2'!$C$15/12)"
"(SUM(CFS!B23:C23)+CFS!B24)*'Notes 2'!$D$12"
"(SUM(CFS!B23:D23)+SUM(CFS!B24:C24))*'Notes 2'!$E$12"
"B47-B48"
"B50-B51"
"B59"
"B57+B58"
"ProfitLoss!A2"
"'Notes 2'!C5"
"B5+1"
"B11"
"'Financial Summary'!B70+'Financial Summary'!B76+'Financial Summary'!B82"
"SUM(B8:B9)*'Notes 2'!$C$14*('Notes 2'!$C$15/12)"
"SUM(C8:C9)*'Notes 2'!$C$14"
"SUM(B8:B9)-B10"
"-CFS!B15"
"B13-CFS!C15"
"'Notes 2'!B21"
"'Notes 2'!D65"
"SUM(B15:B22)"
"ProfitLoss!B8-CFS!B9"
"ProfitLoss!C8*('Notes 2'!$C$9/12)"
"CFS!B32"
"SUM(B25:B29)"
"(ProfitLoss!B28+ProfitLoss!B41-ProfitLoss!B23-ProfitLoss!B20-ProfitLoss!B33)*('Notes 2'!$C$11/12)"
"ProfitLoss!B10*('Notes 2'!$C$10/12)"
"B30-B37"
"B11+B23+B39+B13"
"CFS!B20"
"B44+CFS!C20"
"ProfitLoss!B59"
"SUM(B44:B46)"
"'Notes 2'!D88+'Notes 2'!D96+'Notes 2'!D104"
"CFS!B23+CFS!B24"
"SUM(CFS!B23:C23)+SUM(CFS!B24:C24)"
"SUM(CFS!B23:D23)+SUM(CFS!B24:D24)"
"SUM(B47:B51)"
"B40-B53"
"ProfitLoss!A2"
"'Notes 2'!C5"
"B5+1"
"ProfitLoss!B8*(('Notes 2'!$C$15-'Notes 2'!$C$9)/'Notes 2'!$C$15)"
"ProfitLoss!C8*((12-'Notes 2'!$C$9)/12)+ProfitLoss!B8*('Notes 2'!$C$9/'Notes 2'!$C$15)"
"ProfitLoss!D8*((12-'Notes 2'!$C$9)/12)+ProfitLoss!C8*('Notes 2'!$C$9/12)"
"-ProfitLoss!B10*((12-'Notes 2'!$C$10)/12)"
"-ProfitLoss!C10*((12-'Notes 2'!$C$10)/12)-ProfitLoss!B10*('Notes 2'!$C$10/12)"
"-(ProfitLoss!B28+ProfitLoss!B41-ProfitLoss!B23-ProfitLoss!B20-ProfitLoss!B33)*((12-'Notes 2'!$C$11)/12)-ProfitLoss!B20-ProfitLoss!B33"
"-(ProfitLoss!C28+ProfitLoss!C41-ProfitLoss!C23-ProfitLoss!C20-ProfitLoss!C33)*((12-'Notes 2'!$C$11)/12)-(ProfitLoss!B28+ProfitLoss!B41-ProfitLoss!B23-ProfitLoss!B20-ProfitLoss!B33)*('Notes 2'!$C$11/12)-ProfitLoss!C20-ProfitLoss!C33"
"SUM(B7:B11)"
"-'Notes 2'!D29"
"-'Financial Summary'!B86"
"-ProfitLoss!B48"
"SUM(B19:B26)"
"SUM(B12+B18+B27)"
"B32"
"B29+B31"
"Instructions!B14"
"C5+1"
"SUM(C7:C8)"
"C5"
"SUM(D21:D28)"
"B21"
"D32+E21"
"B21"
"D32*$C43*($C$15/12)"
"E32*$C43"
"B21"
"B21"
"D32-D54"
"D18"
"D88"
"CFS!B25"
"SUM(D84:D85)"
"D86/$D$83"
"IF(D88>0,(D85/$D$83),0)"
"IF(E88>0,(D85/$D$83),0)"
"D86-D87"
"CFS!C25"
"D94/$D$91"
"(E93/$D$91)"
"IF(E96>0,(E93/$D$91),0)"
"IF(F96>0,(E93/$D$91),0)"
"IF(G96>0,(E93/$D$91),0)"
"CFS!D25"
"(E101/$D$83)"
"(F101/$D$99)"
"IF(F104>0,(F101/$D$99),0)"
"IF(G104>0,(F101/$D$99),0)"
"ProfitLoss!A2"
"ProfitLoss!B2"
"'Notes 2'!C5"
"G4+1"
"ProfitLoss!B12/ProfitLoss!B8"
"ProfitLoss!B50/ProfitLoss!B8"
"ProfitLoss!B43/BS!B40"
"ProfitLoss!B8/BS!B40"
"BS!B30/BS!B37"
"(BS!B30-BS!B29)/BS!B37"
"(BS!B36+BS!B49+BS!B51)/BS!B47"
"ProfitLoss!B47/ProfitLoss!B48"
"ProfitLoss!B54/BS!B44"
"ProfitLoss!B54/BS!B47"
"ProfitLoss!B54/ProfitLoss!B55"
"ProfitLoss!B43/BS!B53"
"SUM(G52:I52)"
"'Financial Summary'!B9"
"'Financial Summary'!B20"
"F53/F52"
"SUM(ProfitLoss!B50:D50)/0.28"
"SUM(G56:I56)/3"
"ProfitLoss!B28+ProfitLoss!B41"
"-CFS!B16+'Financial Summary'!B70+'Financial Summary'!B76+'Financial Summary'!B81"
"'Financial Summary'!B8"
"[1]!'SGJ200,LA'"
"SUM(D5:E5)/2"
"C5"
"F9-50"
"F9+50"
"F5+440"
"C8"
"F10-60"
"F10+60"
"F6+452"
"F11-70"
"F11+70"
"F7+545"
"C8"
"F12-80"
"F12+80"
"F8+636"
"F13-100"
"F13+100"
"F12+522"
"[1]!'SGJ211,LA'"
"F16-40"
"F16+40"
"F15+100"
"[1]!'SGJ212,LA'"
"[1]!'SGJ213,LA'"
"C21+200"
"[1]!'SGJ210,LA'"
"[1]!'SGJ300,LA'"
"[1]!'SGJ400,LA'"
"[1]!'SGJ150,LA'"
"[1]!'SGKR,LA'/100"
"C36+52.56"
"C37+115.95"
"C38+181.48"
"[1]!'SGABI,LA'/100"
"F40-0.4"
"F40+0.4"
"C40+1.3"
"F41-0.5"
"F41+0.5"
"C41+2.97"
"[1]!'SGABL,LA'/100"
"C43+0.01"
"C44+0.33"
"[1]!'SGAEG,LA'/100"
"C46+0.14"
"C46+0.31"
"[1]!'SGAFB,LA'/100"
"C49+0.18"
"C50-0.48"
"[1]!'SGAFI,LA'/100"
"C52+0.29"
"C53+0.65"
"[1]!'SGAFL,LA'/100"
"F55-0.3"
"F55+0.3"
"C55+0.05"
"C56+0.1"
"[1]!'SGAFR,LA'/100"
"C58+0.12"
"C59+0.27"
"[1]!'SGAFX,LA'/100"
"C61+0.35"
"C62+0.79"
"[1]!'SGAGL,LA'/100"
"C67+2.72"
"C68+5.19"
"[1]!'SGAHH,LA'/100"
"C70+0.26"
"C71+0.59"
"[1]!'SGAIN,LA'/100"
"C73+0.8"
"C74+1.86"
"[1]!'SGALT,LA'/100"
"C76+0.56"
"C77+1.29"
"[1]!'SGAMS,LA'/100"
"C79+4.99"
"C80+10.55"
"[1]!'SGANG,LA'/100"
"C82+4.82"
"C83+8.69"
"[1]!'SGAPA,LA'/100"
"C85"
"[1]!'SGAPB,LA'/100"
"[1]!'SGAPL,LA'/100"
"C91+0.15"
"C92+0.32"
"[1]!'SGAPN,LA'/100"
"C94+0.23"
"C95+0.53"
"F97-0.2"
"F97+0.2"
"[1]!'SGASA,LA'/100"
"C100+0.85"
"C101+1.07"
"[1]!'SGAVG,LA'/100"
"C104+0.41"
"[1]!'SGAVI,LA'/100"
"C107+0.72"
"[1]!'SGBAW,LA'/100"
"C109+1.21"
"C110+2.77"
"[1]!'SGBDE,LA'/100"
"C112+0.7"
"C113+1.6"
"[1]!'SGBDEO,LA'/100"
"[1]!'SGBEL,LA'/100"
"C118+0.13"
"C119+0.31"
"[1]!'SGBIL,LA'/100"
"C121+0.38"
"C122+1.83"
"[1]!'SGBPL,LA'/100"
"C124+0.03"
"C125+0.07"
"[1]!'SGBVT,LA'/100"
"C127+0.95"
"C128+2.16"
"[1]!'SGCML,LA'/100"
"C132+0.08"
"[1]!'SGCPT,LA'/100"
"C135+0.21"
"C136+0.47"
"[1]!'SGCPX,LA'/100"
"C139+0.19"
"[1]!'SGDDT,LA'/100"
"C142+0.17"
"C144+0.71"
"C145+1.62"
"[1]!'SGDSY,LA'/100"
"[1]!'SGDTC,LA'/100"
"C151+0.62"
"[1]!'SGDUR,LA'/100"
"C153+0.4"
"C154+0.9"
"[1]!'SGECO,LA'/100"
"C156+2.57"
"C157+5.9"
"[1]!'SGELH,LA'/100"
"C159+0.6"
"C160+1.36"
"[1]!'SGFOS,LA'/100"
"C162+0.37"
"C163+0.61"
"[1]!'SGFSR,LA'/100"
"C167+0.46"
"[1]!'SGGFI,LA'/100"
"C169+1.53"
"C170+3.1"
"[1]!'SGGMB,LA'/100"
"[1]!'SGGMF,LA'/100"
"F175-0.01"
"F175+0.01"
"F176-0.02"
"F176+0.02"
"C176+0"
"[1]!'SGGND,LA'/100"
"C178+0.39"
"C179+0.87"
"[1]!'SGHAR,LA'/100"
"C181+1.76"
"C182+3.69"
"[1]!'SGHVL,LA'/100"
"[1]!'SGINLP,LA'/100"
"C187+1.99"
"[1]!'SGILA,LA'/100"
"C190+0.11"
"C191+0.24"
"[1]!'SGILV,LA'/100"
"[1]!'SGIMP,LA'/100"
"C197+9.27"
"C198+7.43"
"[1]!'SGINL,LA'/100"
"C200+2.26"
"[1]!'SGINP,LA'/100"
"C203+2.28"
"C204+1.65"
"[1]!'SGIPL,LA'/100"
"C206+1.2"
"C207+2.78"
"[1]!'SGISC,LA'/100"
"C210+1.5"
"[1]!'SGIVT,LA'/100"
"C212+0.16"
"[1]!'SGJCD,LA'/100"
"F216-0.03"
"F216+0.03"
"[1]!'SGJDG,LA'/100"
"C218-0.1"
"[1]!'SGJNC,LA'/100"
"C221+0.3"
"C222+0.68"
"[1]!'SGKER,LA'/100"
"C224+0.66"
"C225+1.52"
"[1]!'SGKMB,LA'/100"
"C227+0.76"
"C228+1.26"
"[1]!'SGLBH,LA'/100"
"C230+2.42"
"C231+5.61"
"[1]!'SGLBT,LA'/100"
"C234+1.94"
"[1]!'SGLGL,LA'/100"
"C237+2.14"
"C240+5.56"
"[1]!'SGMDC,LA'/100"
"C245+0.2"
"[1]!'SGMES,LA'/100"
"C248+1.1"
"C249+2.55"
"[1]!'SGMET,LA'/100"
"[1]!'SGMNS,LA'/100"
"[1]!'SGMPC,LA'/100"
"[1]!'SGMPL,LA'/100"
"C262+0.06"
"[1]!'SGMSM,LA'/100"
"[1]!'SGMTC,LA'/100"
"C268+0.04"
"C269+0.09"
"[1]!'SGMTN,LA'/100"
"C272+1.37"
"F273-0.6"
"F273+0.6"
"F274-0.7"
"F274+0.7"
"C274+3"
"F275-0.8"
"F275+0.8"
"C275+3.6"
"[1]!'SGMUR,LA'/100"
"[1]!'SGMVL,LA'/100"
"C281+1.08"
"[1]!'SGNBKP,LA'/100"
"[1]!'SGNCL,LA'/100"
"[1]!'SGNED,LA'/100"
"C289+0.97"
"C290+2.66"
"C291+4.16"
"C292+4"
"C293+4.5"
"[1]!'SGNHM,LA'/100"
"C296+0.43"
"[1]!'SGNPK,LA'/100"
"[1]!'SGNPN,LA'/100"
"C302+1.56"
"[1]!'SGNTC,LA'/100"
"[1]!'SGOML,LA'/100"
"C307-0.19"
"C308-0.21"
"[1]!'SGOMN,LA'/100"
"C311+0.48"
"C312+1.11"
"[1]!'SGPAP,LA'/100"
"C314-0.08"
"[1]!'SGPGR,LA'/100"
"[1]!'SGPIK,LA'/100"
"C321-0.02"
"C322+0.75"
"[1]!'SGPPC,LA'/100"
"C327+2.34"
"C328+5.4"
"[1]!'SGRBW,LA'/100"
"[1]!'SGRCH,LA'/100"
"[1]!'SGRDF,LA'/100"
"[1]!'SGREM,LA'/100"
"C343+2.99"
"[1]!'SGRLO,LA'/100"
"C345+0.45"
"C346+1.03"
"[1]!'SGRMH,LA'/100"
"[1]!'SGRNG,LA'/100"
"C351+0.44"
"C352+1"
"[1]!'SGSAB,LA'/100"
"C354+1.32"
"C355+1.57"
"[1]!'SGSAP,LA'/100"
"C358+3.62"
"C359+5.67"
"[1]!'SGSBK,LA'/100"
"C362+1.33"
"[1]!'SGSCE,LA'/100"
"C365+0.02"
"[1]!'SGSGG,LA'/100"
"[1]!'SGSHF,LA'/100"
"[1]!'SGSHP,LA'/100"
"C375+0.42"
"[1]!'SGSLM,LA'/100"
"C380-0.24"
"C381-0.03"
"[1]!'SGSNT,LA'/100"
"C384+0.82"
"C385+1.89"
"[1]!'SGSOL,LA'/100"
"C387+0.67"
"C388+4.07"
"[1]!'SGSPG,LA'/100"
"[1]!'SGTBS,LA'/100"
"C395+1.54"
"C396+3.57"
"[1]!'SGTKG,LA'/100"
"C398+1.42"
"C399+3.27"
"[1]!'SGTNT,LA'/100"
"C401+0.83"
"C402+1.12"
"[1]!'SGTRU,LA'/100"
"[1]!'SGUSV,LA'/100"
"C407+0.63"
"C408+1.46"
"[1]!'SGVNF,LA'/100"
"[1]!'SGWAR,LA'/100"
"C413+0.58"
"C414+1.35"
"[1]!'SGWHL,LA'/100"
"G1"
"G1"
"100-C465"
"F458-0.05"
"F458+0.05"
"C458+3.495"
"100-C465"
"C459+3.715"
"100-C465"
"C460+3.585"
"100-C465"
"F469"
"F471+0.01"
"F471-0.01"
"F493-0.06"
"F493+0.06"
"E3*(1+$D$3)"
"0.08/12"
"E4*(1+$D$4)"
"E3*$D$5"
"E3*$D$6"
"E7*(1+$D$7)"
"$D$10*E3*E4"
"1-D10"
"E3*$D$11*E4"
"SUM(E10:E10)"
"E12*12"
"E6*E7"
"E8*E5"
"SUM(E15:E16)"
"E12-E17"
"E22"
"$D$24"
"F25"
"E22*0.25"
"SUM(E22:E28)"
"Depreciation!E7"
"E19-E29-E31"
"Income!B1"
"Income!E2"
"Cashflow!D13"
"E6+Cashflow!E13"
"E7"
"D14"
"Depreciation!E7"
"E9+Depreciation!F7"
"E6+E7+E10"
"D14+Cashflow!E9"
"SUM(E14:E14)"
"Income!E33"
"Income!F33+E19"
"SUM(E17:E19)"
"E15+E20"
"Income!B1"
"Income!E2"
"Income!E33"
"Depreciation!E7"
"'Balance Sheet'!E18"
"SUM(D6:D12)"
"Income!B1"
"Income!E2"
"'Balance Sheet'!B8"
"'Balance Sheet'!C8"
"'Balance Sheet'!D8"
"D6"
"IF(E8>0, E8,0)"
"IF(E6>0,$D$6/$D$7,0)"
"E6-E7"
"E7"
"E11+F7"
"Income!B1"
"E4"
"SUM(E4:E4)"
"SUM(E7:E8)"
"E5-E9"
"E11-E13"
"E15*12"
"Income!B1"
"1655508"
"11066.97+37179.62+6303.15+1281.61-15977.89"
"11066.97+37179.62+6303.15+1281.61-15711.13"
"77332.91+10891.93-62570.75"
"77332.91+10891.93-62058.31"
"SUM(E20:E20)"
"B18+B19"
"852303.4"
"B20"
"E19"
"E24+E25"
"1383.89+3.4"
"2503.76+1285.3"
"383305.74+27641.32-900"
"6249.48+13412.42-900"
"408694.97+2816.65"
"E24"
"SUM(B23:B27)"
"E23+E26"
"B31"
"E17+E21+E29"
"970173.67"
"SUM(B33:B35)"
"5016.8"
"B30+B32"
"455.97"
"781.03"
"19551.67+2348.87+185"
"2348.87+426.67"
"SUM(B38:B38)"
"SUM(E32:E38)"
"B28+B36+B39"
"B21+B40"
"E40+E30"
"F30+F40"
"SUM(Sheet1:Sheet20!I29)"
"SUM(I7:I27)"
"SUM(D29:D31)"
"SUM(Sheet21:Sheet25!I29)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(Sheet14:Sheet18!I29)"
"SUM(I7:I27)"
"SUM(Sheet19!D31)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(I7:I27)"
"SUM(C7:C25)"
"Sheet1!$C$29"
"SUM(C26)"
"SUM(J26:J28)"
"VLOOKUP(coverpage,look1,3,FALSE)"
"VLOOKUP(coverpage,look1,6,FALSE)"
"'2-Cover Page'!C8"
"coverpage"
"'2-Cover Page'!C5"
"SUM(C4:I4)"
"C4+C5"
"D4+D5+D6"
"SUM(C10:C14)"
"SUM(C17:C23)"
"SUM(C33:C38)"
"C15+C24+C31+C39+C41-C38"
"indirect_cost"
"ROUND(C42*C43,0)"
"SUM(C44:I44)-SUMIF(C45:I45,"">=0"",C44:I44)"
"IF(AND(C45<C44,C45>=0,ISNUMBER(C45)=TRUE),C38+C42+C45+C46,C38+C42+C44+C46)"
"IF(C47<C8,""is under"",IF(C47>C8,""is over"",""matches""))"
"C8"
"IF(C47<>C8,""by"","" "")"
"C49-C47"
"Y33/1000000"
"B3-C3"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$2/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$2/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$2/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$3/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$3/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$3/1000000"
"B3"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$4/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$4/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$4/1000000"
"C3"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$5/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$5/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$5/1000000"
"D3"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$6/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$6/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$6/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$7/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$7/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$7/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$8/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$8/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$8/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$9/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$9/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$9/1000000"
"B4"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$10/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$10/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$10/1000000"
"C4"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$11/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$11/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$11/1000000"
"D4"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$12/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$12/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$12/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$13/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$13/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$13/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$14/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$14/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$14/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$15/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$15/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$15/1000000"
"B5"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$16/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$16/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$16/1000000"
"C5"
"SUM(B3:B17)"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$17/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$17/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$17/1000000"
"D5"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$18/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$18/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$18/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$19/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$19/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$19/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$20/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$20/1000000"
"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$20/1000000"
"SUM(H3:H21)"
"B6"
"C6"
"D6"
"B7"
"C7"
"D7"
"B8"
"C8"
"D8"
"B9"
"C9"
"D9"
"B10"
"C10"
"D10"
"B11"
"C11"
"D11"
"B12"
"C12"
"D12"
"B13"
"C13"
"D13"
"B14"
"C14"
"D14"
"B15"
"C15"
"D15"
"'Sub-NDP'!A2"
"'Sub-NDP'!B2"
"'Sub-NDP'!C2/1000000"
"SUM(B6:B13)"
"SUM(D6:D10)"
"'Sub-NDP'!A7"
"B5"
"'Sub-NDP'!B7"
"'Sub-NDP'!C7/1000000"
"SUM(B20:B30)"
"'Sub-NDP'!A18"
"B5"
"'Sub-NDP'!B18"
"'Sub-NDP'!C18/1000000"
"'Sub-NDP'!A24"
"B5"
"'Sub-NDP'!B24"
"'Sub-NDP'!C24/1000000"
"'Sub-NDP'!A30"
"B5"
"'Sub-NDP'!B30"
"'Sub-NDP'!C30/1000000"
"SUM(B67:B71)"
"'Sub-NDP'!A33"
"B5"
"'Sub-NDP'!B33"
"'Sub-NDP'!C33/1000000"
"'Sub-NDP'!A36"
"B5"
"'Sub-NDP'!B36"
"'Sub-NDP'!C36/1000000"
"'Sub-NDP'!A39"
"B5"
"'Sub-NDP'!B39"
"'Sub-NDP'!C39/1000000"
"SUM(B100:B110)"
"'Sub-NDP'!A48"
"B5"
"'Sub-NDP'!B48"
"'Sub-NDP'!C48/1000000"
"SUM(B117:B122)"
"'Sub-NDP'!A52"
"B5"
"'Sub-NDP'!B52"
"'Sub-NDP'!C52/1000000"
"SUM(B129:B132)"
"'Sub-NDP'!A54"
"B5"
"'Sub-NDP'!B54"
"'Sub-NDP'!C54/1000000"
"'Sub-NDP'!A57"
"B5"
"'Sub-NDP'!B57"
"'Sub-NDP'!C57/1000000"
"SUM(B150:B158)"
"'Sub-NDP'!A64"
"B5"
"'Sub-NDP'!B64"
"'Sub-NDP'!C64/1000000"
"SUM(B165:B176)"
"'Sub-NDP'!A75"
"B5"
"'Sub-NDP'!B75"
"'Sub-NDP'!C75/1000000"
"'[1]FT - résultats 01-09-01'!N16"
"'[1]FT - résultats 31-08-00'!N16"
"K15-K17"
"SUM(K20:K22)"
"K18-K23"
"'[1]FT - résultats 01-09-01'!N30"
"'[1]FT - résultats 31-08-00'!N30"
"+K27-K28"
"[0]!__ANCOUR"
"[0]!__ANPREC"
"K55-K56"
"+K57-K62"
"SUM(K66:K67)"
"+K64-K68"
"SUM(C4:C6)"
"C6-B6"
"SUM(B6:B17)"
"SUM(B18:B25)"
"SUM(C18:C24)"
"SUM(E4:E7)"
"SUM(E9:E14)"
"SUM(E21:E37)"
"SUM(E39)"
"SUM(E43:E44)"
"SUM(F4:F45)"
"SUM(C4:C12)"
"SUM(C16:C30)"
"SUM(C34:C43)"
"SUM(C46:C47)"
"SUM(D4:D48)"
"C6-C5"
"IF(H10=$J$8,D10,0)"
"IF(H10=$K$8,D10,0)"
"IF(H10=$L$8,D10,0)"
"IF(H10=$M$8,D10,0)"
"IF(H10=$N$8,D10,0)"
"IF(H10=$O$8,D10,0)"
"IF(H10=$P$8,D10,0)"
"IF(H10=$Q$8,D10,0)"
"IF(H10=$R$8,D10,0)"
"IF(H10=$S$8,D10,0)"
"IF(H10=$T$8,D10,0)"
"IF(H10=$U$8,D10,0)"
"IF(H10=$W$8,D10,0)"
"IF(H160=$I$8,D160,0)"
"SUM(A14:A159)"
"SUM(D10:D160)"
"SUM(J163:W163)"
"SUM(J14:J160)"
"SUM(W10:W160)"
"IF(H10=$I$8,D10,0)"
"IF(H10=$J$8,D10,0)"
"IF(H10=$K$8,D10,0)"
"IF(H10=$L$8,D10,0)"
"IF(H10=$M$8,D10,0)"
"IF(H10=$N$8,D10,0)"
"IF(H10=$O$8,D10,0)"
"IF(H10=$P$8,D10,0)"
"IF(H10=$Q$8,D10,0)"
"IF(H10=$R$8,D10,0)"
"IF(H10=$S$8,D10,0)"
"IF(H10=$T$8,D10,0)"
"D14"
"SUM(A10:A66)"
"SUM(D10:D89)"
"SUM(I91:U91)"
"SUM(C3:C22)"
"SUM(C3:C72)"
"SUM(F74:R74)"
"SUM(F3:F73)"
"F74-F3"
"SUM(C8:C40)"
"SUM(C52:C96)"
"SUM(C4:C10)"
"B15-C15+D15"
"+B4"
"Cover!A25"
"E11*1000000/L11"
"Cover!A25"
"SUM(B7:B12)"
"SUM(C7:C11)"
"+B31+B32+B33+B34-B35+B36"
"SUM(H9:H11)"
"SUM(H19:H22)"
"SUM(H32:H35)"
"SUM(H48:H49)"
"SUM(I14:I18)"
"SUM(I25:I28)"
"SUM(I47:I49)"
"SUM(I10:I13)"
"SUM(I16:I18)"
"SUM(I14,I20)"
"SUM(I34:I36)"
"SUM(F12:N12)"
"SUM(F12:F17)"
"SUM(J12:J19)"
"SUM(F23:F24)"
"SUM(H23:H25)"
"SUM(J15:J17)"
"SUM(J12,J18)"
"SUM(J27:J29)"
"SUM(J47:J50)"
"SUM(I9:I14)"
"SUM(I23:I27)"
"SUM(I31:I33)"
"SUM(I28,I34)"
"SUM(I36-I37)"
"SUM(I11:I14)"
"SUM(I15:I18)"
"SUM(I23:I25)"
"SUM(F15:M15)"
"SUM(F15:F26)"
"SUM(F12:F15)"
"SUM(F42:F47)"
"SUM(L42:L48)"
"SUM(I13:I15)"
"SUM(K22:K23)"
"SUM(G51:G54)"
"SUM(I13:I15)"
"SUM(I19:I20)"
"SUM(I16,I21,I23)"
"SUM(I28,I32)"
"SUM(I42:I46)"
"SUM(E11:I11)"
"SUM(E11:E13)"
"SUM(F59:F61)"
"234917+6349+54"
"+F68-H68"
"F68+F69+F70+F71+F72"
"SUM(F76:F81)"
"+F73+F82"
"2058"
"SUM(F107:H107)"
"SUM(F107:F108)"
"SUM(F109+F115)"
"SUM(F126+F133)"
"SUM(F117+F135)"
"SUM(F168:F175)"
"SUM(E12:E21)"
"SUM(C12:C21)"
"D23-E22"
"D23-H22"
"D23-K22"
"H10*H11"
"SUM(B10:B13)"
"B14+B16"
"H12-H14-H15-H17-H18"
"SUM(G25:G28)"
"SUM(D5:D16)"
"D17+D23"
"SUM(D10:D17)"
"SUM(($D$18+$E$18+$F$18)+$D$20)"
"E32+F32"
"$D$22+$B$32"
"I18+I32"
"I35-H18"
"$G$32/$B$32"
"(($D$35-$D$20)/$C$54)"
"(D35)/C54"
"(D35/C53)"
"C54+C55-C56"
"UPPER(""Diocese of Winona"")"
"SUM(F9:F13)"
"SUM(M8:M18)"
"SUM(F17:F20)"
"SUM(M22:M23)"
"SUM(F24:F38)"
"F14+F21+F39"
"SUM(F44:F55)"
"M19+M24+M29+M34+M39+M50+M55"
"SUM(F59:F76)"
"F41+F56+F77"
"M57+M78"
"F79"
"M80*-1"
"SUM(M82:M84)"
"SUM(B8:B22)"
"B28-B24"
"I83"
"I164"
"I12"
"I11-I14"
"IF(H18<0,I16*0.75,(IF(H18=""X"",0,I16*0.75)))"
"D57*G57"
"E57*G57"
"SUM(D57:D67)"
"SUM(H57:H68)"
"SUM(E72,E73)"
"SUM(H69:I81)"
"SUM(K69:K81)"
"SUM(I92:I94,I96:I97)"
"SUM(I100:I101,I103:I104)"
"SUM(I110:I113,I107:I108 )"
"SUM(K110:L113,K107:L108 )"
"SUM(I123:I125,I127:I129)"
"SUM(I132:I139,I141:I143,I145:I146)"
"I98+I105+I114+I130+I147"
"SUM(I155:I159,I161:I162)"
"I148+I163"
"SUM(I200:I201)"
"SUM(I206,I208)"
"SUM(I211:I219)"
"SUM(I222:I225)"
"K201+K203+K208+K219+K225+K228"
"K83"
"K164"
"I164"
"IF(K235>K236,K235-K236,""n/a"")"
"K229"
"IF(K235>K236,K236+K238,K235+K238)"
"K234-K239"
"I18"
"IF(K241=0,""XXX"",(IF(K234-(IF(K235<K236,K235,K236))>K241,""XXX"",""---"")))"
"IF(K241=0,""---"",(IF(K234-(IF(K235<K236,K235,K236))<K241,""XXX"",""---"")))"
"IF(B243=""XXX"",0.15*K240,0)"
"IF(B243=""---"",(K241-K238)*0.15,""---"")"
"IF(B263=""X"",-0.25*K245,0)"
"IF(B264=""X"",-0.5*K245,0)"
"IF(B265=""X"",-1*K245,0)"
"K245+I263+I264+I265"
"IF(B243=""XXX"",K240-K267,""---"")"
"IF(B243=""---"",K241-K238-K267,""---"")"
"SUM(E11:E20)"
"SUM(M9:M20)"
"SUM(G29:G31)"
"SUM(E29:E30)"
"SUM(G32+I32)"
"SUM(E33:M33)"
"SUM(E42)"
"SUM(I41:I42)"
"M42"
"SUM(G53:G63)"
"SUM(K53:K63)"
"'STEP 1 OF 2'!E22"
"M18/H6"
"H8/H6"
"'STEP 1 OF 2'!M35"
"H8/H6"
"'STEP 1 OF 2'!M45"
"H12/H6"
"'STEP 1 OF 2'!M65"
"H14/H6"
"'STEP 1 OF 2'!G22"
"H16/H6"
"H6-H8-H10-H12-H14"
"H32/H6"
"SUM(M7:M17)"
"M28/H6"
"SUM(M21:M27)"
"M40/H6"
"SUM(H19:H31)"
"H43/H6"
"SUM(M31:M39)"
"SUM(H35:H42)"
"H32+H43+H50+M18+M28+M40"
"H50/H6"
"H16"
"M45-M43"
"SUM(H46:H49)"
"SUM(G25:H25)"
"SUM(G12:H12)"
"200000*1.5702"
"1500000*1.5702"
"31500000*1.5702"
"1225000*1.5702"
"1605000*1.5702"
"17592*1.5702"
"52217*1.5702"
"825000*1.5702"
"24747*1.5702"
"1230000*1.5702"
"1692972*1.5702"
"437220*1.5702"
"6000*1.5702"
"1100000*1.5702"
"401000*1.5702"
"42166*1.5702"
"4716709*1.5702"
"900000*1.5702"
"81700*1.5702"
"635840*1.5702"
"244163*1.5702"
"112954*1.5702"
"608000*1.5702"
"357000*1.5702"
"63000*1.5702"
"374000*1.5702"
"573139*1.5702"
"12045*1.5702"
"1403*1.5702"
"942564*1.5702"
"3025000*1.5702"
"8294679*1.5702"
"77023*1.5702"
"700637*1.5702"
"165308*1.5702"
"1555064*1.5702"
"812500*1.5702"
"476000*1.5702"
"52778*1.5702"
"2937000*1.5702"
"SUM(336515*1.5702)"
"SUM(I5:I104)"
"SUM(I105)/80"
"SUM(I27:I93)/67"
"SUM(I94:I104)/11"
"E70"
"E70"
"E70"
"E70"
"C9*C5"
"C10*C5"
"C11*C5"
"C12*C5"
"C9*0.5+C10*1+C11*0.5+C12*1"
"C13*C5"
"C14*C5"
"C15*C5"
"(C9+C10+(C9*0.5)+(C10*1))*0.5"
"SUM(C9:C15)"
"G15*C5"
"C17*C5"
"C16-C17"
"C18*C5"
"D15"
"C27*0.05"
"D9+C28"
"SUM(D7:D17)"
"D6"
"-2180+9"
"3.25*0.2"
"+G505*45747"
"SUM(J675:K675)"
"SUM(D675:D677)"
"C10+C11"
"SUM(C13:C14)"
"5580690+3719120+2134246+1423"
"5158926+4296684+2029977+1041"
"C21"
"9184744+41396994+8777049"
"9607008+48115484+8668816"
"49877748+3729695"
"51155238+4026582"
"F3"
"D5+1"
"SUM(D8:D11)"
"D13-D10"
"SUM(D17:D31)"
"3347433-1292663"
"3048594.05+1292663/2"
"SUM(D51:G51)"
"SUM(L51:N51)*4/3"
"SUM(M51:O51)*4/2"
"SUM(N51:P51)*4/1"
"0.02*D69"
"#REF!"
"D66"
"D74+D73"
"D69-D76"
"D78/D69"
"'Year-by-Year Data'!D5"
"D5-3"
"D1-1"
"SUM('Year-by-Year Data'!D8:G8)"
"0.02*H15"
"H62"
"H12"
"SUM(H19:H20)"
"H15-H22"
"H23/H15"
"'Year-by-Year Data'!C17"
"SUM('Year-by-Year Data'!D17:G17)"
"C29"
"IF(H29-H$17<0.01,0,H29-H$17)"
"SUM(H46:H60)"
"+K14-O14"
"SUM(K14:K16)"
"499+48"
"376+117"
"248+23"
"SUM(K20:K26)"
"+K17-K27"
"+H29+H35"
"+K37+K39"
"SUM(K42:K45)"
"+K69+0.01"
"+N69"
"+N71"
"+K70"
"+N61-M61"
"114835741-2081898"
"-341150932"
"-9598671+961769+2081898"
"9598671-8636902"
"+K61/K66"
"+K62/K66"
"K63/K66"
"K64/K66"
"1079-679"
"+L11+N11"
"+D11+F11"
"SUM(D11:D12)"
"42-21"
"124+298"
"342+400"
"475+145"
"507-2-20"
"32-16"
"+D13+D17+D21"
"174-83+5"
"13-6"
"15+2"
"33-16"
"115+275"
"314+372"
"439+133"
"462-13"
"887-449-3"
"26-14"
"SUM(D29:D33)"
"179+20"
"7-4"
"3+2"
"4-1"
"2-1"
"63-3"
"61-3-3"
"49-5"
"90-9-2+4"
"88-3"
"25-12"
"14+1-3-7"
"4+2"
"8+5-2"
"9+1-1"
"20-9+2"
"26+1"
"71-32"
"7-3"
"34-20"
"9-5"
"7-2"
"-3+2"
"3+1+3"
"SUM(D45:D62)"
"12-2-5+5-1-2-2"
"3+17"
"24+15"
"15+29"
"11-3-2"
"6-3-1"
"6-3-2"
"SUM(D63:D69)"
"9+2"
"20+28"
"40+17"
"59+5"
"22+1"
"D23-D34-D42-D70-D79-D81"
"8"
"29-23"
"-154-5+2+3"
"-560+414"
"-283+140"
"+N91+L91"
"106-35"
"104-71-35"
"-1-14-1"
"SUM(D95:D102)"
"+D83+D87+D91+D103"
"+D106+D109"
"+D112+D116+D117"
"+D13-D29-D63-D72-D75-D78"
"+F13-F29-F63-F72"
"+H13-H29-H63-H72-H78"
"+D15-D31-D65-D73-D76"
"+F15-F31-F65"
"+J15-J31-J65-J73"
"+D20-D67"
"+D19-D33-D68"
"-D69"
"SUM(D121:D126)"
"422-2-12"
"118+20"
"117+16"
"SUM(D15:D18)"
"6043-4"
"163-20"
"SUM(D19:D27)"
"122+4-2"
"236+2"
"SUM(D34:D39)"
"5634"
"5979+188"
"SUM(D40:D50)"
"+'P&L Crib'!I5"
"+'P&L Crib'!I5"
"+'P&L Crib'!I5"
"+'P&L Crib'!I5"
"+'P&L Crib'!I5"
"+'P&L Crib'!I5"
"913+2"
"400-400"
"32+15"
"34+15"
"52-37-15"
"2+6"
"6+1"
"1+8"
"SUM(D12:D20)"
"SUM(F11:F20)"
"79+2"
"112+17-2"
"24-17"
"329+225"
"185+155"
"115+360+2-12"
"277-12"
"SUM(D24:D28)"
"34-21"
"4+110"
"4+42"
"68+27"
"2"
"10-4"
"4+4"
"SUM(D32:D47)"
"+D8+D21+D29+D48"
"14-4"
"95-12"
"94-11"
"93-11"
"10-10"
"SUM(F53:F58)"
"37+15"
"15+39"
"16+41"
"15+2"
"SUM(D61:D63)"
"26-5"
"153-26"
"131+4"
"26-2"
"121-49"
"49-3"
"131-5"
"131-15"
"SUM(D66:D78)"
"2+3"
"SUM(D82:D85)"
"13+2"
"11+2"
"9+2"
"8+1"
"72"
"1+1"
"2+1"
"1+4"
"27-17"
"7+2+1-2+21"
"29-21"
"SUM(D86:D97)"
"SUM(F88:F97)+F86"
"D50+D59+D98+D79"
"F50+F59+F98+F79+F64"
"A4"
"A4"
"A4"
"560-132-97"
"694-447"
"492-244"
"259+5+2"
"186+308"
"132+97"
"447-3"
"SUM(D105:D106)"
"SUM(D109:D115)"
"152+27+5"
"156-8-1"
"122+4-2"
"76-2"
"142"
"124-16-3"
"104+4"
"40+16"
"9-3"
"7-6"
"4+17"
"18+2-1+8-1"
"7+1"
"7+1+1-1"
"2+2+2"
"2+4"
"SUM(D128:D147)"
"+D107+D116+D120+D118+D126+D148"
"297-121"
"4"
"3+1+1"
"1264"
"906+16+3"
"14+1"
"11+2+1"
"10+1"
"114"
"90"
"91"
"88+2"
"30+3"
"29+3"
"28+3"
"32-8"
"19-3"
"16+6"
"16+9"
"10"
"43-1"
"8+33"
"35+8"
"D150+D169+D176+D178+D197"
"-214-8-35+1+2"
"SUM(D199:D201)"
"+D203-D100"
"+D11+E11"
"SUM(D11:D13)"
"SUM(H11:H12)"
"208-1"
"-6+1+2"
"-1-8"
"SUM(D14:D33)"
"5-10"
"SUM(D38:D48)"
"SUM(H37:H48)"
"SUM(D52:D53)"
"+D34+D49+D54+D56+D58"
"+D60+D62"
"109+101"
"754+20"
"580+20"
"SUM(F7:F8)"
"12615-5000"
"SUM(F12:F17)"
"F9-F18"
"SUM(F20:F24)"
"F27-F30"
"+F33/F37"
"F33/F40"
"-1526"
"+F44/32703"
"+J44/32761"
"-0.05"
"SUM(G7:G12)"
"SUM(I7:I11)"
"SUM(G13:G20)"
"SUM(G27:G30)"
"SUM(G31:G37)"
"317745-7942-53102"
"290705-141-47529"
"893867-20595-141271-1"
"462699+E9-39810-35325"
"1115677-2+486+6744-1063-425214-268403-56169-2625-140101+437-6526-48834-39056"
"152966-114-17295+18601-46674+232+633"
"(1510767-25042)+1520-3521+6744-1063-425214-268403-56169-2625-140101+437-9178-130517-104314-1"
"228084+E11-39520+1236+342-57756+23279+376-676"
"48859+39056+749"
"75144-19-364"
"142031+104314+2220"
"136079+E12-342-376"
"576"
"627"
"2048+1"
"2191+E13"
"3752"
"25439-3619-4000-50-749-2551+2019-122"
"19782-1833-3+19-691-832+132"
"64017-3619-4000-50-1620-8094-364-2220+1"
"35840+E14-736-677-697-1713+456"
"-6744+3619+4000+53-437+6695+425214+268403+56169+3549+4500+2625"
"446-25805-633"
"3521-30938-23211-6744+3619+4000+53-437+6695+425214+268403+56169+3549+4500+2625"
"-87056+E15"
"13155-122349+1345-900+2230+607+17995-633"
"SUM(C11:C15)"
"+C9-C16"
"1143-38194+4439-4444+3+2194+38-2844"
"-34616+1587+604-1360+627-650"
"3401-106897+13115-14164+3+6119+41-8223"
"-68825+E18-55+641-635+210-42+1+619-6-607+174-396"
"-14744-4039-579+6695+4500+3549+70-14"
"25281-18+2-25805-1221-4-7"
"-16437-12204+51815+6695-30938-23211+3549+4500+20-12+1"
"359+E19-825+4-60-5"
"SUM(C17:C19)"
"130996-1741+(1063*0.28)"
"18685-176+369"
"200806-3952+(1063*0.28)"
"-26037+E21+206"
"35803-6373-44"
"2952+1571-1063+1063-140101-1741+(1063*0.28)"
"-1318+369+587-176"
"1063-1063-140101+10850+2235-3952+(1063*0.28)"
"-9479+E23+772-1635+206+176"
"-4020-6373+628-44-1"
"C20-C21+C23+C22"
"-185933"
"SUM(C24:C25)"
"C24/(C36/1000)"
"C25/(C36/1000)"
"C26/(C36/1000)"
"C24/(C37/1000)"
"C25/(C37/1000)"
"C26/(C37/1000)"
"93507-4231-2427"
"110909-3613-5166"
"258760-33979-8270"
"254177-3-19287"
"44430+38960-914-34-2766-940"
"51488+48468+3-175-306-1331-226"
"14795"
"4231+33979+914+34+605+336+35113+100000+2427+8270+2766+940+78+317"
"3613+3+175+306+237+171041+9024+5166+19287+1331+226+660+670+29358"
"SUM(F8:F12)"
"583688+106326"
"841350+76722"
"6+399574+207456+1151759+21146-336-317"
"5300+418472+202767+1624670+22544+8488-237-670"
"215291-29358"
"4792+13492+9344+12488+26+6926+6+19148-605-78-1"
"4114+21373+13894+183592+43+8443+7+19650-9024-660"
"250000+430000+13395-2522+18777"
"585484-340000+12240+9933-20500-726-2"
"15800+2522+5441+11+16653+2522+12+4149+9605"
"20500+3678+5543+23+5072+726+2+5607+473+12914+1194"
"73068+187260-5441-16653-4149-9605"
"76859+226127-3678-5543-5607-12914"
"13918-11"
"16944-23-473"
"SUM(F21:F24)"
"1709821-143750+1760+90221-2522"
"1704571-141000+41683+340000"
"1+55635-12"
"25355-1194"
"78575"
"78575-5072"
"143750-1760"
"141000"
"85818"
"163588"
"-1170722"
"106130-7268+1"
"-1-33619"
"+F29+F40+F32+F33"
"IS!C26"
"IS!E26"
"IS!I26"
"IS!C12"
"IS!E12"
"IS!I12"
"914491"
"1101790-1366"
"15251-128270"
"31243-128270"
"-2416"
"-3613-5166"
"16989"
"-3192"
"724+1061+1034+2700-2278"
"132-1720-27501+2851-26668-27688"
"1274+1694+1061+2404+4537-966-46741"
"256-2587+7301+12245-93416-31230-1"
"294+492+8548+14522-39090-35631"
"SUM(D10:D17)"
"-35847"
"-155945"
"-170817"
"-13447"
"-29234+16+91"
"-53654"
"-83866-41219-29234+3+80+14+16+91-275"
"54262-239623+80+14+16+3+91+22+116"
"-23512"
"-5357-16-91"
"-62958"
"-11205-16243-5357-3-91-14-80-16+275"
"-54262-80-14-16-3-91-22-116"
"-5563"
"-14768"
"89-9683"
"-18828"
"-19485"
"SUM(D20:D25)"
"-54926"
"62029"
"0"
"8098"
"816+4986"
"816"
"+D18+D26+D36+D37"
"113596"
"+D38+D39"
"+E6"
"SUM(F9:F11)"
"SUM(F15:F20)"
"F12-F21"
"F31+F29"
"F33/F38"
"+E6"
"4101+3052"
"39828-I45"
"9260-O45"
"SUM(I43:I49)"
"6777+375"
"5641-375"
"SUM(I53:I56)"
"D15-174979"
"H15-160830"
"D16-464939"
"H16-403075"
"D17-92082"
"H17-66694"
"SUM(D8:D10)"
"H26-366860"
"J26-316647"
"430012+81946"
"196665+98573+110816+44438"
"H27-83326"
"J27-71094"
"H28-39100"
"J28-39945"
"35621+202+1684+487+12359"
"17139+2830+28737+1065+3071"
"H30-242714"
"J30-202913"
"SUM(D29:D30)"
"H34-86679"
"J34-58415"
"H35-99489"
"J35-113029"
"H36-269173"
"J36-221785"
"H37-33945"
"J37-33721-736"
"46754+1065"
"SUM(D34:D37)"
"H41-46346"
"J41-5190"
"H42-100583"
"J42-88672"
"H43-27753"
"J43-35131"
"H44-50688"
"J44-63109"
"H45-95"
"J45-10063"
"SUM(D41:D45)"
"H47-16337"
"H48-912"
"J48-748"
"121+698+403"
"-5570+96575+352"
"-33261+102630+685"
"2207+292544+1533"
"6880+265245+2355"
"17802+43+17061"
"29272-149+19590"
"95430-1347+68476"
"94285-405+65427"
"6074+2248"
"6329+1704"
"20881+8970"
"6436+3007"
"14217+4885"
"19780+4428"
"65949+20183"
"61880+17499"
"-4402+1786"
"-5240+9615"
"-24186+23170"
"-3866+28761"
"4867+2603"
"13752+2621"
"36776+10412"
"47830+10480"
"-183+157"
"-830+1199"
"-1849+331"
"-3108+5583"
"-1265+5381"
"4080+5381"
"-1463+1"
"-4668+11+11+1"
"-7567+15+14-1"
"-15292+44+44+9"
"48004+838"
"178136+3058"
"70856-7737"
"84063-39070"
"212887-39780"
"195401-39070"
"-268403"
"-20821-11000-15000-8165-1183"
"-4500-6695-3549"
"407-359-5229"
"-2230-13155-607+1"
"-2625+6744-3619-4000-53+437+D111-3521"
"-19535+634"
"D112"
"SUM(D105:D113)"
"2531+115549+986-6499-8663"
"-39991-408"
"-161205+654"
"-1724-230-4"
"3-3588"
"-3079-9487+8507+3+2053-19"
"-1691-5872"
"-20327-491+17996+9-53-27-2"
"-258609+43455"
"154777-39228+2531+986-6499-8663"
"-204099-H145-H146-H147"
"SUM(D145:D150)"
"-50000-140101"
"193-484"
"709-74"
"-3759-186"
"-6373-44"
"7768+12877+192"
"33990+178"
"69594+48"
"97849+330"
"267699+293"
"91845"
"77366+354"
"5710+25818"
"-F193+D193"
"51616-2"
"726+20500+2"
"SUM(F210:L210)"
"158905"
"2082+6-6+38"
"9772+49+59+33+44+3"
"29697+2+99+5+255+910"
"17364+391+7+143+34+221+31+275"
"881+35+14+44+33"
"2016+31+413+1+50"
"2341+296+135+397+135+434"
"4816+3+206+979+24+138"
"234+59+7"
"5583+3"
"SUM(D21-F21)"
"SUM(D21:D29)"
"SUM(D8:D10)"
"SUM(D13:D14)"
"D11+D15"
"SUM(D16:D24)"
"SUM(D29:D34)"
"SUM(D46,D42,D35)"
"D35*0.35"
"D42*0.084"
"SUM(D51,D47)"
"E58*0.93"
"SUM(D25-D61)"
"D65"
"D65"
"D65"
"K65"
"SUM(Detail!D8:D10)"
"-Detail!D15"
"SUM(D8:D9)"
"SUM(Detail!F10:F17)"
"Detail!D17"
"SUM(D10:D18)"
"SUM(Detail!D29:D34)"
"SUM(Detail!D37:D41)"
"SUM(Detail!D44:D45)"
"SUM(Detail!D49:D50)"
"Detail!D53"
"SUM(D22:D33)"
"SUM(D19-D34)"
"D38"
"D38"
"D38"
"K38"
"SUM(Detail!D8:D10)"
"SUM(D8:I8)"
"-SUM(Detail!D13:D14)"
"SUM(D8:D9)"
"Detail!D17"
"Detail!D23"
"SUM(D10:D20)"
"SUM(Detail!D29:D34)"
"SUM(Detail!D37:D41)"
"SUM(Detail!D44:D45)"
"SUM(Detail!D49:D50)"
"H24*0.35+H25*0.084"
"Detail!D53"
"SUM(D24:D35)"
"SUM(D21-D36)"
"(B12)"
"SUM(E12:H12)"
"SUM(J12:N12)"
"SUM(N12/I12)"
"D12+N12"
"C12-Q12"
"Q12/C12"
"SUM(J13:M13)"
"D13+J13+K13+L13+M13"
"SUM(B12:B18)"
"SUM(B22:B25)"
"SUM(B29:B31)"
"SUM(B35:B36)"
"SUM(B40:B44)"
"SUM(D56)"
"SUM(R59)"
"SUM(B11:B64)-(B62+B58+B53+B50+B45+B37+B32+B26+B19)"
"SUM(B73:H73)"
"SUM(C30:I30)"
"SUM(C30:C36)"
"330.4-254.4"
"SUM(C118:C125)"
"SUM(C3)/E3"
"SUM(C3)+C10"
"SUM(C4)/C3"
"SUM(C5)/C3"
"C3-C5"
"C3-C7"
"SUM(I4:I6)"
"SUM(C8)/C5"
"SUM(B7:B8)"
"SUM(C10)/E3"
"SUM(C5+C12)"
"SUM(G14:G15)"
"SUM(C7+C14)"
"SUM(F14)/F13"
"C8+C15"
"SUM(F15)/F13"
"C18/E3"
"SUM(G18)/G20"
"C7"
"C19/E3"
"SUM(G19)/G20"
"C14"
"SUM(C21)/C3"
"C3-C22"
"C22/C3"
"SUM(C26)/C10"
"C10-C27"
"SUM(C27)/C10"
"(D4+E4)/$F$7"
"SUM(D4:E4)"
"SUM(D4:D6)"
"D7+E7"
"(D10+E10)/$F$13"
"(D16+E16)/$F$23"
"SUM(B16:B22)"
"SUM(B28)/B26"
"(D5/B5)"
"(D10/D17)*100"
"(M10/M16)*100"
"(M11/M16)*100"
"(M12/M16)*100"
"(M13/M16)*100"
"(M14/M16)*100"
"(M15/M16)*100"
"(M16/M16)*100"
"M17/K17"
"SUM(M10+M11+M12+M13+M15+M16)"
"SUM(Q17)/O17"
"(M20+Q20)/($M$23+$Q$23)"
"SUM(D33:D35)"
"(D33+H33)/($D$36+$H$36)"
"SUM(C46)/C49"
"SUM(D33+H33+M20+Q20)"
"SUM(C47)/C49"
"SUM(C48)/C49"
"SUM(C3)/E3"
"SUM(C3)+C10"
"SUM(C4)/C3"
"SUM(C5)/C3"
"C3-C5"
"C3-C7"
"SUM(I4:I6)"
"SUM(C8)/C5"
"SUM(B7:B8)"
"SUM(C10)/E3"
"SUM(C5+C12)"
"SUM(G14:G15)"
"SUM(C7+C14)"
"SUM(F14)/F13"
"C8+C15"
"SUM(F15)/F13"
"C18/E3"
"C3"
"SUM(G18)/G20"
"C7"
"C19/E3"
"C10"
"SUM(G19)/G20"
"C14"
"SUM(C21)/C3"
"C3-C22"
"C22/C3"
"C5"
"C7"
"SUM(C26)/C10"
"C10-C27"
"SUM(C27)/C10"
"C14"
"C33/$C$36"
"'SAO Report Graphs Data'!E4"
"G33/$G$36"
"'SAO Report Graphs Data'!D4"
"SUM(C33:C34)"
"C39/$C$42"
"G39/$G$42"
"(D4+E4)/$F$7"
"SUM(D4:E4)"
"SUM(D4:D6)"
"D7+E7"
"(D10+E10)/$F$13"
"D10/$D$13"
"(D16+E16)/$F$23"
"SUM(B16:B22)"
"'Profile Graphs Data'!E3"
"'Profile Graphs Data'!F13"
"SUM(B28)/B26"
"'Profile Graphs Data'!F13"
"(D5/B5)"
"(D10/D17)*100"
"(M10/$M$17)*100"
"(Q10/$Q$17)*100"
"(D11/D17)*100"
"(D12/D17)*100"
"(D13/D17)*100"
"(D14/D17)*100"
"(D15/D17)*100"
"(D16/D17)*100"
"D10+D11+D12+D13+D15+D16"
"(D17/D17)*100"
"M17/K17"
"(N10+N11+N12+N13+N15+N16)/100"
"SUM(Q17)/O17"
"B17"
"SUM(D20:D22)"
"(M26+Q26)/(Q29+M29)"
"(M27+Q27)/(Q29+M29)"
"(M28+Q28)/(Q29+M29)"
"B17"
"B20"
"(M20+Q20)/($M$23+$Q$23)"
"(D33+H33)/($D$36+$H$36)"
"SUM(C46)/C49"
"SUM(D33+H33+M20+Q20)"
"(D26+H26)/($D$29+$H$29)"
"SUM(C47)/C49"
"SUM(C48)/C49"
"NOW()"
"'BM Spreadsheet per Court Order'!U11"
"G32+G34"
"'Data Entry Sheet'!G18"
"'Data Entry Sheet'!G20"
"'Data Entry Sheet'!G22"
"'Data Entry Sheet'!G24"
"'Data Entry Sheet'!G26"
"ROUND(B11/(C11+D11+E11+F11),4)"
"B11/(C11+D11+F11)"
"H11-G11"
"I11*C11"
"E11*G11"
"'Data Entry Sheet'!G28"
"K11-L11"
"IF(MIN(J11,M11)<0,0,MIN(J11,M11))"
"C11/(C11+E11+F11)"
"VLOOKUP(O11,'[1]Note 1 Automation'!$A$1:$B$21,2)"
"G11*C11"
"N11*P11"
"Q11+R11"
"(S11/Q11)*G11"
"T11-G11"
"B12/(C12+D12+E12+F12)"
"NOW()"
"D17"
"SUM(D29:D32)"
"SUM(D33:D35)"
"SUM(D46,D47,D50)"
"D$17"
"D56-D57-D58"
"D59-D60"
"D61-D63+D62"
"D84*D19"
"D33-(D39+D41)"
"D74+D34"
"D61*(1-D20)"
"D68+D60"
"D76+D60"
"D76-(D75-E75)"
"D68/D19"
"D50/D19"
"D77/D19"
"D79/D19"
"D33/D42"
"D56/D31"
"D30/(D56/365)"
"D56/D34"
"D56/D36"
"D46/D36"
"D61/D63"
"(D59+D22)/(D63+D22+D23)"
"D68/D56"
"D61/D36"
"D68/D36"
"D68/D50"
"D18/D83"
"D18/D86"
"D18/D85"
"D160"
"C161"
"C159"
"C161"
"D159*E159*F159"
"D106"
"D100"
"D36/D50"
"E106"
"E100"
"E36/E50"
"I106"
"I100"
"1/(1-I102)"
"SUM(M20:P21)"
"SUM(M20:P21)"
"SUM(M20:P21)"
"SUM(M20:P21)"
"SUM(R22:U33)"
"SUM(R22:U33)"
"SUM(R22:U33)"
"SUM(R22:U33)"
"SUM(R41:R54)"
"SUM(R41:R54)"
"SUM(R41:R54)"
"SUM(R41:R54)"
"R16+R35-R55"
"R16+R35-R55"
"R16+R35-R55"
"R16+R35-R55"
"R7+R8-R9"
"R7+R8-R9"
"R7+R8-R9"
"R7+R8-R9"
"SUM(R16:U19)"
"SUM(R16:U19)"
"SUM(R16:U19)"
"SUM(R16:U19)"
"SUM(J8:J20)"
"C6*G6"
"SUM(H5:H12)"
"SUM(H16:H17)"
"SUM(H21:H24)"
"SUM(H35:H41)"
"SUM(H44:H46)"
"H53+H47+H42+H32+H25+H18+H13"
"H56+H55"
"+X11-T11"
"SUM(T11:T13)"
"+'Back Page'!J36"
"+'Back Page'!N36"
"+'Back Page'!N43"
"+'Back Page'!N55"
"SUM(T19:T33)"
"+T15-T35"
"+T35+T37"
"+'Front Page'!X46"
"+H7"
"SUM(H9:H12)"
"SUM(H14:H21)"
"SUM(H23:H34)"
"SUM(H7:H34)"
"SUM(L39:L42)"
"SUM(L46:L54)"
"SUM(C4:C6)"
"C9+C10+C11"
"C7-C12"
"C12/C7*100"
"C14/C7*100"
"C20-C26"
"C24-C25-C26"
"C27-C28"
"C27"
"C26"
"C43+C44"
"C31"
"C39"
"C41"
"C55+C56-C57-C58"
"C59/C14"
"C31"
"C41"
"C42"
"+C30"
"69810-15000"
"109271-25000"
"C79-C80-C82+C83+C84"
"178601-15000"
"176312-25000"
"C85/C86"
"C79"
"C93-C94-C96+C97"
"D93-D94-D96+D97-15000"
"E93-E94-E96+E97-25000"
"C86-C44"
"C98-C99-C100-C101-C102"
"C20"
"C100"
"C48"
"SUM(C108:C112)"
"C113/2000"
"C114/128.5"
"C114/43"
"C20"
"C97"
"C111"
"SUM(C122:C125)"
"C4/C9"
"C4-C9"
"C12/C7"
"C14/C7"
"C185"
"C31"
"C87"
"C103"
"C24/C7"
"C25/C24"
"C30/C24"
"C26/C24"
"1-C156-C157-C158"
"C4"
"C9"
"C24"
"(C164-C165)/C167"
"C7"
"C12"
"C174/C173"
"C31"
"C44"
"C180+C181-C182"
"C24"
"C123"
"C191"
"C31"
"C24"
"C222*C223"
"SUM(C226:C234)"
"C235"
"C224-C235"
"D190"
"C182"
"'Sheet2 (4)'!B39"
"C264/2000"
"$C266+C243"
"C268/C222"
"C126"
"C276"
"C276"
"C14"
"$A294*C$293"
"'Sheet2 (3)'!D73"
"'Sheet2 (4)'!C72"
"'Sheet2 (5)'!D74"
"'Sheet2 (3)'!B76"
"'Sheet2 (4)'!B75"
"'Sheet2 (5)'!B77"
"'Sheet2 (3)'!C76"
"'Sheet2 (4)'!C75"
"'Sheet2 (5)'!C77"
"C295"
"C307/C303"
"(1-C$308)*C304"
"C309/128.5"
"C303-C307"
"Sheet1!C223"
"B4*B5"
"SUM(B9:B20)"
"IF(B21>0,(B6-B21),0)"
"SUM(B53:H53)"
"SUM(B27:B35)"
"0.06*Sheet1!C14"
"SUM(B36:B39)"
"B40/B26"
"B3"
"IF(B21>0,(B21+$B42),0)"
"IF(B45>0,(B45/B4),0)"
"A2"
"B44"
"B21"
"IF(B53>0,(B21/B4),0)"
"IF(B55>0,(B53*B55),0)"
"SUM(B59:H59)"
"B40"
"Sheet1!C276"
"B39"
"Sheet1!C125"
"B38"
"B68"
"Sheet1!C41"
"C65-C66-C67+C68-C69+C70"
"C71/B26"
"C62+C71"
"B52"
"IF(B59>0,($C72+B55),0)"
"IF(B76>0,(B76/B4),0)"
"C71"
"B35"
"B27"
"Sheet1!C46"
"Sheet1!C48"
"C82-C83-C84+C85+C86"
"C87/B26"
"C62+C87"
"B75"
"IF(B78>0,(B55+$C89),0)"
"IF(B94>0,(B94/B4),0)"
"A2"
"B52"
"A48"
"A78"
"A96"
"Sheet1!C223"
"B4*B5"
"SUM(B9:B20)"
"IF(B21>0,(B6-B21),0)"
"SUM(B52:H52)"
"Sheet1!D190"
"SUM(B27:B35)"
"Sheet1!D182"
"(0.06*Sheet1!D14)"
"SUM(B36:B39)"
"B40/B26"
"B3"
"IF(B21>0,(B21+$B42),0)"
"IF(B45>0,(B45/B4),0)"
"A2"
"B44"
"B21"
"IF(B52>0,(B21/B4),0)"
"IF(B54>0,(B52*B54),0)"
"SUM(B58:H58)"
"B40"
"Sheet1!D276"
"B39"
"Sheet1!D42"
"B38"
"B67"
"Sheet1!D41"
"C64-C65-C66+C67-C68+C69"
"C70/B26"
"C61+C70"
"B51"
"IF(B58>0,($C71+B54),0)"
"IF(B75>0,(B75/B4),0)"
"C70"
"B35"
"B27"
"Sheet1!D46"
"Sheet1!D48"
"C81-C82-C83+C84+C85"
"C86/B26"
"C61+C86"
"B74"
"IF(B77>0,(B54+$C88),0)"
"IF(B93>0,(B93/B4),0)"
"A2"
"B51"
"A47"
"A77"
"A95"
"Sheet1!D223"
"B4*B5"
"SUM(B9:B20)"
"IF(B21>0,(B6-B21),0)"
"SUM(B54:H54)"
"Sheet1!E44"
"SUM(B27:B35)"
"Sheet1!E182"
"0.06*Sheet1!E14"
"SUM(B36:B39)"
"B40/B26"
"B3"
"IF(B21>0,(B21+$B42),0)"
"IF(B46>0,(B46/B4),0)"
"A2"
"B45"
"B21"
"IF(B54>0,(B21/B4),0)"
"IF(B56>0,(B54*B56),0)"
"SUM(B60:H60)"
"B40"
"Sheet1!E276"
"B39"
"Sheet1!E125"
"B38"
"B69"
"Sheet1!E111"
"C66-C67-C68+C69-C70+C71"
"C72/B26"
"C63+C72"
"B53"
"IF(B60>0,($C73+B56),0)"
"IF(B77>0,(B77/B4),0)"
"C72"
"B35"
"B27"
"Sheet1!E46"
"Sheet1!E48"
"C83-C84-C85+C86+C87"
"C88/B26"
"C63+C88"
"B76"
"IF(B79>0,(B56+$C90),0)"
"IF(B95>0,(B95/B4),0)"
"A2"
"B53"
"A49"
"A79"
"A97"
"IF(AND(B16<>"""",C16<>""""),(B16/C16)-1,"""")"
"IF(AND(B18<>"""",C18<>""""),IF(AND(C18>0, B18>0),(B18/C18)-1,""N/A""),"""")"
"IF(AND(B24<>"""",C24<>""""), IF(AND(B24=0, C24=0), ""No Debt"", IF(C24=0, ""Initiated Debt"", (B24/C24)-1)), """")"
"IF(AND(F16<>"""",F17<>"""",F18<>"""",F22<>"""",F23<>"""",F24<>"""",F25<>"""",F26<>""""), 1,0)"
"IF(AND(B16<>"""",B17<>""""), (B16-B17)/B16, """")"
"IF(AND(B33<>"""",C33<>""""), (B33-C33)*100, """")"
"IF(SUM(F31:H31)>0, (SUM(F33:H33))/(SUM(F31:H31)), """")"
"IF(AND(B18<>"""",B16<>""""), B18/B16, """")"
"IF(SUM(F31:H31)>0, (SUM(F34:H34))/(SUM(F31:H31)), """")"
"IF(AND(B22<>"""",B24<>"""",B26<>""""), IF((B24+B26)>0,(B22/(B24+B26)),""No Debt!""), """")"
"IF(AND(B35<>"""",C35<>""""), IF(C35<>""No Debt!"", IF(B35<>""No Debt!"", ((B35/C35)-1), ""Eliminated Debt!""), IF(B35<>""No Debt!"", ""Initiated Debt"", ""No Debt!"")), """")"
"IF(SUM(F31:H31)>0, IF((F24+G24+H24+F26+G26+H26)>0, ((F22+G22+H22)/(F24+G24+H24+F26+G26+H26)), ""No Debt!""), """")"
"IF(AND(B22<>"""",B24<>"""",B26<>""""), B22-(B24+B26), """")"
"IF(SUM(F31:H31)>0, (SUM(F36:H36))/(SUM(F31:H31)), """")"
"IF(AND(B22<>"""",B23<>"""",B25<>"""",B24<>""""), (B23-B22)/(B25-B24), """")"
"IF(SUM(F31:H31)>0, (SUM(F37:H37))/(SUM(F31:H31)), """")"
"IF(AND(B29<>"""",B30<>""""), (B29-B30)/B16, """")"
"IF(SUM(F31:H31)>0, (SUM(F38:H38))/(SUM(F31:H31)), """")"
"IF(OR(B46=0,B46=1,B46=""""), """", ""Invalid"")"
"IF(D16<>"""", IF(D16>=15%,3,IF(D16>=10%,2,IF(D16>=5%,1,0))), """")"
"IF(D33<>"""", IF(D33>0,3,IF(D33>(-1),2,IF(D33>=(-3),1,0))), """")"
"IF(D19<>"""", IF(D19<0,3,IF(D19<4%,2,IF(D19<=6%,1,0))), """")"
"IF(AND(B35<>"""",D35<>""""), IF(B35=""No Debt!"", 3, IF(D35>0, 2, IF(AND(D35=""Initiated Debt"", B35>=1.5), 2, IF(D35>(-10%), 1, IF(AND(D35=""Initiated Debt"", B35<1.5), 1,0))))), """")"
"IF(D37<>"""", IF(D37<(-10%), 3, IF(D37<(-5%), 2, IF(D37<=0,1,0))), """")"
"IF(OR(G52=0,G52=1,G52=2,G52=3,G52=""""), """", ""Invalid"")"
"SUM(B46:B52)"
"IF(OR(B56=0,B56=1,B56=2,B56=""""), """", ""Invalid"")"
"IF(AND(B33<>"""",I33<>""""), IF(((B33-I33)*100)>=5, 4, IF(((B33-I33)*100)>=0, 2, 0)), """")"
"IF(B33<>"""", IF(B33>60%,2,IF(B33>=40%,1,0)), """")"
"IF(B34<>"""", IF(B34>10%,2,IF(B34>=7%,1,0)), """")"
"IF(AND(B35<>"""", I35<>"""", B36<>"""", I36<>""""), IF(AND(B36>0,I36>0), IF((B36/I36)>=5, 4, IF((B36/I36)>=2, 2, 0)), IF(AND(B35<>""No Debt!"", I35<>""No Debt!""), IF((B35/I35)>=1.25, 4, IF(B35>=I35, 2, 0)), IF(B35=""No Debt!"", 4, 0))), """")"
"IF(B35<>"""", IF(B35=""No Debt!"", 2, IF(B35>=1.5,2,IF(B35>=1,1,0))), """")"
"IF(AND(B37<>"""",I37<>""""), IF((B37/I37)-1<=(-0.25), 4, IF((B37/I37)-1<=0, 2, 0)), """")"
"IF(B37<>"""", IF(B37<1,2,IF(B37<=1.25,1,0)), """")"
"IF(OR(G60=0,G60=2,G60=4,G60=""""), """", ""Invalid"")"
"SUM(G56:G60)"
"SUM(B56:B61)"
"(B53+B62 +G53+G61+G63)"
"IF(AND(B46<>"""",B47<>"""",B48<>"""",B49<>"""",B50<>"""",B51<>"""",B52<>"""",B56<>"""",B57<>"""",B58<>"""",B59<>"""",B60<>"""",B61<>"""",G46<>"""",G47<>"""",G48<>"""",G49<>"""",G50<>"""",G51<>"""",G52<>"""",G56<>"""",G57<>"""",G58<>"""",G59<>"""",G60<>"""",G63<>""""), IF(C65>=50, ""Top Tier!"", IF(C65>=40, ""Second Tier"", IF(C65>=30, ""Third Tier"", ""Fourth Tier""))), """")"
"IF(AND(B16<>"""",C16<>""""),(B16/C16)-1,"""")"
"IF(AND(B18<>"""",C18<>""""),IF(AND(C18>0, B18>0),(B18/C18)-1,""N/A""),"""")"
"IF(AND(B24<>"""",C24<>""""), IF(AND(B24=0, C24=0), ""No Debt"", IF(C24=0, ""Initiated Debt"", (B24/C24)-1)), """")"
"IF(AND(F16<>"""",F17<>"""",F18<>"""",F22<>"""",F23<>"""",F24<>"""",F25<>"""",F26<>""""), 1,0)"
"IF(AND(B16<>"""",B17<>""""), (B16-B17)/B16, """")"
"IF(AND(B29<>"""",C29<>""""), (B29-C29)*100, """")"
"IF(SUM(F27:H27)>0, (SUM(F29:H29))/(SUM(F27:H27)), """")"
"IF(AND(B18<>"""",B16<>""""), B18/B16, """")"
"IF(SUM(F27:H27)>0, (SUM(F30:H30))/(SUM(F27:H27)), """")"
"IF(AND(B22<>"""",B24<>"""",B26<>""""), IF((B24+B26)>0,(B22/(B24+B26)),""No Debt!""), """")"
"IF(AND(B31<>"""",C31<>""""), IF(C31<>""No Debt!"", IF(B31<>""No Debt!"", ((B31/C31)-1), ""Eliminated Debt!""), IF(B31<>""No Debt!"", ""Initiated Debt"", ""No Debt!"")), """")"
"IF(SUM(F27:H27)>0, IF((F24+G24+H24+F26+G26+H26)>0, ((F22+G22+H22)/(F24+G24+H24+F26+G26+H26)), ""No Debt!""), """")"
"IF(AND(B22<>"""",B24<>"""",B26<>""""), B22-(B24+B26), """")"
"IF(SUM(F27:H27)>0, (SUM(F32:H32))/(SUM(F27:H27)), """")"
"IF(AND(B22<>"""",B23<>"""",B25<>"""",B24<>""""), (B23-B22)/(B25-B24), """")"
"IF(SUM(F27:H27)>0, (SUM(F33:H33))/(SUM(F27:H27)), """")"
"IF(OR(B41=0,B41=1,B41=""""), """", ""Invalid"")"
"IF(D16<>"""", IF(D16>=15%,3,IF(D16>=10%,2,IF(D16>=5%,1,0))), """")"
"IF(D29<>"""", IF(D29>0,3,IF(D29>(-1),2,IF(D29>=(-3),1,0))), """")"
"IF(D19<>"""", IF(D19<0,3,IF(D19<4%,2,IF(D19<=6%,1,0))), """")"
"IF(AND(B31<>"""",D31<>""""), IF(B31=""No Debt!"", 3, IF(D31>0, 2, IF(AND(D31=""Initiated Debt"", B31>=1.5), 2, IF(D31>(-10%), 1, IF(AND(D31=""Initiated Debt"", B31<1.5), 1,0))))), """")"
"IF(D33<>"""", IF(D33<(-10%), 3, IF(D33<(-5%), 2, IF(D33<=0,1,0))), """")"
"IF(OR(G47=0,G47=1,G47=2,G47=3,G47=""""), """", ""Invalid"")"
"SUM(B41:B47)"
"IF(OR(B51=0,B51=1,B51=2,B51=""""), """", ""Invalid"")"
"IF(AND(B29<>"""",I29<>""""), IF(((B29-I29)*100)>=5, 4, IF(((B29-I29)*100)>=0, 2, 0)), """")"
"IF(B29<>"""", IF(B29>60%,2,IF(B29>=40%,1,0)), """")"
"IF(B30<>"""", IF(B30>10%,2,IF(B30>=7%,1,0)), """")"
"IF(AND(B31<>"""", I31<>"""", B32<>"""", I32<>""""), IF(AND(B32>0,I32>0), IF((B32/I32)>=5, 4, IF((B32/I32)>=2, 2, 0)), IF(AND(B31<>""No Debt!"", I31<>""No Debt!""), IF((B31/I31)>=1.25, 4, IF(B31>=I31, 2, 0)), IF(B31=""No Debt!"", 4, 0))), """")"
"IF(B31<>"""", IF(B31=""No Debt!"", 2, IF(B31>=1.5,2,IF(B31>=1,1,0))), """")"
"IF(AND(B33<>"""",I33<>""""), IF((B33/I33)-1<=(-0.25), 4, IF((B33/I33)-1<=0, 2, 0)), """")"
"IF(B33<>"""", IF(B33<1,2,IF(B33<=1.25,1,0)), """")"
"IF(OR(G55=0,G55=2,G55=4,G55=""""), """", ""Invalid"")"
"SUM(G51:G55)"
"SUM(B51:B56)"
"(B48+B57 +G48+G56+G58)"
"IF(AND(B41<>"""",B42<>"""",B43<>"""",B44<>"""",B45<>"""",B46<>"""",B47<>"""",B51<>"""",B52<>"""",B53<>"""",B54<>"""",B55<>"""",B56<>"""",G41<>"""",G42<>"""",G43<>"""",G44<>"""",G45<>"""",G46<>"""",G47<>"""",G51<>"""",G52<>"""",G53<>"""",G54<>"""",G55<>"""",G58<>""""), IF(C60>=50, ""TopTier!"", IF(C60>=40, ""Second Tier"", IF(C60>=30, ""Third Tier"", ""Fourth Tier""))), """")"
"+D51"
"+F61+1"
"SUM(F62:I62)"
"SUM(E62:E74)"
"+D96-1"
"+F61"
"+F61"
"SUM(C100:C101)"
"+C98-C102"
"+C104/C98"
"SUM(C107:C112)"
"+C104-C113"
"+C115-C118-C119"
"+C120/C98"
"+F61"
"SUM(E163:E166)"
"+E167-E174"
"+E176"
"+F176-F178"
"IF(F179-F183<>0,""Error"","""")"
"+F187"
"+F187-F190"
"+F61"
"+F75"
"SUM(E233:E235)"
"+F179"
"SUM(E236:E256)+E230"
"+F61"
"+F120"
"+F111"
"+F191"
"SUM(F267:F290)"
"-F257"
"+F296"
"+F297"
"+D7"
"+F17+1"
"SUM(F18:I18)"
"SUM(E18:E30)"
"+D7-1"
"+'App1'!F17"
"+'App1'!F17"
"SUM(C11:C12)"
"+C9-C13"
"+C15/C9"
"SUM(C18:C23)"
"+C15-C24"
"+C26-C29-C30"
"+C31/C9"
"+F5-1"
"+'App1'!F17"
"SUM(E9:E12)"
"+E13-E20"
"+E22"
"+F22-F24"
"SUM(F27:F28)"
"IF(F25-F29<>0,""Error"","""")"
"+F33"
"+F33-F36"
"+'App1'!F17"
"SUM(D7:G7)"
"+'App1'!F31"
"SUM(C10:C12)"
"+'App 3'!F25"
"SUM(C13:C33)+C7"
"+'App1'!F17"
"SUM(F8:I8)"
"+'App 2'!F31"
"+'App 2'!F22"
"+'App 3'!F37"
"SUM(F8:F31)"
"-'App 4a'!D34"
"SUM(F32:F33)"
"+F37"
"SUM(F34:F36)"
"+F38"
"IF(H3="""","""",SUM(J15:J22))"
"IF(H3="""","""",SUM(K15:K22))"
"IF(G30="""","""",(((IF((sd-G30)>184,0,IF((sd-G30)>1,d,ROUND((ed-G30)/30.41667,0))))*#REF!)/#REF!)*I30)"
"IF(F41="""","""",(((IF((sd-F41)>184,0,IF((sd-F41)>1,d,ROUND((ed-F41)/30.41667,0))))*G41)/H41)*I41)"
"IF(H56="""","""",(((IF((sd-H56)>184,0,IF((sd-H56)>1,d,ROUND((ed-H56)/30.41667,0))))*#REF!)/#REF!)*I56)"
"IF(A10="""","""",B10+D10+F10+H10+J10+L10)"
"IF(SUM(B10:B52)=0,"""",SUM(B10:B52))"
"IF(B54="""","""",B54+D54+F54+H54+J54+L54)"
"A2"
"A2+1"
"C6+1"
"B6"
"C7+7"
"C7+6"
"+C10"
"C10"
"B10"
"SUM(C12:R12)"
"T12/16"
"W12/16"
"T12-W12"
"+B12"
"SUM(C10,C12:C24)"
"SUM(D12:D24)"
"C10+SUM(T12:T24)"
"B6"
"B6"
"W31-T31"
"B48"
"SUM(C31:C66)"
"SUM(C25-C67)"
"T25-T67"
"T69/17"
"C25-C67"
"SUM(C70+D69)"
"E70+F69"
"B6"
"B1"
"SUM(C11:C19)"
"SUM(E11:F19)"
"SUM(E11:F19)"
"SUM(C11:C19)"
"SUM(E11:F19)"
"SUM(E11:F19)"
"3000*0.13"
"8*110"
"2000*0.2"
"SUM(C11:C19)"
"SUM(E11:F19)"
"SUM(E11:F19)"
"Supplies!D20"
"Supplies!$E$20:$F$20"
"Supplies!$G$20"
"Salaries!D20"
"Salaries!$E$20:$F$20"
"Salaries!$G$20"
"Services!D20"
"Services!$E$20:$F$20"
"Services!$G$20"
"SUM(D9:D14)"
"SUM(F9:I14)"
"SUM(F9:I14)"
"SUM(F9:I14)"
"SUM(F9:I14)"
"SUM(I7:I8)"
"+J6-I6"
"+K6/I6"
"553130+(7604*2)+5821.53+2805"
"I7-33100"
"(841+553+575+603+483+11+21+24+32+12)*2.4+289"
"I11+500"
"(221+465+135+197+363+485+109+67+37+28)*2.4"
"+I16"
"64008*2.4+971"
"SUM(I20:I23)"
"I20"
"7526*2.4"
"+I19+I15+I10+I6"
"SUM(I30:I38)"
"50466+32464+34879"
"51475+33113+35577"
"2657+8116+6380"
"2710+8278+6508"
"1275"
"1301"
"16621"
"6233"
"3116"
"SUM(I41:I48)"
"24730+21795+18360+26944"
"112851+1868"
"97384+1535"
"77170-293+1307"
"65399+1065"
"SUM(I58:I62)"
"(44153*2.3636)+(4348*0.309)"
"46250+32643+29784+607"
"13405*2.3636+(2963*0.309)"
"7022+21933+657+186"
"2525*2.3636"
"1499+5872"
"780+1943"
"SUM(I69:I78)"
"I69*1.03"
"778+250+117"
"SUM(I86:I91)"
"SUM(J86:J91)+1"
"316*2.4"
"(73*12)*0.85*1.03"
"37*2.4"
"(73*12)*0.1*1.03"
"19*2.4"
"(73*12)*0.05*1.03"
"13770-490"
"13468*0.85"
"1295+12000"
"13468*0.1"
"13468*0.05"
"7571*0.85"
"7571*0.15"
"2919-1943"
"I98*1.05"
"71+128"
"3724+858"
"I101*1.05-(35*12*0.6)"
"29.6+23.4"
"261+1133"
"I105*1.05-(35*12*0.4)"
"3427+42"
"I111*1.05-((275+90)*12/7)"
"1142+14"
"I116*1.03-(675*12*0.6)-2946"
"I117*1.03-(675*12*0.4)+2946"
"1500+1215"
"SUM(I140:I155)"
"(52.97+27.12+27.12+285+356.22+189.52+27.52+42.15)*2.4+70.44"
"(24.38+3.18+3.18+45.69+7.71+4.19)*2.4+77.3+107.45"
"(1.6+1.6+12.37+1.47+2.48)*2.4"
"340+90+43"
"121.42+17"
"350+72.92+550"
"135*2.4"
"10+98+52"
"I29+I40+I50+I57+I64+I68+I79+I85+I93+I97+I110+I115+I127+I132+I139"
"+I26-I158"
"4711"
"((J29+J40+J50)*0.0125)*0.75"
"1570"
"((J29+J40+J50)*0.0125)*0.25"
"I160-I162"
"SUM('1003:1856'!D6)"
"'1003'!D25"
"+'1003'!I25"
"'1043'!D25"
"+'1043'!I25"
"'1166'!D25"
"+'1166'!I25"
"'1198'!D25"
"+'1198'!I25"
"'1856'!D25"
"+'1856'!I25"
" SUM(D9:D13)"
"SUM('1003:1856'!D28)"
"SUM(D17:D23)"
"+D24+D14+D6"
"SUM(D30:D41)"
"SUM(D45:D60)"
"+D26-D61"
"+E6+D72-D25-D35"
"G6+G25+G35-G53"
"SUM(D9:D24)"
"SUM(D28:D34)"
"+D35+D25+D6"
"SUM(D41:D52)"
"+D37-D72"
"+E6+D72-D25-D35"
"G6+G25+G35-G53"
"SUM(D9:D24)"
"SUM(D28:D34)"
"+D35+D25+D6"
"SUM(D41:D52)"
"+D37-D72"
"+E6+D72-D25-D35"
"G6+G25+G35-G53"
"SUM(D9:D24)"
"SUM(D28:D34)"
"+D35+D25+D6"
"SUM(D41:D52)"
"+D37-D72"
"+E6+D72-D25-D35"
"G6+G25+G35-G53"
"SUM(D9:D24)"
"SUM(D28:D34)"
"+D35+D25+D6"
"SUM(D41:D52)"
"+D37-D72"
"+E6+D72-D25-D35"
"G6+G25+G35-G53"
"SUM(D9:D24)"
"SUM(D28:D34)"
"+D35+D25+D6"
"SUM(D41:D52)"
"+D37-D72"
"SUM(J9:J21)"
"SUM(J26:J28)"
"SUM(J33:J43)"
"SUM(L33:L44)"
"SUM(J49:J55)"
"SUM(J61:J67)"
"SUM(J21:J33)"
"SUM(J40:J48)"
"SUM(J51:J51)"
"J49+J52"
"SUM(J7:J9)"
"SUM(J11:J12)"
"J10+J13"
"SUM(J14:J19)"
"J20-J29"
"SUM(J35:J40)"
"J32-J42"
"J45-J47-J49"
"J51-J54"
"J57+J60"
"L57-L60"
"SUM(K9:M9)"
"SUM(K9:K13)"
"IF(SUM(K17:M17)=SUM(O9:O15), SUM(O9:O15),""off"")"
"IF(SUM(K21:M21)=SUM(O17:O19), SUM(O17:O19),""off"")"
"SUM(J9:J32)"
"SUM(J37:J42)"
"SUM(L37:L44)"
"SUM(J48:J51)"
"J54+J45+J34"
"SUM(J56:J57)"
"K21+M21+I21"
"SUM(G24:G31)"
"SUM(G37:G55)"
"A4"
"3016+6"
"223660+6"
"SUM(G61:G126)"
"323066-1089"
"341634-1087-2"
"SUM(G132:G144)"
"3318156+167520"
"8989567+134424"
"-19139450+29941372"
"3119262+29941372"
"SUM(G150:G155)"
"G21+G33+G57+G128+G146+G157"
"G159+G161"
"A1+1"
"G15+G21+G25"
"SUM(G29:G38)"
"G39-G51"
"IF(G39+G51=0,0,H26+H52)"
"G57+G63+G64"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES.  TOTAL 3 MUST EQUAL TOTAL 4"")"
"SUM(F9:F13)"
"SUM(F17:F19)"
"SUM(F23:F24)"
"F14+F20+F25"
"F26"
"-G26"
"SUM(G38:G41)"
"SUM(B9:B12)"
"222.6+0.7"
"SUM(B13:B15)"
"B32+B30+B28"
"B16-B34"
"A2"
"A2+1"
"C6+1"
"B6"
"C7+7"
"C7+6"
"R8+6"
"+C10"
"D10"
"B10"
"SUM(C12:S12)"
"U12/17"
"X12/17"
"U12-X12"
"+B12"
"SUM(C10,C12:C24)"
"SUM(D12:D24)"
"C10+SUM(U12:U24)"
"B6"
"B6"
"X31-U31"
"X36/17"
"U41/17"
"B48"
"SUM(C31:C66)"
"SUM(C25-C67)"
"U25-U67"
"C25-C67"
"SUM(C70+D69)"
"E70+F69"
"B6"
"B1"
"SUM(B11-D11)"
"SUM(B11:B16)"
"SUM(C23+C25)"
"D18"
"SUM(C28-C30)"
"SUM(P17:P27)"
"SUM(P34:P49)"
"+P50+P29"
"SUM(P58:P67)"
"SUM(P73:P78)"
"SUM(P69,P80)"
"+P29-P69"
"+P52-P82"
"+P90/P52"
"2543-13-3"
"SUM(F10:F16)+1"
"SUM(H10:H16)"
"SUM(F24:F28)"
"SUM(F33:F35)"
"SUM(F29+F36)"
"SUM(F42:F46)"
"+F38+F48"
"IF(ISERROR((D4-C4)/C4*100),"""",(D4-C4)/C4*100)"
"E16/M16"
"G16/M16"
"I16/M16"
"K16/M16"
"SUM(B4:B21)"
"SUM(F16:F21,E4:F15)"
"InterimStatusReport!A6"
"InterimStatusReport!A6"
"InterimStatusReport!C6"
"InterimStatusReport!F6"
"InterimStatusReport!F6"
"SUM(I17+I18)"
"SUM(I17+I18)"
"SUM(H33+H34+H35+H36)"
"SUM(H33+H34+H35+H36)"
"SUM(H39+H40+H41)"
"SUM(H39+H40+H41)"
"SUM(J21:K47)"
"SUM(J21:K47)"
"+L19-L48"
"+L19-L48"
"InterimStatusReport!A6"
"InterimStatusReport!A6"
"InterimStatusReport!C6"
"InterimStatusReport!F6"
"InterimStatusReport!F6"
"SUM(I18+I19)"
"SUM(I18+I19)"
"SUM(H34+H35+H36+H37)"
"SUM(H34+H35+H36+H37)"
"SUM(H40+H41+H42)"
"SUM(H40+H41+H42)"
"SUM(J22:K43)"
"SUM(J22:K43)"
"+L20-L44"
"+L20-L44"
"SUM(J48:K56)"
"SUM(J48:K56)"
"InterimStatusReport!A6"
"InterimStatusReport!A6"
"InterimStatusReport!C6"
"InterimStatusReport!F6"
"InterimStatusReport!F6"
"+G17+E17+C17"
"+C18+C17"
"SUM(C22:C32)"
"+C19-C33"
"IF(F8>0,(F9/F8),0)"
"F11-F12-F13-F14"
"IF(F9>0,(F20/F9),0)"
"SUM(F16:F18)"
"SUM(F20:F23)"
"SUM(I11:I26)"
"F25-F26-F27"
"SUM(C40:C47)"
"SUM(I34:I48)"
"IF(D40+E40+F40<>0,(D40/(D40+E40+F40)),0)"
"IF(C40>0,E40/C40,0)"
"IF(C40>0,F40/C40,0)"
"IF(I58>I60,I58,I60)"
"I62*0.15"
"I28-I49"
"IF(I63>3000,I63,3000)"
"I65-I67"
"IF(I62>0,I65/I62,0)"
"G9+G10"
"G5+G8+G7"
"F6+F7+F8"
"SUM(G6,G8,G7)"
"SUM(D19:D29)"
"SUM(D21:D29)"
"SUM(D34:D36)"
"SUM(E41:E42)"
"(C11/C$21)*100"
"SUM(B11:B20)"
"SUM(H11:H19)"
"SUM(B11,B13)"
"+B12"
"B14+B15"
"SUM(D14,D15)"
"B16+B17"
"SUM(D16:D17)"
"SUM(B18,B19)"
"SUM(B23:B27)"
"SUM(B11,B12,B14,B16,B18)"
"SUM(B13,B15,B17,B19)"
"H13+H15+H17+H19"
"SUM(B31,B32)"
"B39-B37"
"(C37/C39)*100"
"B34"
"'[5]Page 1'!$D$12+'[5]Page 1'!$D$15"
"'[5]Page 1'!$F$12+'[5]Page 1'!$F$15"
"'[5]Page 1'!$D$18"
"'[5]Page 1'!$F$18"
"SUM(C120:C122)"
"'[5]Page 1'!$D$26"
"'[5]Page 1'!$F$26"
"'[5]Page 1'!$D$30"
"'[5]Page 1'!$F$30"
"'[5]Page 1'!$D$35"
"'[5]Page 1'!$F$35"
"'[4]Page 2'!$F$13"
"'[5]Page 2'!$H$10"
"'[4]Page 2'!$D$17"
"'[5]Page 2'!$H$16"
"'[5]Page 2'!$D$17"
"'[5]Page 2'!$H$17"
"'[4]Page 2'!$D$20"
"SUM(B151:B153)"
"'[5]Page 2'!$H$18"
"'[4]Page 2'!$F$25"
"'[5]Page 2'!$F$22"
"'[5]Page 2'!$H$22"
"SUM(C153:C155)"
"C148+C156"
"'[5]Page 2'!$F$30"
"'[5]Page 2'!$H$30"
"'[5]Page 2'!$F$32"
"'[5]Page 2'!$H$32"
"SUM(C158:C162)"
"'[5]Page 2'!$F$40"
"'[5]Page 2'!$H$40"
"'[5]Page 2'!$F$41"
"'[5]Page 2'!$H$41"
"'[5]Page 2'!$F$42"
"'[5]Page 2'!$H$42"
"'[5]Page 2'!$F$43"
"'[5]Page 2'!$H$43"
"'[4]Page 3'!$D$9"
"'[5]Page 3'!$F$9"
"'[4]Page 3'!$D$11"
"'[5]Page 3'!$F$11"
"'[4]Page 3'!$D$13"
"'[5]Page 3'!$F$13"
"'[4]Page 3'!$D$15"
"'[5]Page 3'!$F$15"
"'[4]Page 3'!$D$19"
"'[5]Page 3'!$F$19"
"SUM(C180:C185)"
"[6]TAC03!$D$21"
"SUM(C186:C189)"
"'[5]Page 4'!$G$10"
"'[5]Page 4'!$I$10"
"'[5]Page 4'!$E$15"
"'[5]Page 4'!$I$15"
"'[5]Page 4'!$E$22"
"'[5]Page 4'!$I$22"
"'[5]Page 4'!$E$23"
"'[5]Page 4'!$E$38"
"'[5]Page 4'!$G$27"
"'[5]Page 4'!$I$27"
"'[5]Page 4'!$I$40+'[5]Page 4'!$I$39"
"SUM(C200:C207)"
"SUM(B223:I223)"
"SUM(B223:B232)"
"'[5]Page 14'!$D$47"
"'[5]Page 14'!$F$47"
"'[5]Page 14'!$D$49"
"'[5]Page 14'!$F$49"
"C254/C255"
"'[5]Page 15'!$B$16"
"'[5]Page 15'!$D$16"
"'[5]Page 15'!$B$17"
"'[5]Page 15'!$D$17"
"B274/B273"
"'[5]Page 14'!$B$11"
"'[5]Page 14'!$D$11"
"'[5]Page 14'!$B$12"
"'[5]Page 14'!$D$12"
"'[5]Page 14'!$B$13"
"'[5]Page 14'!$D$13"
"'[5]Page 14'!$B$14"
"'[5]Page 14'!$D$14"
"'[5]Page 14'!$B$15"
"'[5]Page 14'!$D$15"
"'[5]Page 14'!$B$26"
"'[5]Page 14'!$D$26"
"'[5]Page 14'!$B$27"
"'[5]Page 14'!$D$27"
"'[5]Page 14'!$B$28"
"'[5]Page 14'!$D$28"
"'[5]Page 14'!$B$29"
"'[5]Page 14'!$D$29"
"'[5]Page 14'!$B$30"
"'[5]Page 14'!$D$30"
"'[5]Page 14'!$B$31"
"'[5]Page 14'!$D$31"
"'[5]Page 14'!$B$32"
"'[5]Page 14'!$D$32"
"'[5]Page 14'!$B$33"
"'[5]Page 14'!$D$33"
"SUM(C296:C304)"
"[3]TAC20!$D$12"
"[3]TAC20!$E$12"
"[3]TAC20!$G$12"
"'[5]Page 22'!$J$15"
"'[5]Page 22'!$L$15"
"[3]TAC20!$D$13"
"[3]TAC20!$E$13"
"[3]TAC20!$G$13"
"'[5]Page 22'!$J$16"
"'[5]Page 22'!$L$16"
"[3]TAC20!$F$15"
"[3]TAC20!$G$15"
"'[4]Page 25'!$J$17"
"[3]TAC20!$D$16"
"[3]TAC20!$E$16"
"[3]TAC20!$F$16"
"[3]TAC20!$G$16"
"'[4]Page 25'!$J$18"
"[3]TAC20!$D$17"
"[3]TAC20!$E$17"
"'[4]Page 25'!$J$20"
"[3]TAC20!$D$19"
"[3]TAC20!$E$19"
"[3]TAC20!$F$19"
"'[4]Page 25'!$J$22"
"'[5]Page 22'!$L$18"
"[3]TAC20!$D$20"
"[3]TAC20!$E$20"
"[3]TAC20!$F$20"
"[3]TAC20!$G$20"
"'[4]Page 25'!$J$24"
"'[5]Page 22'!$L$19"
"[3]TAC20!$D$21"
"[3]TAC20!$E$21"
"[3]TAC20!$F$21"
"[3]TAC20!$G$21"
"'[4]Page 25'!$J$25"
"'[5]Page 22'!$L$20"
"[3]TAC20!$D$26"
"[3]TAC20!$E$26"
"[3]TAC20!$F$26"
"[3]TAC20!$G$26"
"'[5]Page 22'!$J$24"
"'[5]Page 22'!$L$24"
"[3]TAC20!$D$27"
"[3]TAC20!$E$27"
"[3]TAC20!$F$27"
"[3]TAC20!$G$27"
"'[5]Page 22'!$J$25"
"'[5]Page 22'!$L$25"
"SUM(D17:D18)"
"+SUM(D12:D14)+D19+SUM(D21:D22)"
"+D40+D38+D30+D29+D28"
"+D58+D50+D41"
"+D67/D63/D65"
"+SUM('Qtr Summary'!F12:G12)"
"+SUM('Qtr Summary'!K12:L12)"
"+SUM('Qtr Summary'!P12:Q12)"
"+SUM('Qtr Summary'!I12:L12)"
"+SUM('Qtr Summary'!N12:Q12)"
"+SUM('Qtr Summary'!N18:Q18)+0.1"
"+SUM('Qtr Summary'!N19:Q19)-0.1"
"+D18/D16"
"+D19/D16"
"+D20/D16"
"SUM(D25:D27)-0.0005"
"SUM(E25:E27)+0.0005"
"SUM(H25:H27)+0.001"
"SUM(I25:I27)"
"+SUM('Qtr Summary'!I39:L39)+0.1"
"+SUM('Qtr Summary'!K43:L43)-0.05"
"+I39/I37-0.001"
"+'Qtr Summary'!Q29"
"+'Qtr Summary'!P29"
"+'Qtr Summary'!O29"
"+'Qtr Summary'!N29"
"+'Qtr Summary'!L29"
"+'Qtr Summary'!K29"
"+'Qtr Summary'!J29"
"+'Qtr Summary'!I29"
"+'Qtr Summary'!G29"
"+'Qtr Summary'!F29"
"+'Qtr Summary'!E29"
"+'Qtr Summary'!D29"
"+B117"
"+B117"
"+'Qtr Summary'!Q50"
"+'Qtr Summary'!P50"
"+'Qtr Summary'!O50"
"+'Qtr Summary'!N50"
"+'Qtr Summary'!L50"
"+'Qtr Summary'!K50"
"+'Qtr Summary'!J50"
"+'Qtr Summary'!I50"
"+'Qtr Summary'!G50"
"+'Qtr Summary'!F50"
"+'Qtr Summary'!E50"
"+'Qtr Summary'!D50"
"SUM(D15:D18)"
"SUM(D19:D20)"
"+SUM('Qtr Annuity'!F15:G15)"
"+SUM('Qtr Annuity'!K15:L15)"
"+SUM('Qtr Annuity'!P15:Q15)"
"+SUM('Qtr Annuity'!I15:L15)"
"+SUM('Qtr Annuity'!N15:Q15)"
"+SUM('Qtr Summary'!D12:G12)"
"+SUM('Qtr Summary'!I12:L12)"
"+SUM('Qtr Summary'!I12:L12)"
"+SUM('Qtr Summary'!N12:Q12)"
"+SUM('Qtr Summary'!N19:Q19)-0.1"
"+D18/D16"
"+D19/D16"
"+E19/E16+0.0001"
"+D20/D16"
"SUM(D25:D27)"
"SUM(H25:H27)+0.001"
"+SUM('Qtr Summary'!I39:L39)+0.1"
"+SUM('Qtr Summary'!I39:L39)+0.1"
"+SUM('Qtr Summary'!D43:G43)+0.1"
"+I39/I37-0.001"
"231.985+61.97"
"375.834+107.388"
"144.615+21.393"
"154.786+26.805"
"12.354+38.928"
"+D14-D16-D17-D18"
"+F14-F16-F17-F18+0.1"
"ROUND(+D16/D14,3)"
"ROUND(+F16/F14,3)-0.001"
"ROUND(+D17/D14,3)"
"ROUND(+D18/D14,3)"
"+D23+D24+D25"
"175.047+50.135"
"396.473+71.096"
"116.2+18.9"
"124.339+25.06"
"-14.568+47.059"
"ROUND(+E35/E33,3)+0.0005"
"ROUND(+D36/D33,3)-0.0007"
"758.738-17"
"858.66"
"2252.8-17"
"11.336+29.7"
"1512.3+29.7"
"255.095+51.85"
"321.613+93.192"
"55.068+9.037"
"+'Qtr Summary'!L29"
"+'Qtr Summary'!K29"
"+'Qtr Summary'!J29"
"+'Qtr Summary'!I29"
"+'Qtr Summary'!G29"
"+'Qtr Summary'!F29"
"+'Qtr Summary'!E29"
"+'Qtr Summary'!D29"
"+B122"
"+B122"
"+'Qtr Summary'!L50"
"+'Qtr Summary'!K50"
"+'Qtr Summary'!J50"
"+'Qtr Summary'!I50"
"+'Qtr Summary'!G50"
"+'Qtr Summary'!F50"
"+'Qtr Summary'!E50"
"+'Qtr Summary'!D50"
"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)"
"SUM(E16:G16)"
"SUM(E16:E18)"
"E19+E20"
"SUM(E23:E35)"
"E21+E36"
"SUM(H42:H48)"
"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)"
"SUM(F11:F25)"
"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)"
"SUM(D6:D9)"
"SUM(D8:ER37)"
"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)"
"SUM(G7:G12)"
"IF(G12>0,(G10)/G12,""N/A"")"
"IF(G12>0,(G10)/G12,""N/A"")"
"IF(G12>0,(G10)/G12,""N/A"")"
"IF(K12>0,(K10)/K12,""N/A"")"
"IF(O12>0,(O10)/O12,""N/A"")"
"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")"
"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")"
"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")"
"IF(AND(ISNUMBER(K12), ISNUMBER(K14)),K14-K12,""N/A"")"
"IF(AND(ISNUMBER(O12), ISNUMBER(O14)),O14-O12,""N/A"")"
"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")"
"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")"
"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")"
"IF(ISNUMBER(K16),IF(ISNUMBER(K17),K17,K16),""N/A"")"
"IF(ISNUMBER(O16),IF(ISNUMBER(O17),O17,O16),""N/A"")"
"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")"
"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")"
"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")"
"IF(K14>0,IF(ISNUMBER(K19),K19/K14,IF(ISNUMBER(K18),K18/K14,""N/A"")),""N/A"")"
"IF(O14>0,IF(ISNUMBER(O19),O19/O14,IF(ISNUMBER(O18),O18/O14,""N/A"")),""N/A"")"
"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")"
"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")"
"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")"
"IF(AND(ISNUMBER(K14),ISNUMBER(K15)),(K15/K14),""N/A"")"
"IF(AND(ISNUMBER(O14),ISNUMBER(O15)),(O15/O14),""N/A"")"
"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")"
"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")"
"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")"
"IF(AND(ISNUMBER(K13),ISNUMBER(K22)),K22/K13,""N/A"")"
"IF(AND(ISNUMBER(O13),ISNUMBER(O22)),O22/O13,""N/A"")"
"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")"
"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")"
"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")"
"IF(AND(ISNUMBER(K29),ISNUMBER(K31)),(K29*1000)/K31,""N/A"")"
"IF(AND(ISNUMBER(O29),ISNUMBER(O31)),(O29*1000)/O31,""N/A"")"
"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")"
"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")"
"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")"
"IF(AND(ISNUMBER(K25),ISNUMBER(K31)),(K25)/K31,""N/A"")"
"IF(AND(ISNUMBER(O25),ISNUMBER(O31)),(O25)/O31,""N/A"")"
"IF(G12>0,(G10)/G12,""N/A"")"
"IF(G12>0,(G10)/G12,""N/A"")"
"IF(G12>0,(G10)/G12,""N/A"")"
"IF(K12>0,(K10)/K12,""N/A"")"
"IF(O12>0,(O10)/O12,""N/A"")"
"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")"
"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")"
"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")"
"IF(AND(ISNUMBER(K12), ISNUMBER(K14)),K14-K12,""N/A"")"
"IF(AND(ISNUMBER(O12), ISNUMBER(O14)),O14-O12,""N/A"")"
"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")"
"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")"
"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")"
"IF(ISNUMBER(K16),IF(ISNUMBER(K17),K17,K16),""N/A"")"
"IF(ISNUMBER(O16),IF(ISNUMBER(O17),O17,O16),""N/A"")"
"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")"
"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")"
"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")"
"IF(K14>0,IF(ISNUMBER(K19),K19/K14,IF(ISNUMBER(K18),K18/K14,""N/A"")),""N/A"")"
"IF(O14>0,IF(ISNUMBER(O19),O19/O14,IF(ISNUMBER(O18),O18/O14,""N/A"")),""N/A"")"
"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")"
"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")"
"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")"
"IF(AND(ISNUMBER(K14),ISNUMBER(K15)),(K15/K14),""N/A"")"
"IF(AND(ISNUMBER(O14),ISNUMBER(O15)),(O15/O14),""N/A"")"
"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")"
"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")"
"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")"
"IF(AND(ISNUMBER(K13),ISNUMBER(K22)),K22/K13,""N/A"")"
"IF(AND(ISNUMBER(O13),ISNUMBER(O22)),O22/O13,""N/A"")"
"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")"
"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")"
"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")"
"IF(AND(ISNUMBER(K29),ISNUMBER(K31)),(K29*1000)/K31,""N/A"")"
"IF(AND(ISNUMBER(O29),ISNUMBER(O31)),(O29*1000)/O31,""N/A"")"
"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")"
"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")"
"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")"
"IF(AND(ISNUMBER(K25),ISNUMBER(K31)),(K25)/K31,""N/A"")"
"IF(AND(ISNUMBER(O25),ISNUMBER(O31)),(O25)/O31,""N/A"")"
"D9+D10"
"D11+D12+D13"
"SUM(D17:D19)"
"D14-D23"
"D24+D26-D27"
"D28-D29+D30"
"'Income Statement'!A1"
"D12+D13"
"SUM(D9:D11)+SUM(D14:D16)"
"SUM(D19:D22)"
"D27+D26"
"F27+F26"
"SUM(D25:D29)"
"D23+D30"
"D15"
"F15"
"D17"
"F17"
"D23"
"F23"
"D30"
"F30"
"(D34+D15)/2"
"(D35+D17)/2"
"(D36+D23)/2"
"(D37+D30)/2"
"('Portfolio Quality'!D17+'Portfolio Quality'!D18)/2"
"'Income Statement'!A1"
"D9"
"F9"
"'Balance Sheet'!D12"
"(D8+D9)/2"
"D9/D12"
"SUM(D54:D56)"
"D38/D9"
"D40/D9"
"D12"
"SUM(D44:D48)"
"D9"
"D52/D$57"
"SUM(D60:D64)"
"'Income Statement'!A1"
"'Income Statement'!A1"
"'Income Statement'!D14/'Income Statement'!D23"
"'Income Statement'!D41/'Income Statement'!D50"
"('Balance Sheet'!D43-'Balance Sheet'!D40)*'Macroeconomic Indicators'!D10"
"(('Balance Sheet'!D19+'Balance Sheet'!D20+'Balance Sheet'!D21)*(IF('Macroeconomic Indicators'!D9>'Macroeconomic Indicators'!D10,'Macroeconomic Indicators'!D9,'Macroeconomic Indicators'!D10)))-('Income Statement'!D17+'Income Statement'!D18)"
"(('Balance Sheet'!H19+'Balance Sheet'!H20+'Balance Sheet'!H21)*(IF('Macroeconomic Indicators'!H9>'Macroeconomic Indicators'!H10,'Macroeconomic Indicators'!H9,'Macroeconomic Indicators'!H10)))-('Income Statement'!D44+'Income Statement'!D45)"
"'Income Statement'!D23+'Financial Performance Ratios'!D9+'Financial Performance Ratios'!D10"
"'Income Statement'!D50+'Financial Performance Ratios'!H9+'Financial Performance Ratios'!H10"
"'Income Statement'!D14-'Financial Performance Ratios'!D11"
"'Income Statement'!D41-'Financial Performance Ratios'!H11"
"'Income Statement'!D14/'Financial Performance Ratios'!D11"
"'Income Statement'!D41/'Financial Performance Ratios'!H11"
"'Income Statement'!D24/'Balance Sheet'!D43"
"'Income Statement'!D51/'Balance Sheet'!H43"
"'Income Statement'!D24/'Balance Sheet'!D41"
"'Income Statement'!D51/'Balance Sheet'!H41"
"D12/'Balance Sheet'!D43"
"D12/'Balance Sheet'!D41"
"'Income Statement'!D11/'Portfolio Quality'!D10"
"'Income Statement'!D38/'Portfolio Quality'!H10"
"('Income Statement'!D17+'Income Statement'!D18)/'Portfolio Quality'!D10"
"('Income Statement'!D44+'Income Statement'!D45)/'Portfolio Quality'!H10"
"('Income Statement'!D17+'Income Statement'!D18)/'Balance Sheet'!D42"
"('Income Statement'!D44+'Income Statement'!D45)/'Balance Sheet'!H42"
"'Balance Sheet'!D14/'Balance Sheet'!D17"
"('Balance Sheet'!D10+'Balance Sheet'!D11)/'Balance Sheet'!D17"
"'Balance Sheet'!D15/'Balance Sheet'!D17"
"('Balance Sheet'!D26+'Balance Sheet'!D27)/'Balance Sheet'!D17"
"'Balance Sheet'!D23/'Balance Sheet'!D30"
"'Balance Sheet'!D30/'Balance Sheet'!D17"
"('Balance Sheet'!D10+'Balance Sheet'!D11+'Balance Sheet'!D14)/'Balance Sheet'!D17"
"'Income Statement'!D23/'Portfolio Quality'!D10"
"'Income Statement'!D50/'Portfolio Quality'!H10"
"'Portfolio Quality'!D33/'Portfolio Quality'!D32"
"'Portfolio Quality'!D18/'Portfolio Quality'!D33"
"'Portfolio Quality'!D18/'Portfolio Quality'!D32"
"'Income Statement'!D23/'Balance Sheet'!D44"
"'Income Statement'!D50/'Balance Sheet'!H44"
"'Income Statement'!D23/'Portfolio Quality'!D13"
"'Income Statement'!D50/'Portfolio Quality'!H13"
"'Portfolio Quality'!D18/('Portfolio Quality'!D17+'Portfolio Quality'!D15)"
"'Portfolio Quality'!D13/'Portfolio Quality'!D14"
"('Balance Sheet'!D30-'Balance Sheet'!D37)/'Balance Sheet'!D37"
"('Balance Sheet'!D17-'Balance Sheet'!D35)/'Balance Sheet'!D35"
"('Balance Sheet'!D12-'Portfolio Quality'!D8)/'Portfolio Quality'!D8"
"('Portfolio Quality'!D12-'Portfolio Quality'!D11)/'Portfolio Quality'!D11"
"('Portfolio Quality'!D18-'Portfolio Quality'!D17)/'Portfolio Quality'!D17"
"('Portfolio Quality'!D21-'Portfolio Quality'!D20)/'Portfolio Quality'!D20"
"('Portfolio Quality'!D24-'Portfolio Quality'!D23)/'Portfolio Quality'!D23"
"SUM(F2:F431)"
"SUM(E13:E18)"
"SUM(E29:E41)"
"+E19+E27+E42+E43"
"SUM(E60:E70)"
"SUM(E73:E79)"
"+E71+E80"
"+E44"
"+E81"
"+E83-E84"
"+I49"
"+E85+E87+E88"
"+I85"
"+E92"
"+E92"
"+E90+E89+E91"
"AVERAGE(B20:M20)"
"(C35-C34)/C34"
"AVERAGE(D35:D46)"
"1880000-B9"
"+FORM!G20"
"+FORM!E51"
"+FORM!F51"
"+FORM!G51"
"+C7-C8"
"+C9"
"+C9"
"+C10"
"E11"
"E11"
"+C12"
"C16"
"C16"
"188*0.33"
"+E9+E11+E12+E15"
"+F10+F11+F12-F16+F15"
"+G9+G11-G17+G18+G12+G15-G19-G16"
"+(C22+C23+C24+C25)/2"
"+(C27+C28)/2"
"+C33/2"
"+E26-E32-E45+E48"
"+F29-F32-F37+F42-F45+F48"
"+G26-G32-G34-G45+G48"
"E20/E49"
"H9+H11+H13+H21+H23+H25"
"G14+G15+G18+G19-G16-G17"
"H29+H39+H41+H43+H47+H49+H51"
"G30+G31+G34+G36+G37-G32-G33-G35"
"G44+G45"
"2249682+381582061+231400527"
"6983514+677142527+519313417"
"692416+230708111"
"1930748+517382669"
"G7+G27"
"SUM(G63:G77)"
"SUM(G81:G91)"
"G95+G99+G101+G103-G105+G107"
"G96-G97"
"G61+G79+G93"
"NETWORKDAYS(C4,F4)"
"VLOOKUP(C5,R7:T136,3,FALSE)"
"F13+H13"
"IF(I$39>0,I13/I$39,0)"
"SUM(F13:F14)"
"SUM(F17:F29)"
"SUM(F32:F36)"
"F15+F30+F37"
"IF($I39>0,F39/$I39,0)"
"Introduction!E5"
"WORKDAY(C3,10,12/25)"
"WORKDAY(C18,6,H14)"
"WORKDAY(C18,6)"
"WORKDAY(C19,3)"
"WORKDAY(C25,1)"
"WORKDAY(C29,2)"
"WORKDAY(C30,1)"
"WORKDAY(C30,1)"
"WORKDAY(C33,10)"
"WORKDAY(C36,2)"
"WORKDAY(C39,1)"
"WORKDAY(C55,1)"
"WORKDAY(C70,4)"
"WORKDAY(C73,6)"
"WORKDAY(C73,4)"
"WORKDAY(C85,3)"
"WORKDAY(C87,4)"
"WORKDAY(C18,-10)"
"WORKDAY(C19,-6)"
"WORKDAY(C25,-3)"
"WORKDAY(C25,-3)"
"WORKDAY(C29,-1)"
"WORKDAY(C30,-2)"
"WORKDAY(C32,-1)"
"WORKDAY(C36,-1)"
"WORKDAY(C33,10)"
"WORKDAY(C39,-2)"
"WORKDAY(C39,-2)"
"WORKDAY(C44,-1)"
"WORKDAY(C55,-1)"
"WORKDAY(C68,-10)"
"WORKDAY(C71,-4)"
"WORKDAY(C74,-6)"
"WORKDAY(C84,-1)"
"WORKDAY(C85,-3)"
"WORKDAY(C87,-4)"
"Introduction!E11"
"SUM('Mid-Atlantic'!D8+'New England'!D8+SouthEast!D8+NorthWest!D8+Midwest!D8+'San Diego'!D8+Chesapeake!D8+'Bay Area'!D8)"
"SUM(D8:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D115)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D7:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D114)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D7:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D115)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D8:D27)"
"15500+5650"
"(500*70)+(500*6)+(75*8)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"36436.59"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"27075.44+8128.08+185.53+2945.25+877.95"
"131.59+200+156.52"
"1714.85+400+27.24"
"SUM(D108:D114)"
"SUM(D119:D124)"
"119+103+119+119+137.5"
"SUM(D137:D143)"
"15.9+1.8"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D8:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D115)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D8:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D115)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D8:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(F61-F62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D115)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D7:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D115)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"SUM(D8:D27)"
"SUM(D31:D33)"
"SUM(D49:D52)"
"SUM(D56:D57)"
"SUM(D61-D62)"
"SUM(D28+D34+D40+D46+D53+D58+D63+D69)"
"SUM(D76:D84)"
"SUM(D88:D98)"
"SUM(D108:D113)"
"SUM(D119:D124)"
"SUM(D137:D143)"
"SUM(D85+D99+D105+D116+D125+D134+D144+D149)"
"SUM(D71-D151)"
"D66"
"SUM(D165+D170)"
"SUM($F$71)"
"SUM($F$172)"
"SUM($F$151)"
"926567+540+59959+30702"
"SUM(B7:B15)"
"1263117+50000"
"15882+133594+94202+12560+227126+5030+5582+8896+138163+10608"
"137623+11758"
"SUM(B20:B34)"
"B16"
"B35"
"B37-B35"
"'TRR Instructions'!C13"
"'TRR Instructions'!C14"
"'TRR Instructions'!C15"
"'TRR Instructions'!C16"
"'TRR Instructions'!C17"
"'TRR Instructions'!C18"
"'TRR Instructions'!C19"
"'TRR Instructions'!C20"
"'TRR Instructions'!C21"
"'TRR Instructions'!C22"
"TODAY()"
"SUM(E10:E13)"
"SUM(E18:E19)"
"E14+E20"
"+E29+E33+E37"
"SUM(E46:E53)"
"+E44+E54"
"E58/E60"
"+D6"
"+D6"
"+G6"
"G10-229.02"
"H10-244.35"
"[1]Final!$H$562/100"
"[1]Final!$J$562/100"
"G11-6.31"
"+H11-6.47"
"[1]Final!$H$580/100"
"[1]Final!$J$580/100"
"+S11-162.07"
"+T11-177.39"
"'[2]Segment P&L'!$G$27/100"
"G12-15.63-0.1"
"+H12-4.5194"
"+([1]Final!H607+[1]Final!H616)/100"
"+([1]Final!J616+[1]Final!J607)/100"
"+S12-80.33"
"+T12-78.86"
"'[2]Segment P&L'!$L$27/100"
"17.38+0.08"
"2.96+0.82"
"+S13-7.07"
"+T13-5.43"
"'[2]Segment P&L'!$X$27/-100"
"+G14--0.34"
"+H14--2.3984"
"+[1]Final!H671/100"
"+[1]Final!J671/100"
"SUM(Q11:Q12)-Q13"
"G15-128.72"
"+H15-153.0692"
"+[1]Final!H652/100"
"+[1]Final!J652/100"
"+AG11+AG12+AG13-AG14"
"G16-30.92"
"+H16-26.93"
"+[1]Final!H98/100"
"+[1]Final!J98/100"
"G17-(44.64+14.04)"
"+H17-55.7682-0.01"
"+([1]Final!H100+[1]Final!H102)/100+0.0045"
"+([1]Final!J100+[1]Final!J102)/100"
"+S17-16.77"
"+T17-11.9"
"'[2]Segment P&L'!$G$81/100"
"72.72+16.01"
"67.79+11.22"
"G18-0.22"
"+H18-0.34"
"+[1]Final!H106/100"
"+[1]Final!J106/100"
"+S18-4.66"
"+T18-6.8"
"'[2]Segment P&L'!$L$81/100"
"G19-4.24"
"+H19-5.18"
"+[1]Final!H104/100"
"+[1]Final!J104/100"
"+S19-0.22"
"+T19-0.34"
"+G18-0.005"
"+H18"
"+S19-S20"
"D10+D11+D12-D14-D15-D16-D17-D18-D19"
"+E10+E11+E12-E14-E15-E16-E17-E18-E19-0.01"
"+G10+G11+G12-G14-G15-G16-G17-G18-G19"
"+S20-4.51"
"+T20--4.81"
"+[1]Final!H127/100-SUM('Unaudited Dec 03'!S17:S18)+S19-0.005"
"+[1]Final!J127/100-SUM('Unaudited Dec 03'!T17:T18)+T19"
"G21--2.9"
"+H21--2.9"
"+[1]Final!H116/100"
"+[1]Final!J116/100"
"+Q17+Q18-Q19+Q20"
"SUM(D20+D21)"
"+E20+E21"
"G23-5.6"
"+H23-5.8"
"-[1]Final!H131/100"
"-[1]Final!J131/100"
"+S23"
"'[2]Cap Empl'!$G$130/100"
"+AG18+AG19+AG20-AG21+AG22"
"G24--1"
"+H24--1.55"
"'[2]Cap Empl'!$L$130/100"
"+D22-D23-D24"
"('[2]Cap Empl'!$V$130-700)/100"
"+(36895.87-700)/100-T23-T24"
"SUM(Q23:Q25)"
"+Y25-Y26"
"22.123-4.994"
"16.65-5.27"
"+[1]Final!D161"
"+[1]Final!F161"
"+[1]Final!J161"
"+J25/(J29/10000000)"
"SUM(AG25:AG28)"
"+(Y27-0.08)/(Y31/10000000)"
"+Y35/Y31"
"+C9/$C$35"
"SUM(B12:B19)"
"SUM(B25:B28)"
"SUM(B9:B34)-B24-B11"
"+C7/$C$13"
"SUM(B7:B11)"
"+C9/$C$46"
"SUM(B9:B45)"
"+C7/$C$13"
"SUM(B7:B11)"
"(+C12+C17+C22+C26+C30+C33)/C50"
"+C12+C17+C22+C26+C30+C33"
"+C12/$C$50"
"+B10+B36"
"315/321"
"164/171"
"479/492"
"314/321"
"480/492"
"SUM(B13:B20)"
"SUM(B25:B28)"
"SUM(B7:B11)"
"SUM(B15:B20)"
"SUM(B33:B37)"
"SUM(B7:B11)"
"SUM(C11:C20)"
"SUM(C22:C31)"
"SUM(C36:C52)"
"SUM(C58:C65)"
"C66/C70"
"SUM(C10:C21)"
"SUM(C23:C30)"
"SUM(C35:C53)"
"SUM(C58:C64)"
"SUM(C68:C72)"
"SUM(C74,C66)"
"C76/C78"
"SUM(Q9:Q24)"
"SUM(AK9:AK25)"
"184017-57375"
"SUM(E10:G10)"
"SUM(K10:N10)"
"E10+K10+T10"
"Z10+AB10"
"-50+50"
"130582+597+1"
"50-50"
"3639"
"45679+118"
"205+303"
"SUM(E10:E17)"
"SUM(V10:V18)"
"122146"
"32676+1"
"6317-510"
"-41+510"
"9930+234"
"5314"
"4746-1"
"SUM(E23:E32)"
"SUM(O23:O33)"
"E19-E34"
"13136-167-1"
"16325+1268+7611+290+93-301+1"
"4587-79"
"7-1"
"117-3+1"
"310-6"
"-6937-76-1"
"1178-957"
"30+20+11599-77-101-484-1547-10-57"
"1-7"
"SUM(E40:E43)"
"SUM(I40:I44)"
"E37+E45"
"43540+8868"
"30005+4506+3977-8868"
"110146-1298+13300+1515+7998-5257"
"E48+E55"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"SUM(D8:I8)"
"+A8+1"
"SUM(D8:D9)"
"SUM(D11:D25)"
"+D10+D26"
"'Exhibit A - Page 2'!D32"
"+D27-D28"
"+A29+1"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"+'Exhibit A - Page 1'!D6"
"SUM(D8:I8)"
"+A8+1"
"+A19+1"
"SUM(D8:D31)"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"SUM(J8:J15)"
"SUM(J23:J33)"
"SUM(J41:J47)"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")"
"SUM(B10:B13)"
"SUM(B14,B20)"
"SUM(B10:B13)"
"SUM(B14,B20)"
"SUM(B10:B13)"
"SUM(B14,B20)"
"'VMRF CHECKLIST'!F6"
"+'VMRF CHECKLIST'!AE6"
"B8+B9+B10"
"B7+D7+F7"
"B20+B45"
"C7"
"B32"
"C7"
"B14"
"C7"
"C7"
"E7"
"D14/D16"
"IF(H15<>0,H14/H15,"""")"
"IF((B15+D15) <>0,((B15*B17)+(D15*D17))/(B15+D15),"""")"
"B18"
"C7"
"C7"
"B20/B21"
"C7"
"C7"
"C7"
"B40"
"C7"
"C7"
"C7"
"IF(B60+D60<>0,((B62*B60)+(D62*D60))/(B60+D60),"""")"
"C7"
"C7"
"C7"
"D68"
"C7+E7+G7"
"G10"
"IF(I14<>0,I13/I14,"""")"
"IF((C14+E14) <>0,((C14*C16)+(E14*E16))/(C14+E14),"""")"
"C17"
"IF(C2+E20<>0,((C20*C22)+(E20*E22))/(C20+E20),"""")"
"IF(C32+E32<>0,((C32*C34)+(E32*E34))/(C32+E32),"""")"
"IF(C59+E59<>0,((C61*C59)+(E61*E59))/(C59+E59),"""")"
"E67"
"+K10-F10"
"+E9/E13*100"
"+E11/E13*100"
"+Financial!A1"
"(C8-B8)/C8"
"SUM(B8:B10)"
"SUM(B16:B22)"
"+B11-B23"
"+B29"
"2635-631"
"+B33"
"+B38+B34"
"C33"
"SUM(C6:C13)"
"8238.33"
"8821.24-118.52"
"SUM(C19:C25)"
"C15-C27"
"C4+C30"
"C33"
"C33-SUM(C35:C37)"
"'Financial summary'!K35"
"E4+E5"
"ROUND(E2+E6,5)"
"G12+G13"
"'Financial summary'!I30"
"'Financial summary'!K30"
"ROUND(SUM(E10:E13),5)"
"ROUND(E9+E14,5)"
"SUM(C6:C54)"
"SUM(D8:D54)"
"H45+H44+H33"
"C55"
"'Stork - 2002 Receipts'!C43"
"D59-D60"
"SUM(C6:C42)"
"D4+D5+D24+(F15-F14)-(D15-D14)"
"D7+D8+(F17-D17)"
"D4+D9-(D7+D8)+(F18-D18)"
"D29-D30-D31"
"IF('Input Information'!F19=0,""Must input data"",(('Input Information'!D32+'Input Information'!D30-'Input Information'!D26)/'Input Information'!F19))"
"IF(F4<=0,""Input Benchmark"",IF(D4>F4, ""strong"",""weak""))"
"IF('Input Information'!F21=0,""Must input data"",(('Input Information'!D32-'Input Information'!D26)/'Input Information'!F21))"
"IF('Input Information'!D29=0,""Must input data"",(('Input Information'!D32+'Input Information'!D30-'Input Information'!D26)/'Input Information'!D29))"
"IF('Input Information'!F16=0,""Not applicable"",('Input Information'!F15/'Input Information'!F16))"
"IF('Input Information'!F19=0,""Must input data"",('Input Information'!F20/'Input Information'!F19))"
"IF(F12<=0,""Input Benchmark"",IF(D12<F12, ""strong"",""weak""))"
"IF('Input Information'!F19=0,""Must input data"",('Input Information'!D29/'Input Information'!F19))"
"IF('Input Information'!D25=0,""Must input data"",('Input Information'!D29/'Input Information'!D25))"
"IF('Input Information'!D29=0,""Must input data"",(('Input Information'!D31-'Input Information'!D6)/'Input Information'!D29))"
"IF('Input Information'!D29=0,""Must input data"",('Input Information'!D6/'Input Information'!D29))"
"IF('Input Information'!D29=0,""Must input data"",('Input Information'!D30/'Input Information'!D29))"
"IF('Input Information'!D29=0,""Must input data"",('Input Information'!D32/'Input Information'!D29))"
"'Input Information'!F15"
"IF(D5=0,""Not Applicable"",(D4/D5))"
"'Input Information'!F15"
"D4-D5"
"'Input Information'!D32"
"+'Input Information'!D7"
"'Input Information'!D6"
"'Input Information'!D26"
"D14+D15+D16-D17"
"D18-D19"
"+D14"
"D20-D21"
"IF(D38=0,""Must input data"",(D37/(1-(1+D37)^-D38)))"
"IF(D39=""Must input data"",""Must input data"",(D36/D39))"
"'Input Information'!D29"
"'Input Information'!D30+'Input Information'!D26+'Input Information'!D6"
"'Input Information'!D31-'Input Information'!D6"
"C5-C6-C8"
"'Input Information'!F19"
"'Input Information'!F21"
"'Input Information'!D30"
"IF(C5=0,""Must input data"",((C10+C13)/C5))"
"IF(C11=0,""Must input data"",(C5/C11))"
"C17*C18"
"IF(C11=0,""Must input data"",(C13/C11))"
"IF(C12=0,""Must input data"",(C11/C12))"
"((C19-C20)*C21)"
"SUM(AF8:AQ8)"
"SUM(D9:D14)"
"D18"
"O18"
"SUM(D18:D37)"
"SUM(D42:D52)"
"Personnel!D20"
"SUM(D56:D82)"
"D15+D38-D53-D83"
"D85"
"D87+E85"
"P87+R85"
"D87-D89"
"D91+E85-E89"
"P91+R85-R89"
"P91+AD85-AD89"
"D7"
"SUM(D7:O7)"
"O7"
"SUM(D7:D14)"
"D15*D17"
"D15+D18"
"'Cash Flows'!C2"
"SUM(D9:O9)"
"SUM(D9:D19)"
"D23"
"O24"
"SUM(D23:D46)"
"'Cash Flows'!C2"
"'In-Kind Contributions'!P20"
"'In-Kind Contributions'!AD20"
"'In-Kind Contributions'!AR20"
"'In-Kind Contributions'!P47"
"'In-Kind Contributions'!AD47"
"'In-Kind Contributions'!AR47"
"SUM(C9:C10)"
"'Cash Flows'!P15"
"'Cash Flows'!AD15"
"'Cash Flows'!AR15"
"'Cash Flows'!P38"
"'Cash Flows'!AD38"
"'Cash Flows'!AR38"
"'Cash Flows'!P53"
"'Cash Flows'!AD53"
"'Cash Flows'!AR53"
"'Cash Flows'!P83"
"'Cash Flows'!AD83"
"'Cash Flows'!AR83"
"C19-C24"
"'Cash Flows'!P89"
"'Cash Flows'!AD89"
"'Cash Flows'!AR89"
"C26-C28"
"C30+D26-D28"
"SUM(Income!B16)"
"SUM(Income!B21)"
"SUM(Income!B33)"
"SUM(Income!B40)"
"SUM(Income!B42)*0.75"
"SUM(Income!C42)"
"SUM(Income!B49)*0.75"
"SUM(Income!C49)"
"SUM(B14:B19)"
"SUM(Expenses!C14)"
"SUM(Expenses!C31)"
"SUM(Expenses!C52)"
"SUM(Expenses!C58)"
"SUM(Expenses!C63)"
"SUM(Expenses!C76)"
"SUM(B20-B29)"
"SUM(B29/500)"
"SUM(B9:B14)"
"SUM(B19:B20)"
"SUM(B23:B32)"
"SUM(B35:B39)"
"SUM(B45:B48)"
"SUM(B16+B21+B33+B40+B49)"
"SUM(C12:C13)"
"SUM(C17:C27)"
"SUM(C34:C48)"
"SUM(C66:C75)"
"SUM(Summary!B29)"
"SUM(C79/400)"
"SUM(Income!B16)"
"SUM(Income!B21)"
"SUM(Income!B33)"
"SUM(Income!B40)"
"SUM(Income!B42)"
"SUM(Income!B49)"
"SUM(B16:B21)"
"SUM(Expenses!C14)"
"SUM(Expenses!C31)"
"SUM(Expenses!C53)"
"SUM(Expenses!C59)"
"SUM(Expenses!C64)"
"SUM(Expenses!C77)"
"SUM(B22-B31)"
"SUM(B31/230)"
"40*90"
"10*90"
"15*45"
"125*45"
"10*20"
"15*130"
"SUM(B9:B14)"
"SUM(B19:B20)"
"SUM(B23:B32)"
"SUM(B35:B39)"
"100*20"
"SUM(B45:B48)"
"SUM(B16+B21+B33+B40+B49)"
"SUM(C12:C13)"
"SUM(C17:C27)"
"165*10.31"
"165*3"
"165*17.5"
"165*5"
"220*26.25"
"220*10.31"
"220*3"
"220*17.5"
"50*5"
"55*10.31"
"SUM(C34:C49)"
"250*7"
"3*400"
"SUM(C67:C76)"
"SUM(Summary!B31)"
"SUM(C80/230)"
"ROUND((3426058/3163101-1)*100,6)"
"ROUND((3715252/3426058-1)*100,6)"
"ROUND((3854784/3715252-1)*100,6)"
"ROUND((4507180/3854784-1)*100,6)"
"ROUND((4492072/4507180-1)*100,6)"
"ROUND((5025860/4492072-1)*100,6)"
"ROUND((5491589/5025860-1)*100,6)"
"ROUND((6552832/5491589-1)*100,6)"
"ROUND((5731003/5123636-1)*100,6)"
"ROUND((5546135/5219315-1)*100,6)"
"+M30"
"ROUND((5518237/5244735-1)*100,6)"
"ROUND((5543200/5219819-1)*100,6)"
"ROUND((5610040/5152767-1)*100,6)"
"ROUND((5794903/5293835-1)*100,6)"
"ROUND((5835679/5159651-1)*100,6)"
"ROUND((5990599/5240644-1)*100,6)"
"ROUND((6080781/5163009-1)*100,6)"
"ROUND((6151848/5182333-1)*100,6)"
"ROUND((6223615/5259086-1)*100,6)"
"ROUND((6762005/5731003-1)*100,6)"
"(1172242+366390+10328675)/10"
"(1396040+400458+11465007)/10"
"(1540830+368013+12067502)/10"
"(1726555+368757+12490088)/10"
"(2063150+384455+12861492)/10"
"(2134732+460515+12350485)/10"
"(1934899+476744+12196001)/10"
"(1944921+436102+12770953)/10"
"(2023635+476843+12068682)/10"
"(2025319+462763+12026554)/10"
"(2020570+448776+11995908)/10"
"(2032913+445027+12027653)/10"
"(1997169+431780+12085368)/10"
"(1993851+447692+12272109)/10"
"(1964293+452003+12206288)/10"
"(1910370+449863+12286129)/10"
"(1951913+449989+12345969)/10"
"(1894580+438547+12378067)/10"
"(1923493+432098+12491627)/10"
"(2056868+445112+12826097)/10"
"+C9/$C$15"
"9432730+111410104"
"141577402+1"
"SUM(B9:B14)"
"+C9/$C$19"
"SUM(B9:B18)"
"+C9/$C$15"
"SUM(B9:B14)"
"+B9/$B$25"
"3684419+1"
"SUM(B9:B23)"
"+B11/24"
"+C11/H11"
"+E11/600"
"+F11/H11"
"+C11+F11"
"+H11/$H$27"
"+H11/$H$27"
"SUM(B11:B26)"
"SUM(E11:E26)+1"
"+C10/$C$16"
"9595817+116896967"
"147577404-1"
"579467+2102504+3320377+14252767"
"SUM(B10:B15)"
"+C10/$C$20"
"SUM(B10:B19)"
"ROUND((C10/$C$16),4)"
"ROUND((+C11/$C$16),4)"
"ROUND((C12/$C$16),4)-0.0001"
"SUM(B10:B15)"
"+B10/$B$26"
"12027969"
"SUM(B10:B24)"
"+B12/24"
"+E12/600"
"+F12/H12"
"+C12+F12+0.01"
"+H12/$H$28"
"+H12/$H$28"
"+C14+F14"
"+H20/$H$28-0.000001"
"+H20/$H$28-0.000001"
"+C25/H25"
"SUM(B12:B27)"
"SUM(C12:C27)+0.02"
"SUM(F12:F27)+0.03"
"SUM(H12:H27)-0.02"
"SUM(I12:I27)+0.000002"
"G11+G12+G13+G14"
"E20+E21"
"E23+E24+E25"
"E31+E32+E34+E35+E36+E37"
"G21+G25+G27+G29+G37+G42"
"G16+G44"
"G46"
"E54+E57+E58+E59+E60+E61+E63+E62"
"G72+G71+G70"
"G64+G65+G66+G67+G68+G73"
"G49-G74"
"SUM(A2:A22)"
"SUM(A23:H23)"
"SUM(J1:J35)"
"J36-K36"
"SUM(J2:J35)"
"E9*$E$5"
"G9*$G$5"
"I9*$I$5"
"ROUND(F9+H9+J9,1)"
"IF(K9>=$K$2,$J$2, IF(K9<=$L$4,$J$4,$J$3))"
"(A2+C3)/12"
"C2/60"
"IF(A3<C3,1,IF(A3=C3,2,3))"
"IF($F$3<3,A3,C3)"
"IF($F$3<3,MAX(C3-A3,0.01),MAX(A3-C3,0.01))"
"1-A4-C4"
"FORECAST(A12,B1:B11,A1:A11)"
"FORECAST(A11,B1:B10,A1:A10)"
"FORECAST(B12,A1:A11,B1:B11)"
"(A5*A5)*0.000136111111111-0.101777777777*A5+33.1111111112"
"0.00395348987176*POWER(A22,LOG(3,2))+0.00313644438459*A22-230.784433648"
"0.00484094013519*A39*LOG(A39,2)+0.0233199941077*A39-9.37219096593"
"POWER(A2,A2)*$G$2"
"A2*FACT(A2)*$G$3"
"SUM(F12:F16)/3"
"SUM(K12:K16)/4"
"IF($A$12=12,(SUM(G25:G27)+SUM(D25:D27)+SUM(J25:J27)+SUM(M25:M27))/3,0)"
"IF($A$12=9,(D27+G27+J27+M27+D28+G28+J28+M28+D29+G29+J29+M29+0.5*(D30+G30+J30+M30))/3,0)"
"IF($A$12=12,(SUM(G28:G30)+SUM(D28:D30)+SUM(J28:J30)+SUM(M28:M30))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G31:G33)+SUM(D31:D33)+SUM(J31:J33)+SUM(M31:M33))/3,0)"
"IF($A$12=9,(0.5*(D33+G33+J33+M33)+D34+G34+J34+M34+D35+G35+J35+M35+(D36+G36+J36+M36))/3,0)"
"IF($A$12=12,(SUM(G34:G36)+SUM(D34:D36)+SUM(J34:J36)+SUM(M34:M379))/3,0)"
"TODAY()"
"IF($L$14>0,$L$14*E$24,$L$11*E$24)"
"SUM(N23+K23+H23+E23)"
"SUM(D25:D36)/$A$12"
"IF($A25>=$A$14,IF($L$14>0,IF($L$14*D25/$A$12=C25,0,($L$14*D25/$A$12)),IF($L$11*D25/$A$12=C25,0,($L$11*D25/$A$12))),IF(AND(D25=0,C25=0),0,IF($L$14>0,(($L$14*D25/$A$12)-C25),(($L$11*D25/$A$12)-C25))))"
"IF($A25>=$A$14,IF($L$14*G25/$A$12=F25,0,IF($L$11*G25/$A$12=F25,0,IF($L$14>0,($L$14*G25/$A$12),($L$11*G25/$A$12)))),IF(AND(G25=0,F25=0),0,IF($L$14>0,(($L$14*G25/$A$12)-F25),(($L$11*G25/$A$12)-F25))))"
"IF($A25>=$A$14,C25+E25+H25+K25+N25,C25+E25+F25+H25+I25+K25+L25+N25)"
"SUM(C25:C36)"
"+fall!B2:E2"
"+fall!B2:E2"
"+fall!B2:E2"
"+fall!B2:E2"
"+fall!H2"
"+fall!F11"
"SUM(F12:F16)/3"
"SUM(K12:K16)/4"
"IF(fall!L14=0,fall!L11,fall!L14)"
"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)"
"IF(fall!L14=0,fall!L11,fall!L14)"
"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)"
"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)"
"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)"
"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)"
"TODAY()"
"+fall!C18"
"+fall!C18"
"+fall!C18"
"+fall!E23"
"IF($L$14>0,$L$14*E$25,$L$11*E$25)"
"+fall!P23"
"SUM(N24+K24+H24+E24)"
"SUM(D26:D37)/$A$12"
"IF($A26<fall!$A$14,fall!C25+fall!E25,IF(fall!$L$14>0,fall!$L$14*fall!D25/fall!$A$12,fall!$L$11*fall!D25/fall!$A$12))"
"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))"
"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)"
"SUM(C26:C37)"
"+'c'!B2:E2"
"+'c'!B2:E2"
"+'c'!B2:E2"
"+'c'!B2:E2"
"+'c'!H2"
"+fall!F11"
"SUM(F12:F16)/3"
"+'c'!K11"
"SUM(K12:K16)/4"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)"
"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)"
"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)"
"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)"
"TODAY()"
"+fall!C18"
"+fall!C18"
"+fall!C18"
"+'c'!E24"
"IF($L$14>0,$L$14*E$25,$L$11*E$25)"
"+fall!N23"
"+'c'!P24"
"SUM(N24+K24+H24+E24)"
"SUM(D26:D37)/$A$12"
"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))"
"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))"
"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)"
"SUM(C26:C37)"
"+d!B2"
"+d!B2"
"+d!B2"
"+d!B2"
"+fall!F11"
"SUM(F12:F16)/3"
"+'c'!K11"
"SUM(K12:K16)/4"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)"
"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)"
"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)"
"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)"
"TODAY()"
"+fall!C18"
"+fall!C18"
"+fall!C18"
"+'c'!E24"
"IF($L$14>0,$L$14*E$25,$L$11*E$25)"
"+fall!N23"
"+'c'!P24"
"SUM(N24+K24+H24+E24)"
"SUM(D26:D37)/$A$12"
"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))"
"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))"
"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)"
"SUM(C26:C37)"
"SUM(M1,N1)"
"CONCATENATE(B1,"" "",C1,"" "",A1)"
"ROUND(G11/$G$39,2)"
"ROUND(G11/$G$39,2)"
"ROUND(G11/$G$39,2)"
"ROUND(G11/$G$39,2)"
"SUM(G11:G38)"
"SUM(G11:G38)"
"SUM(G5:K5,O5:U5)"
"V5*32.56%"
"SUM(V5:W5)"
"SUM(X5:X6)"
"SUM(X7:X34)"
"V37*43.38%"
"SUM(X36:X40)"
"SUM(X41)"
"SUM(G42:K42)"
"SUM(M5:M41)"
"M42-N42"
"SUM(V42:W42)"
"SUM(G71:U71)"
"I7*H7"
"SUM(J7:J30)"
"I32*H32*0.25"
"SUM(J32)"
"SUM(J6:J34)"
"SUM(K31:K33)"
"SUM(J50:J51)"
"SUM(K44:K63)"
"SUM(J74:J76)"
"(I78*H78)*0.25"
"J78+J79"
"SUM(K81,K79)"
"SUM(K77:K80)"
"SUM(K87,K85,K52,K49)"
"SUM(J112,J105,J99)"
"SUM(J113:J117)"
"SUM(J113:J123)"
"SUM(K8:K124)"
"COUNT(B3:B39)"
"U39*250"
"COUNT(B40:B42)"
"COUNT(B43:B49)"
"COUNT(B50:B68)"
"COUNT(B71:B93)"
"COUNT(B95:B108)"
"COUNT(B113:B128)"
"SUM(V3:V143)"
"COUNT(B3:B143)"
"SUM(U3:U143)"
"COUNT(B3:B39)"
"U39*250"
"COUNT(B40:B55)"
"COUNT(B56:B62)"
"COUNT(B63:B81)"
"COUNT(B85:B108)"
"SUM(V1:V142)"
"COUNT(B3:B142)"
"SUM(U3:U144)"
"U145-U146"
"U39"
"250*F149"
"U62"
"U125"
"U108"
"SUM(F149:F152)"
"N162*M162"
"SUM(M162:M170)"
"N171*M171"
"SUM(O162:O171)"
"SUM(T171)"
"F13*0.28"
"H13*0.25"
"H13*0.25"
"H13*0.5"
"SUM(I13:L13)"
"SUM(M13:M32)"
"SUM(M33:M45)"
"B2*+B2/C2"
"C2*D2"
"B3+1"
"AVERAGE(C3:C13)"
"A14"
"AVERAGE(C14:C23)"
"_xll.ARRAY(#REF!,,)"
"B3+1"
"AVERAGE(C3:C13)"
"A14"
"AVERAGE(C14:C23)"
"B4+1"
"AVERAGE(C4:C13)"
"STDEVP(C4:C13)"
"SUM(C13:C15)/3"
"SUM(F12:F16)/3"
"SUM(K12:K16)/4"
"IF($A$12=12,(SUM(G25:G27)+SUM(D25:D27)+SUM(J25:J27)+SUM(M25:M27))/3,0)"
"IF($A$12=9,(D27+G27+J27+M27+D28+G28+J28+M28+D29+G29+J29+M29+0.5*(D30+G30+J30+M30))/3,0)"
"IF($A$12=12,(SUM(G28:G30)+SUM(D28:D30)+SUM(J28:J30)+SUM(M28:M30))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G31:G33)+SUM(D31:D33)+SUM(J31:J33)+SUM(M31:M33))/3,0)"
"IF($A$12=9,(0.5*(D33+G33+J33+M33)+D34+G34+J34+M34+D35+G35+J35+M35+(D36+G36+J36+M36))/3,0)"
"IF($A$12=12,(SUM(G34:G36)+SUM(D34:D36)+SUM(J34:J36)+SUM(M34:M379))/3,0)"
"TODAY()"
"IF($L$14>0,$L$14*E$24,$L$11*E$24)"
"C23+F23"
"SUM(N23+K23+H23+E23)"
"SUM(D25:D36)/$A$12"
"SUM(G27:G30)/A12"
"IF($A25>=$A$14,IF($L$14>0,IF($L$14*D25/$A$12=C25,0,($L$14*D25/$A$12)),IF($L$11*D25/$A$12=C25,0,($L$11*D25/$A$12))),IF(AND(D25=0,C25=0),0,IF($L$14>0,(($L$14*D25/$A$12)-C25),(($L$11*D25/$A$12)-C25))))"
"IF($A25>=$A$14,IF($L$14*G25/$A$12=F25,0,IF($L$11*G25/$A$12=F25,0,IF($L$14>0,($L$14*G25/$A$12),($L$11*G25/$A$12)))),IF(AND(G25=0,F25=0),0,IF($L$14>0,(($L$14*G25/$A$12)-F25),(($L$11*G25/$A$12)-F25))))"
"IF($A25>=$A$14,C25+E25+H25+K25+N25,C25+E25+F25+H25+I25+K25+L25+N25)"
"C27+F27+K27"
"3414.75/($L$14/$A$12)"
"1138.25/($L$14/$A$12)"
"2276.5/($L$14/$A$12)"
"SUM(C25:C36)"
"+fall!B2:E2"
"+fall!B2:E2"
"+fall!B2:E2"
"+fall!B2:E2"
"+fall!H2"
"+fall!F11"
"SUM(F12:F16)/3"
"SUM(K12:K16)/4"
"IF(fall!L14=0,fall!L11,fall!L14)"
"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)"
"IF(fall!L14=0,fall!L11,fall!L14)"
"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)"
"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)"
"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)"
"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)"
"TODAY()"
"+fall!C18"
"+fall!C18"
"+fall!C18"
"+fall!E23"
"IF($L$14>0,$L$14*E$25,$L$11*E$25)"
"+fall!P23"
"SUM(N24+K24+H24+E24)"
"SUM(D26:D37)/$A$12"
"IF($A26<fall!$A$14,fall!C25+fall!E25,IF(fall!$L$14>0,fall!$L$14*fall!D25/fall!$A$12,fall!$L$11*fall!D25/fall!$A$12))"
"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))"
"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)"
"SUM(C26:C37)"
"+'c'!B2:E2"
"+'c'!B2:E2"
"+'c'!B2:E2"
"+'c'!B2:E2"
"+'c'!H2"
"+fall!F11"
"SUM(F12:F16)/3"
"+'c'!K11"
"SUM(K12:K16)/4"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)"
"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)"
"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)"
"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)"
"TODAY()"
"+fall!C18"
"+fall!C18"
"+fall!C18"
"+'c'!E24"
"IF($L$14>0,$L$14*E$25,$L$11*E$25)"
"+fall!N23"
"+'c'!P24"
"SUM(N24+K24+H24+E24)"
"SUM(D26:D37)/$A$12"
"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))"
"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))"
"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)"
"SUM(C26:C37)"
"+d!B2"
"+d!B2"
"+d!B2"
"+d!B2"
"+fall!F11"
"SUM(F12:F16)/3"
"+'c'!K11"
"SUM(K12:K16)/4"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)"
"IF('c'!L14=0,'c'!L11,'c'!L14)"
"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)"
"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)"
"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)"
"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)"
"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)"
"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)"
"TODAY()"
"+fall!C18"
"+fall!C18"
"+fall!C18"
"+'c'!E24"
"IF($L$14>0,$L$14*E$25,$L$11*E$25)"
"+fall!N23"
"+'c'!P24"
"SUM(N24+K24+H24+E24)"
"SUM(D26:D37)/$A$12"
"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))"
"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))"
"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)"
"SUM(C26:C37)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((F3+G3+H3+I3+J3-MIN(F3:J3) )/4,1)"
"ROUND(L3/99*100,2)"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F3:J3)-MIN(F3:J3))/4,1)"
"L20/99*100"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((0.2*M6+0.1*N6+0.3*S6)/0.6,2)"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"IF(NOT(W21=""F""),IF(V21>=91.5,""A"",IF(V21>=88.5,""A-"","""")),"""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"ROUND(L2/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"ROUND(L3/99*100,2)"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")"
"IF(O2>0, O2+2, O2)"
"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)"
"ROUND(R2/146*100, 2)"
"ROUND((2*Q2+S2)/3,2)"
"IF(OR(K2<59,T2<59),""F"", "" "")"
"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)"
"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")"
"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")"
"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")"
"IF(V2<59,""F"","""")"
"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")"
"ROUND((0.06*G2+0.17*H2+0.17*I2)/0.4+J2,2)"
"ROUND((K2+L2+M2 +N2)/3,2)"
"ROUND(0.4*O2+0.6*P2,0)"
"ROUND((F3+G3+H3+I3+J3-MIN(F3:I3))/3,2)"
"ROUND((0.1*K14+0.25*L14+0.25*M14)/0.6,2)"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"ROUND((0.4*O2+0.15*P2)/0.55,2)"
"ROUND(0.45*K2+0.4*O2+0.15*P2,2)"
"ROUND((F3+G3+J3)/3,2)"
"ROUND((SUM(F4:J4)-MIN(F4:J4))/4,2)"
"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,2)"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"ROUND((0.4*O2+0.15*P2)/0.55,2)"
"ROUND(0.45*K2+0.4*O2+0.15*P2,2)"
"(0.4*O19+0.15*P19)/0.55"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"SUM(F13:J13)/3"
"86.67"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"99.42*0.4+69*0.2+55*0.2+65.7*0.2"
"(SUM(F2:J2)-MIN(F2:J2))/4"
"((L2+M2+N2)-MIN(L2:N2) )/2"
"(0.4*O2+0.15*P2)/0.55"
"0.45*K2+0.4*O2+0.15*P2"
"B5+B8"
"SUM(B11:B21)"
"SUM(D22:D24)"
"300+D25"
"B6"
"B40+B54+B73+B80+B86+B92+B98+B104"
"B31+B32"
"SUM(B38:B39)"
"SUM(B45:B50)"
"3299.34-D45"
"D46"
"B53+B54"
"SUM(B56:B70)"
"B45"
"SUM(B75:B77)"
"B46"
"B47"
"B48"
"B49"
"B50"
"A!B33"
"B7+B24+B44+B60+B66+B72+B78+B84"
"B2+B3"
"SUM(C9:C10)"
"SUM(B14:B20)"
"B2+B7-D14"
"D15"
"B23+B24"
"SUM(B26:B41)"
"SUM(D30:D37)"
"B14"
"SUM(B46:B57)"
"B15"
"B63"
"B16"
"B17"
"B18"
"B19"
"SUM(B9:B405)"
"B2+B3"
"B11+A11"
"C11"
"Computations!F11"
"Computations!A12"
"IF(ISTEXT(C12),"""",Computations!B12)"
"IF(Computations!F12=""closed"",Computations!F11+Computations!C12,Computations!F12)"
"IF(ISTEXT(A12),"""",Computations!G12)"
"Computations!L12"
"IF(ISTEXT(Computations!N12),"""",Computations!D12)"
"IF(Computations!$O12=1,Computations!N12,"""")"
"IF(ISTEXT($I12),"""",$I12+Computations!$E12)"
"IF(F12=""renege"",G12-C12,"""")"
"IF(F12=""renege"","""",Computations!K12)"
"IF(ISTEXT($L12),"""",Computations!$E12+L12)"
"Data!H4/1440"
"start_time"
"IF(ISTEXT(F12),""closed"",1)"
"VLOOKUP(RAND(),arrival,3)"
"B12/1440"
"VLOOKUP(RAND(),service,3)"
"IF(ISTEXT(F11),"""",IF(F11+ C12>=close_time,""closed"",F11+C12))"
"QSSNumGreater(N$11:$N11,F12)+QSSNumGreater(M$11:M11,F12)"
"IF(G12>=balk_num,""balk"","""")"
"IF(OR(H12=""balk"",ISTEXT(F12)),"""",MAX(Simulation!J$11:J11,start_time,$F12))"
"IF(ISTEXT(I12),"""",MIN(I12:I12))"
"IF(ISTEXT(I12),"""",J12-F12)"
"IF(ISTEXT(I12),"""",IF(K12>renege_time,""renege"",""""))"
"IF(L12=""renege"",F12+renege_time,"""")"
"IF(OR(L12=""renege"",ISTEXT(I12)),"""",J12)"
"IF(ISTEXT(N12),"""",MATCH(N12,I12:I12,0))"
"IF(ISTEXT(F13),""closed"",A12+1)"
"D18/D20"
"(D13*1000)+(D15*1200)+(D17*1600)+(D19*2000)+(D23*2000)+(D27*2000)+(D31*2000)"
"#REF!"
"B6*('Conversion Factors'!#REF!)"
"B6*'Conversion Factors'!#REF!"
"(C6-D6)*'Conversion Factors'!#REF!"
"+E6/101"
"B13*'Conversion Factors'!#REF!"
"SUM(C6:C18)"
"B19+B28"
"C19"
"'Energy Savings from Recyc _OLD'!C30"
"'Energy Savings from Recyc _OLD'!D30"
"'Energy Savings from Recyc _OLD'!E30"
"B7"
"#REF!"
"SUM(B16:C16)"
"SUM(F16:I16)"
"SUM(L16:P16)"
"SUM(B16:B30)"
"SUM(B34:B46)"
"(F94+E94)/2"
"SUM(B94:B96)"
"SUM(B97:B98)"
"(B113+C113+D113+E113+F113)/5"
"#REF!"
"SUM(B3:B5)"
"SUM(#REF!)/1000"
"(#REF!)/1000"
"(SUM(#REF!)+SUM(#REF!))/1000"
"SUM(B8:B13)"
"#REF!/#REF!"
"(#REF!)"
"#REF!/1000000*(-1)"
"[1]Sheet1!B10"
"[1]Sheet1!B9"
"[1]Sheet1!B17"
"'Energy Savings from Recyc _OLD'!D111"
"'Energy Savings from Recyc _OLD'!C111"
"'Energy Savings from Recyc _OLD'!E111"
"B35/1000000"
"#REF!/1000000"
"B37"
"#REF!*1000000"
"#REF!*(-1000000)"
"#REF!-#REF!"
"(#REF!-#REF!)*(-1)"
"#REF!*(-1)"
"#REF!*#REF!/1000000"
"SUM(C18:C22)"
"IF(B2<3,0,IF(B2=3,10%,10%+(B2-3)*5%))"
"IF(A2=""F"",B2,0)"
"VLOOKUP($E2,Grades!$B$1:$C$104,2,FALSE)"
"B2"
"YEAR(A5)+60"
"ROUND((D5-A5+0.5)/365.25,3)"
"FLOOR((D5-C5+1)/365.25,0.25)"
"F5-CEILING((100-H5)/100*G5-I5,0.25)"
"N2"
"F5-CEILING(I5,0.25)"
"VLOOKUP(B5,Fillon!$A$2:$D$19,2)"
"IF(K$6>J6,K$6-J6,0)"
"VLOOKUP(B5,Fillon!$A$2:$D$19,4)"
"MIN(J5,37.5)"
"MIN(F8+D2,40)"
"MIN(G8*2%*(1+C2),100%)"
"VLOOKUP(B5,Fillon!$A$2:$E$19,5)"
"MAX(F$2*Paramètres!B$2/1200*H8,VLOOKUP(G8,Paramètres!B8:F33,3,TRUE))"
"MIN(J6,K6)"
"MIN(F9+D3,K6+2.5)"
"MIN(G9*M6*(1+C2),100%)"
"VLOOKUP(B5,Fillon!$A$2:$D$19,3)"
"IF(E5>I8,3%,0%)"
"MAX(F$2*Paramètres!B$2/1200*H9,VLOOKUP(G9,Paramètres!B8:F33,5,TRUE))"
"H9*(1-I10)*(1+J10)"
"IF(E5<I8,I9*MIN(L6,I8-E5),0)"
"IF(J6-K6<0,0,MIN((J6-K6),5)*J9)"
"MAX(F$2*Paramètres!B$2/1200*H10,VLOOKUP(G9,Paramètres!B8:F33,5,TRUE))"
"H10-H8"
"H11/H8"
"B8*4%"
"D$18*C8"
"F$33*E8"
"E8+2.533%"
"B$2/1200*D$5"
"C$18"
"E23+0.5%"
"B$2/1200*F$5"
"75%/B2"
"C14"
"C1"
"'[1]Data Entry'!$C$1"
"'[1]Data Entry'!$C$2"
"NOW()"
"'[1]Data Entry'!$D$15"
"'[1]Data Entry'!$G$15"
"'[1]Data Entry'!$D$16"
"'[1]Data Entry'!$G$16"
"'[1]Data Entry'!$D$17"
"'[1]Data Entry'!$D$18"
"'[1]Data Entry'!$D$27"
"'[1]Data Entry'!$G$52"
"G27"
"'[1]Data Entry'!$D$29"
"IF(G28>=G27,G27,IF(((G27-G28)/G27)<0.0399999,G27,(1-(((G27-G28)/G27)-0.04))*G27))"
"'[1]Data Entry'!$D$30"
"IF(G32<12,(G29-(G46/0.015)),G29)"
"'[1]Data Entry'!$D$31"
"'[1]Data Entry'!$G$53"
"'[1]Data Entry'!$D$32"
"'[1]Data Entry'!$D$33"
"'[1]Data Entry'!$G$33"
"'[1]Data Entry'!$D$34"
"'[1]Data Entry'!$G$34"
"'[1]Data Entry'!$D$35"
"'[1]Data Entry'!$G$35"
"'[1]Data Entry'!$D$36"
"'[1]Data Entry'!$G$36"
"'[1]Data Entry'!$D$37"
"'[1]Data Entry'!$G$37"
"'[1]Data Entry'!$D$38"
"'[1]Data Entry'!$G$38"
"'[1]Data Entry'!$D$39"
"'[1]Data Entry'!$G$39"
"'[1]Data Entry'!$D$40"
"'[1]Data Entry'!$G$40"
"'[1]Data Entry'!$D$41"
"'[1]Data Entry'!$G$41"
"'[1]Data Entry'!$D$42"
"'[1]Data Entry'!$G$42"
"'[1]Data Entry'!$D$43"
"'[1]Data Entry'!$G$43"
"'[1]Data Entry'!$D$44"
"'[1]Data Entry'!$G$44"
"'[1]Data Entry'!$D$45"
"'[1]Data Entry'!$D$46"
"'[1]Data Entry'!$G$46"
"'[1]Data Entry'!$D$47"
"'[1]Data Entry'!$G$47"
"'[1]Data Entry'!$D$49"
"ROUND(IF((G27*0.0086)+'SOF0001'!G65>='SOF0001'!G36,'SOF0001'!G36-'SOF0001'!G65,G27*0.0086),0)"
"ROUND(IF((G27*0.0086)+'SOF0001'!G65>='SOF0001'!H36,'SOF0001'!H36-'SOF0001'!G65,G27*0.0086),0)"
"ROUND(IF(G30=G27,G238,IF((G30*0.0086)+'SOF0001'!G65>='SOF0001'!G36,'SOF0001'!G36-'SOF0001'!G65,G30*0.0086)),0)"
"ROUND(IF(G30=G27,G238,IF((G30*0.0086)+'SOF0001'!G65>='SOF0001'!H36,'SOF0001'!H36-'SOF0001'!G65,G30*0.0086)),0)"
"ROUND(IF(G29*0.0086=G238,G238,IF((G29*0.0086)+'SOF0001'!G65>='SOF0001'!G36,'SOF0001'!G36-'SOF0001'!G65,G29*0.0086)),0)"
"ROUND(IF(G29=G238,G27,IF((G29*0.0086)+'SOF0001'!G65>='SOF0001'!H36,'SOF0001'!H36-'SOF0001'!G65,G29*0.0086)),0)"
"IF(D45>(D27*0.05),D27*0.05,D45)"
"ROUND(0.64*('SOF0001'!H9/100),0)"
"IF(AND(D27<2000,#REF!>1600),'SOF0001'!H46*(1+((2000-D27)*0.00014)),'SOF0001'!H46)"
"IF(OR('Calc Data'!D6>129.999,G32<12),0,IF(OR(D15>89.5,D27>89.5),130,IF(AND(OR(D283<89.5,D27<89.5),G34>29.5),130,0)))"
"IF(OR('Calc Data'!D6>129.999,G32<8),0,IF(OR(D15>49.5,D27>49.5),75,IF(AND(OR(D15<49.5,D27<49.5),G34>29.5),75,0)))"
"IF(OR('Calc Data'!D6>129.999,G32<6),0,IF(OR(D15>39.5,D27>39.5),60,IF(AND(OR(D15<39.5,D27<39.5),G34>29.5),60,0)))"
"SUM('Data Entry'!D29:D37)+'Data Entry'!D39"
"TaxCompress!F32"
"SUM('Data Entry'!D29:D37)+'Data Entry'!D39"
"TaxCompress!F32"
"SUM('Data Entry'!D29:D37)+'Data Entry'!D39"
"ROUND(IF((('Data Entry'!D16+'Data Entry'!D61)/'Data Entry'!D18)<0.015,(('Data Entry'!D16+'Data Entry'!D61)/'Data Entry'!D18)*'Data Entry'!G29,(0.015*'Data Entry'!G27)+'Data Entry'!D61),0)"
"('Data Entry'!D29*5)+('Data Entry'!D30*3)+('Data Entry'!D31*5)+('Data Entry'!D32*3)+('Data Entry'!D33*3)+('Data Entry'!D34*3)+('Data Entry'!D35*2.7)+('Data Entry'!D36*2.3)"
"ROUND((('SOF0001'!G36-'SOF0001'!G34-'SOF0001'!G33-'SOF0001'!G30)-(((D9-2537)*0.5)/D9)*('SOF0001'!G36-'SOF0001'!G34-'SOF0001'!G33-'SOF0001'!G30))/2537,4)"
"('Data Entry'!D29*5)+('Data Entry'!D30*3)+('Data Entry'!D31*5)+('Data Entry'!D32*3)+('Data Entry'!D33*3)+('Data Entry'!D34*3)+('Data Entry'!D35*2.7)+('Data Entry'!D36*2.3)"
"ROUND((('SOF0001'!H36-'SOF0001'!H34-'SOF0001'!H33)-(((H9-2396)*0.5)/H9)*('SOF0001'!H36-'SOF0001'!H34-'SOF0001'!H33))/2396,4)"
"('Data Entry'!D29*5)+('Data Entry'!D30*3)+('Data Entry'!D31*5)+('Data Entry'!D32*3)+('Data Entry'!D33*3)+('Data Entry'!D34*3)+('Data Entry'!D35*2.7)+('Data Entry'!D36*2.3)"
"ROUND((('SOF0001'!J36-'SOF0001'!J34-'SOF0001'!J33)-(((H9-2396)*0.5)/H9)*('SOF0001'!J36-'SOF0001'!J34-'SOF0001'!J33))/2396,4)"
"'Data Entry'!D27-D4-'Data Entry'!D41"
"('Data Entry'!G31-IFA!H57)/('Data Entry'!G30/100)"
"'Data Entry'!D27-D4-'Data Entry'!D41"
"'Data Entry'!G31/('Data Entry'!G30/100)"
"'Data Entry'!D27-D4-'Data Entry'!D41"
"'Data Entry'!G31/('Data Entry'!G29/100)"
"IF(D6>129.999,0,IF(OR('Data Entry'!D275>'Data Entry'!D276,'Data Entry'!D275>'Data Entry'!D277),'Data Entry'!D275,IF('Data Entry'!D276>'Data Entry'!D277,'Data Entry'!D276,'Data Entry'!D277)))"
"(('Data Entry'!G31-IFA!H57)/('Data Entry'!G30/100))-0.86"
"IF(H6>129.999,0,IF(OR('Data Entry'!D275>'Data Entry'!D276,'Data Entry'!D275>'Data Entry'!D277),'Data Entry'!D275,IF('Data Entry'!D276>'Data Entry'!D277,'Data Entry'!D276,'Data Entry'!D277)))"
"('Data Entry'!G31/('Data Entry'!G30/100))-0.86"
"IF(H6>129.999,0,IF(OR('Data Entry'!D275>'Data Entry'!D276,'Data Entry'!D275>'Data Entry'!D277),'Data Entry'!D275,IF('Data Entry'!D276>'Data Entry'!D277,'Data Entry'!D276,'Data Entry'!D277)))"
"(K4/('Data Entry'!G29/100))-0.86"
"IF('Data Entry'!G33>300,0.0004,0.00025)"
"ROUND(IF((IF('Data Entry'!G31-IFA!H57>G4,G4-'SOF0001'!G37,'Data Entry'!G31-IFA!H57-'SOF0001'!G37))/('Data Entry'!G30/100)<0,0,(IF('Data Entry'!G31-IFA!H57>G4,G4-'SOF0001'!G37,'Data Entry'!G31-IFA!H57-'SOF0001'!G37))/('Data Entry'!G30/100)),6)"
"IF('Data Entry'!G33>300,0.0004,0.00025)"
"TaxCompress!F24"
"IF('Data Entry'!G33>300,0.0004,0.00025)"
"ROUND(IF((IF(K4-'Data Entry'!D61>K4,K4-'SOF0001'!J37,K4-'Data Entry'!D61-'SOF0001'!J37))/('Data Entry'!G29/100)<0,0,(IF(K4-'Data Entry'!D61>K4,K4-'SOF0001'!J37,K4-'Data Entry'!D61-'SOF0001'!J37))/('Data Entry'!G29/100)),6)"
"ROUND(2537*((('Data Entry'!G35-1)*0.71)+1),0)"
"ROUND(IF(G8>0.64,0.64*('Data Entry'!G30/100),G8*('Data Entry'!G30/100)),0)"
"ROUND(2396*((('Data Entry'!G35-1)*0.71)+1),0)"
"ROUND(IF(I8>0.64,0.64*('Data Entry'!G30/100),I8*('Data Entry'!G30/100)),0)"
"ROUND(2396*((('Data Entry'!G35-1)*0.71)+1),0)"
"ROUND(IF(K8>0.64,0.64*('Data Entry'!G29/100),K8*('Data Entry'!G29/100)),0)"
"ROUND(IF(D6>1600,D9,(1+(1600-IF(D6>D7,D6,D7))*D8)*D9),0)"
"ROUND(IF('Data Entry'!G45=""Y"",0,IF(OR(D6>4999.999,'Data Entry'!G32<12),0,(1+((5000-D6)*0.000025))*D9)),0)"
"'Data Entry'!G31-IFA!H57"
"ROUND(IF('Data Entry'!G45=""Y"",0,IF(OR(H6>4999.999,'Data Entry'!G32<12),0,(1+((5000-H6)*0.00002))*H9)),0)"
"ROUND(IF('Data Entry'!G45=""Y"",0,IF(OR(J6>4999.999,'Data Entry'!G32<12),0,(1+((5000-J6)*0.000015))*J9)),0)"
"IF(AND(D11>D10,D11>D9),D11,IF(AND(D10>D9,D10>D11),D10,D9))"
"'Data Entry'!C1"
"'Data Entry'!D27"
"'Calc Data'!D4"
"'Data Entry'!D41"
"'Data Entry'!G27"
"'Data Entry'!G30"
"'Data Entry'!G35"
"'Data Entry'!G31"
"ROUND(ROUND('Calc Data'!D12,0)*IF('Calc Data'!D7>'Calc Data'!D6,'Calc Data'!D7,'Calc Data'!D6),0)"
"ROUND(ROUND('Calc Data'!H12,0)*IF('Calc Data'!H7>'Calc Data'!H6,'Calc Data'!H7,'Calc Data'!H6),0)"
"ROUND('Calc Data'!D5*ROUND('Calc Data'!D12,0),0)"
"ROUND('Calc Data'!H5*ROUND('Calc Data'!H12,0),0)"
"ROUND('Data Entry'!D40*1.1*ROUND('Calc Data'!D12,0),0)"
"ROUND('Data Entry'!D40*1.1*ROUND('Calc Data'!H12,0),0)"
"ROUND('Data Entry'!D40*1.1*ROUND('Calc Data'!J12,0),0)"
"ROUND((+'Data Entry'!D39*4)*ROUND('Calc Data'!D12,0),0)"
"ROUND(('Data Entry'!D39*4)*ROUND('Calc Data'!H12,0),0)"
"ROUND(('Data Entry'!D39*4)*ROUND('Calc Data'!J12,0),0)"
"ROUND((+'Data Entry'!D37*2.8)*ROUND('Calc Data'!D12,0),0)"
"ROUND(('Data Entry'!D37*2.8)*ROUND('Calc Data'!H12,0),0)"
"ROUND(('Data Entry'!D37*2.8)*ROUND('Calc Data'!J12,0),0)"
"ROUND(('Data Entry'!D38*1.7)*ROUND('Calc Data'!D12,0),0)"
"ROUND(('Data Entry'!D38*1.7)*ROUND('Calc Data'!H12,0),0)"
"ROUND(('Data Entry'!D38*1.7)*ROUND('Calc Data'!J12,0),0)"
"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D41*1.37,0)"
"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D41*1.37,0)"
"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D41*1.37,0)"
"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D269*0.12,0)"
"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D269*0.12,0)"
"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D269*0.12,0)"
"IF('Data Entry'!G43<0,'Data Entry'!G43,'Data Entry'!G43*-1)"
"IF('Data Entry'!G43<0,'Data Entry'!G43,'Data Entry'!G43*-1)"
"IF('Data Entry'!G43<0,'Data Entry'!G43,'Data Entry'!G43*-1)"
"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D42*0.2,0)"
"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D42*0.2,0)"
"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D42*0.2,0)"
"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D43*2.41,0)"
"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D43*2.41,0)"
"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D43*2.41,0)"
"IF('Data Entry'!G44<0,'Data Entry'!G44,'Data Entry'!G44*-1)"
"IF('Data Entry'!G44<0,'Data Entry'!G44,'Data Entry'!G44*-1)"
"IF('Data Entry'!G44<0,'Data Entry'!G44,'Data Entry'!G44*-1)"
"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D44*0.1,0)"
"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D44*0.1,0)"
"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D44*0.1,0)"
"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D46*0.1,0)"
"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D46*0.1,0)"
"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D46*0.1,0)"
"'Data Entry'!D47*250"
"'Data Entry'!D47*250"
"'Data Entry'!G36"
"'Data Entry'!G36"
"'Data Entry'!G36"
"SUM(G18:G34)"
"IF(AND('Data Entry'!G240<='Data Entry'!G239,'Data Entry'!G240<='Data Entry'!G238),'Data Entry'!G240,IF(AND('Data Entry'!G239<='Data Entry'!G238,'Data Entry'!G239<='Data Entry'!G240),'Data Entry'!G239,'Data Entry'!G238))"
"IF(AND('Data Entry'!H240<='Data Entry'!H239,'Data Entry'!H240<='Data Entry'!H238),'Data Entry'!H240,IF(AND('Data Entry'!H239<='Data Entry'!H238,'Data Entry'!H239<='Data Entry'!H240),'Data Entry'!H239,'Data Entry'!H238))"
"G36-G37"
"ROUND(IF((24.7*'Calc Data'!G5*IF('Calc Data'!G8>=0.64,0.64,'Calc Data'!G8)*100)<'Calc Data'!G9,0,(24.7*'Calc Data'!G5*IF('Calc Data'!G8>=0.64,0.64,'Calc Data'!G8)*100)-'Calc Data'!G9),0)"
"ROUND(IF((23.1*'Calc Data'!I5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)<'Calc Data'!I9,0,(23.1*'Calc Data'!I5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)-'Calc Data'!I9),0)"
"ROUND(IF((24.7*'Calc Data'!G5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)<'Calc Data'!I9,0,(24.7*'Calc Data'!G5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)-'Calc Data'!I9),0)"
"ROUND(IF((21*'Calc Data'!K5*IF('Calc Data'!K8>=0.64,0.64,'Calc Data'!K8)*100)<'Calc Data'!K9,0,(21*'Calc Data'!K5*IF('Calc Data'!K8>=0.64,0.64,'Calc Data'!K8)*100)-'Calc Data'!K9),0)"
"'Existing Debt'!G57"
"IFA!F53+IFA!H53"
"'Data Entry'!D27*30"
"IF('[1]Data Entry'!$F$61=0,'Additional Aid'!G22,'[2]Savings Due to $295,000'!$G$30)"
"IF('[1]Data Entry'!$F$61=0,'[1]Additional Aid'!$G$26,'[2]Savings Due to $295,000'!$G$37)"
"'Data Entry'!G37"
"-ROUND(('Data Entry'!G40/'Data Entry'!D15)*'Data Entry'!G38,0)"
"-ROUND(('Data Entry'!G40/'Data Entry'!D15)*'Data Entry'!G39,0)"
"IF('Data Entry'!G41<0,'Data Entry'!G41,'Data Entry'!G41*-1)"
"SUM(G48:G54)"
"G38+G40+G42+G44+G46+G55"
"C1"
"NOW()"
"ROUND('Data Entry'!D15*280,0)"
"G46"
"ROUND(G57-G65-G66-G42-G44,0)"
"G42"
"G44"
"SUM(G65:G69)"
"G65+G66+G67"
"'Data Entry'!G31"
"SUM(E75:E76)"
"'Existing Debt'!G26-'Existing Debt'!G28"
"'Existing Debt'!G38"
"'Existing Debt'!G53"
"'Existing Debt'!G57"
"IFA!F18+IFA!F22+IFA!F26+IFA!F30+IFA!F34"
"IFA!F43"
"IFA!F57"
"IFA!F53"
"G83+G89"
"G86+G92"
"G85+G91"
"G38"
"G40"
"IF('Data Entry'!G31>'Calc Data'!G4,'Calc Data'!G4,'Data Entry'!G31)"
"F103+F104+F105"
"'Calc Data'!G5"
"F106/F107"
"G67"
"F108"
"(('Data Entry'!D16-'Existing Debt'!G22-'Existing Debt'!G70)/'Data Entry'!D18)*100"
"F6-0.86"
"IF(F6>1.5,F6-1.5,0)"
"IF('Data Entry'!G30/10000/'Calc Data'!G5>=21,0,IF(F6>=1.5,(0.64*21*100*'Calc Data'!G5)-0.64*('Data Entry'!G30/100),((F6-0.86)*21*100*'Calc Data'!G5)-(F6-0.86)*('Data Entry'!G30/100)))"
"F7*('Data Entry'!G30/100)"
"F10+F11"
"'Data Entry'!D17-'Existing Debt'!G22"
"F12-F14"
"MIN(0.64,F16/23.1/('Calc Data'!G5)/100)"
"IF(F19>=0.64,0.64*23.1*100*'Calc Data'!G5,F19*23.1*100*'Calc Data'!G5)"
"F16-F20"
"F21/('Data Entry'!G30/100)"
"IF(F19+F22>0.64,0.64,F19+F22)"
"IF(F24>=0.64,0.015*'Data Entry'!G30,(F24+0.86)*('Data Entry'!G30/100))"
"'SOF0001'!G38"
"'SOF0001'!I40"
"G8+G9"
"'SOF0001'!H38"
"'SOF0001'!H40"
"G10-G15"
"G17*0.8"
"'Data Entry'!D49*3000"
"IF(G21<=G20,0,G21-G20)"
"G17*0.2"
"'Data Entry'!G15"
"IF(G24>G25,0,G25-G24)"
"'Data Entry'!C1"
"'Data Entry'!G16"
"'Data Entry'!D17"
"IF(ISNA('EDA2'!G22),0,'EDA2'!G22)"
"'Data Entry'!G47"
"IFA!F81"
"'Data Entry'!G29"
"IF(MAX(G66,G67)<G68,MAX(G66,G67),G68)"
"G38/G30/35/100"
"IF(G44>0.29,0.29,G44)"
"G30*G46*35*100"
"G46*(G32/100)"
"IF(G53>=G51,0,G51-G53)"
"IF(G18-G22-G24<0,0,G18-G22-G24)"
"G20-G22"
"IF(G26-G28<0,0,G26-G28)"
"IF(ISNA('EDA2'!I22),0,'EDA2'!I22)"
"'Data Entry'!C1"
"'Data Entry'!G16"
"'Data Entry'!D17"
"VLOOKUP(D2,'99IFAshares'!A1:D224,4,FALSE)"
"VLOOKUP(D2,'99IFAshares'!A1:E224,5,FALSE)"
"VLOOKUP(D2,'99IFAshares'!A1:D224,3,FALSE)"
"'Data Entry'!G47"
"IFA!F81"
"'Data Entry'!G29"
"IF(MAX(G64,G65)<G66,MAX(G64,G65),G66)"
"G38/G30/35/100"
"IF(G44>0.12,0.12,G44)"
"G30*G46*35*100"
"G46*(G32/100)"
"IF(G53>=G51,0,G51-G53)"
"IF(G18-G22-G24<0,0,G18-G22-G24)"
"G20-G22"
"IF(G26-G28<0,0,G26-G28)"
"'Data Entry'!C1"
"IF(ISNA('IFA2'!D16),0,'IFA2'!D16)"
"IF(F17<F18,F17,F18)"
"IF('Data Entry'!D27<400,400,'Data Entry'!D27)"
"IF('Data Entry'!D27<400,400,'Data Entry'!D27)"
"'Data Entry'!G29"
"'Data Entry'!G29"
"F19+F23+F27+F31+F35"
"F39/10000"
"F45/F37"
"IF(F47>35,0,35-F47)"
"IF(F49=0,0,F49/35)"
"F51*F43"
"F43-F53"
"(F43/35/F37/100)"
"IF(D16=1,F19,0)"
"IF(D20=1,F23,0)"
"IF(D24=1,F27,0)"
"IF(D28=1,F31,0)"
"IF(D32=1,F35,0)"
"SUM(F76:F80)"
"'Data Entry'!C1"
"VLOOKUP(D2,'Award#1'!A1:G272,4,FALSE)"
"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#1'!A1:G272,6,FALSE))"
"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#1'!A1:G272,6,FALSE))"
"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#1'!A1:G272,7,FALSE))"
"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#1'!A1:G271,7,FALSE))"
"IF(F17<F18,F17,F18)"
"VLOOKUP(D2,'Award#2'!A1:G58,4,FALSE)"
"IF(VLOOKUP(D2,'Award#2'!A1:G58,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#2'!A1:G58,6,FALSE))"
"IF(VLOOKUP(D2,'Award#2'!A1:G58,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#2'!A1:G58,6,FALSE))"
"IF(VLOOKUP(D2,'Award#2'!A1:G58,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#2'!A1:G58,7,FALSE))"
"IF(VLOOKUP(D2,'Award#2'!A1:G58,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#2'!A1:G58,7,FALSE))"
"VLOOKUP(D2,'Award#3'!A1:G8,4,FALSE)"
"IF(VLOOKUP(D2,'Award#3'!A1:G8,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#3'!A1:G8,6,FALSE))"
"IF(VLOOKUP(D2,'Award#3'!A1:G8,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#3'!A1:G8,6,FALSE))"
"IF(VLOOKUP(D2,'Award#3'!A1:G8,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#3'!A1:G8,7,FALSE))"
"IF(VLOOKUP(D2,'Award#3'!A1:G8,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#3'!A1:G8,7,FALSE))"
"VLOOKUP(D2,'Award#4'!A1:G2,4,FALSE)"
"IF(VLOOKUP(D2,'Award#4'!A1:G2,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#4'!A1:G2,6,FALSE))"
"IF(VLOOKUP(D2,'Award#4'!A1:G2,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#4'!A1:G2,6,FALSE))"
"IF(VLOOKUP(D2,'Award#4'!A1:G2,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#4'!A1:G2,7,FALSE))"
"IF(VLOOKUP(D2,'Award#4'!A1:G2,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#4'!A1:G2,7,FALSE))"
"VLOOKUP(D2,'Award#5'!A1:G1,4,FALSE)"
"IF(VLOOKUP(D2,'Award#5'!A1:G1,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#5'!A1:G1,6,FALSE))"
"IF(VLOOKUP(D2,'Award#5'!A1:G1,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#5'!A1:G1,6,FALSE))"
"IF(VLOOKUP(D2,'Award#5'!A1:G1,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#5'!A1:G1,7,FALSE))"
"IF(VLOOKUP(D2,'Award#5'!A1:G1,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#5'!A1:G1,7,FALSE))"
"IF('Data Entry'!D27<400,400,'Data Entry'!D27)"
"IF('Data Entry'!D27<400,400,'Data Entry'!D27)"
"'Data Entry'!G29"
"'Data Entry'!G29"
"F19+F23+F27+F31+F35"
"F39/10000"
"F45/F37"
"IF(F47>35,0,35-F47)"
"IF(F49=0,0,F49/35)"
"F51*F43"
"F43-F53"
"(F43/35/F37/100)"
"IF(D16=1,F19,0)"
"IF(D20=1,F23,0)"
"IF(D24=1,F27,0)"
"IF(D28=1,F31,0)"
"IF(D32=1,F35,0)"
"SUM(F72:F76)"
"'Data Entry'!D16-'Data Entry'!D17"
"(D14/'Data Entry'!D18)*100"
"'Calc Data'!G4"
"(L14/'Data Entry'!G30)*100"
"'Data Entry'!D17"
"(D15/'Data Entry'!D18)*100"
"L30+L29+L31"
"(L15/'Data Entry'!G30)*100"
"D14+D15"
"(F16/100)*'Data Entry'!G29"
"(H16/'Data Entry'!G29)*100"
"J18"
"'Calc Data'!K8"
"'Calc Data'!G8"
"'Calc Data'!K4"
"'Calc Data'!G4"
"'SOF0001'!J38"
"'SOF0001'!G38"
"'SOF0001'!J40"
"'SOF0001'!G40"
"H16+H25"
"'Data Entry'!G47-IFA!F53"
"IFA!F57+IFA!H57"
"'Existing Debt'!G53"
"'Data Entry'!G47-IFA!F81-'Existing Debt'!G38"
"H27-H28-H29-H30"
"L27-L28-L29-L31-L30"
"'Additional Aid'!G21"
"H32-H33"
"L34-H34"
"IFA!F53"
"IFA!F53"
"'Existing Debt'!G57"
"Homework!$J$3:$J$8"
"Labs!$H$3:$H$8"
"SUM(B3:G3)"
"H3*100/700"
"IF(I3>=89,""A"",IF(I3>=79,""B"",IF(I3>=69,""C"",IF(I3>=59,""D"",""F""))))"
"AVERAGE(B3:H3)"
"I3*60/10"
"SUM(B3:F3)"
"G3*140/105"
"SUM(C2:D2)"
"+D2+C2"
"SUM(B2:N2)"
"IF(O2>359,4,IF(O2>343,3.5,IF(O2>319,3,IF(O2>303,2.5,IF(O2>279,2,IF(O2>263,1.5,IF(O2>239,1)))))))"
"SUM(C3:N3)"
"  0.7*X3 + 0.3*Q3"
"IF(R3>=95,""A"",IF(R3>=90,""A-"",IF(R3>=85,""B+"",IF(R3>=80,""B"",IF(R3>=75,""B-"",IF(R3>=70,""C+"",IF(R3>=65,""C"",""??"")))))))"
"O3 - SMALL(C3:N3,1) - SMALL(C3:N3,2)"
"SUM(B2:AC2)+SUM(AG2:AU2)+SUM(AY2:AZ2)+SUM(BB2)"
"$A$1"
"$F$1"
"SUM(B16:AC16)+SUM(AG16:AU16)+SUM(AY16:AZ16)"
" $AG$3"
" $AH$3"
" $AI$3"
" $AJ$3"
" $AK$3"
" $AL$3"
" $AM$3"
" $AN$3"
" $AO$3"
" $AP$3"
" $AQ$3"
" $AR$3"
" $AS$3"
" $AT$3"
" $AU$3"
" $AV$3"
" $AW$3"
"SUM(F22:F28)"
"SUM($F$7:$F$13)"
"SUM($N$7:$N$13)"
"SUM($F$19:$F$25)"
"SUM($N$19:$N$25)"
"SUM($V$19:$V$25)"
"SUM($F$31:$F$37)"
"SUM($N$31:$N$37)"
"SUM($V$31:$V$37)"
"SUM($F$43:$F$49)"
"SUM($N$43:$N$49)"
"SUM($V$43:$V$49)"
"SUM($F$55:$F$61)"
"SUM($N$55:$N$61)"
"SUM($V$55:$V$61)"
"SUM($F$67:$F$73)"
"IF(G6="""",0,F6)"
"SUM($F$6:$F$12)"
"SUM(I6:I12)"
"SUM($O$6:$O$12)"
"Calcs!$J$76"
"Calcs!$E$148"
"SUM($F$18:$F$24)"
"SUM($O$18:$O$24)"
"SUM($F$30:$F$36)"
"SUM($O$30:$O$36)"
"SUM($F$42:$F$48)"
"SUM($O$42:$O$48)"
"Calcs!$K$156"
"Calcs!$M$156/Calcs!$K$156"
"SUM($F$54:$F$60)"
"SUM($O$54:$O$60)"
"SUM(G98,P86,G86,P74,G74,G62,P62,P50,G50,G38,P38,P26,G26,G14,P14)"
"SUM(G98,P86,G86,P74,G74,G62,P62,P50,G50,G38,P38,P26,G26,G14,P14)"
"SUM(G98,P86,G86,P74,G74,G62,P62,P50,G50,G38,P38,P26,G26,G14,P14)"
"Calcs!$M$153/Calcs!$K$153"
"SUM($F$66:$F$72)"
"SUM($O$66:$O$72)"
"SUM(F14,O14,F26,O26,F38,O38,F50,O50,F62,O62,F74,O74,F86,O86,F98)"
"SUM(F14,O14,F26,O26,F38,O38,F50,O50,F62,O62,F74,O74,F86,O86,F98)"
"SUM(F14,O14,F26,O26,F38,O38,F50,O50,F62,O62,F74,O74,F86,O86,F98)"
"SUM($F$78:$F$84)"
"SUM($O$78:$O$84)"
"SUM($F$90:$F$96)"
"IF(OR(B7=""AP"",B7=""A""),'My 4-Year Plan with GPA'!$F$6,0)"
"IF(B8=0,0,I3)"
"IF('My 4-Year Plan with GPA'!$G$6=""a"",4*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""a-"",3.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""b+"",3.3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""b"",3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""b-"",2.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""C+"",2.3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""c"",2*'My 4-Year Plan with GPA'!$F$6)))))))"
"IF('My 4-Year Plan with GPA'!$G$7=""a"",4*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""a-"",3.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""b+"",3.3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""b"",3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""b-"",2.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""C+"",2.3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""c"",2*'My 4-Year Plan with GPA'!$F$7)))))))"
"IF('My 4-Year Plan with GPA'!$G$8=""a"",4*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""a-"",3.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""b+"",3.3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""b"",3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""b-"",2.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""C+"",2.3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""c"",2*'My 4-Year Plan with GPA'!$F$8)))))))"
"IF('My 4-Year Plan with GPA'!$G$9=""a"",4*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""a-"",3.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""b+"",3.3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""b"",3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""b-"",2.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""C+"",2.3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""c"",2*'My 4-Year Plan with GPA'!$F$9)))))))"
"IF('My 4-Year Plan with GPA'!$G$10=""a"",4*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""a-"",3.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""b+"",3.3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""b"",3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""b-"",2.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""C+"",2.3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""c"",2*'My 4-Year Plan with GPA'!$F$10)))))))"
"IF('My 4-Year Plan with GPA'!$G$11=""a"",4*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""a-"",3.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""b+"",3.3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""b"",3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""b-"",2.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""C+"",2.3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""c"",2*'My 4-Year Plan with GPA'!$F$11)))))))"
"IF('My 4-Year Plan with GPA'!$G$12=""a"",4*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""a-"",3.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""b+"",3.3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""b"",3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""b-"",2.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""C+"",2.3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""c"",2*'My 4-Year Plan with GPA'!$F$12)))))))"
"IF(OR(C7=""AP"",C7=""A""),'My 4-Year Plan with GPA'!$F$7,0)"
"IF(C8=0,0,I4)"
"IF(AND(B7=""A"",B6<>0),B6)"
"IF(AND(B7=""AP"",B6<>0),B6)"
"IF(AND(B7=""M"",B6<>0),B6)"
"IF(AND(B7=""GE"",B6<>0),B6)"
"IF(AND(B7=""TE"",B6<>0),B6)"
"IF(AND(B7=""W"",B6<>0),B6)"
"IF(AND(B7=""O"",B6<>0),B6)"
"IF(B7=""A"",B8)"
"IF(B7=""AP"",B8)"
"IF(B7=""M"",B8)"
"IF(B7=""GE"",B8)"
"IF(B7=""TE"",B8)"
"IF(B7=""W"",B8)"
"IF(B7=""O"",B8)"
"IF('My 4-Year Plan with GPA'!$G$6=""c-"",1.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""d+"",1.3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""d"",1*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""d-"",0.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$7=""c-"",1.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""d+"",1.3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""d"",1*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""d-"",0.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$8=""c-"",1.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""d+"",1.3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""d"",1*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""d-"",0.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$9=""c-"",1.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""d+"",1.3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""d"",1*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""d-"",0.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$10=""c-"",1.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""d+"",1.3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""d"",1*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""d-"",0.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$11=""c-"",1.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""d+"",1.3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""d"",1*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""d-"",0.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$12=""c-"",1.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""d+"",1.3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""d"",1*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""d-"",0.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""e"",0,)))))"
"IF(OR(D7=""AP"",D7=""A""),'My 4-Year Plan with GPA'!$F$8,0)"
"IF(D8=0,0,I5)"
"IF(AND(C7=""A"",C6<>0),C6)"
"IF(AND(C7=""AP"",C6<>0),C6)"
"IF(AND(C7=""M"",C6<>0),C6)"
"IF(AND(C7=""GE"",C6<>0),C6)"
"IF(AND(C7=""TE"",C6<>0),C6)"
"IF(AND(C7=""W"",C6<>0),C6)"
"IF(AND(C7=""O"",C6<>0),C6)"
"IF(C7=""A"",C8)"
"IF(C7=""AP"",C8)"
"IF(C7=""M"",C8)"
"IF(C7=""GE"",C8)"
"IF(C7=""TE"",C8)"
"IF(C7=""W"",C8)"
"IF(C7=""O"",C8)"
"SUM(B4:B5)"
"IF(OR(E7=""AP"",E7=""A""),'My 4-Year Plan with GPA'!$F$9,0)"
"IF(E8=0,0,I6)"
"IF(AND(D7=""A"",D6<>0),D6)"
"IF(AND(D7=""AP"",D6<>0),D6)"
"IF(AND(D7=""M"",D6<>0),D6)"
"IF(AND(D7=""GE"",D6<>0),D6)"
"IF(AND(D7=""TE"",D6<>0),D6)"
"IF(AND(D7=""W"",D6<>0),D6)"
"IF(AND(D7=""O"",D6<>0),D6)"
"IF(D7=""A"",D8)"
"IF(D7=""AP"",D8)"
"IF(D7=""M"",D8)"
"IF(D7=""GE"",D8)"
"IF(D7=""TE"",D8)"
"IF(D7=""W"",D8)"
"IF(D7=""O"",D8)"
"'My 4-Year Plan with GPA'!$E$6"
"'My 4-Year Plan with GPA'!$E$7"
"'My 4-Year Plan with GPA'!$E$8"
"'My 4-Year Plan with GPA'!$E$9"
"'My 4-Year Plan with GPA'!$E$10"
"'My 4-Year Plan with GPA'!$E$11"
"'My 4-Year Plan with GPA'!$E$12"
"IF(OR(F7=""AP"",F7=""A""),'My 4-Year Plan with GPA'!$F$10,0)"
"IF(F8=0,0,I7)"
"IF(AND(E7=""A"",E6<>0),E6)"
"IF(AND(E7=""AP"",E6<>0),E6)"
"IF(AND(E7=""M"",E6<>0),E6)"
"IF(AND(E7=""GE"",E6<>0),E6)"
"IF(AND(E7=""TE"",E6<>0),E6)"
"IF(AND(E7=""W"",E6<>0),E6)"
"IF(AND(E7=""O"",E6<>0),E6)"
"IF(E7=""A"",E8)"
"IF(E7=""AP"",E8)"
"IF(E7=""M"",E8)"
"IF(E7=""GE"",E8)"
"IF(E7=""TE"",E8)"
"IF(E7=""W"",E8)"
"IF(E7=""O"",E8)"
"IF(OR('My 4-Year Plan with GPA'!$G$6=""CR"", 'My 4-Year Plan with GPA'!$G$6=""TR"", 'My 4-Year Plan with GPA'!$G$6=""""),0,'My 4-Year Plan with GPA'!$F$6)"
"IF(OR('My 4-Year Plan with GPA'!$G$7=""CR"", 'My 4-Year Plan with GPA'!$G$7=""TR"", 'My 4-Year Plan with GPA'!$G$7=""""),0,'My 4-Year Plan with GPA'!$F$7)"
"IF(OR('My 4-Year Plan with GPA'!$G$8=""CR"", 'My 4-Year Plan with GPA'!$G$8=""TR"", 'My 4-Year Plan with GPA'!$G$8=""""),0,'My 4-Year Plan with GPA'!$F$8)"
"IF(OR('My 4-Year Plan with GPA'!$G$9=""CR"", 'My 4-Year Plan with GPA'!$G$9=""TR"", 'My 4-Year Plan with GPA'!$G$9=""""),0,'My 4-Year Plan with GPA'!$F$9)"
"IF(OR('My 4-Year Plan with GPA'!$G$10=""CR"", 'My 4-Year Plan with GPA'!$G$10=""TR"", 'My 4-Year Plan with GPA'!$G$10=""""),0,'My 4-Year Plan with GPA'!$F$10)"
"IF(OR('My 4-Year Plan with GPA'!$G$11=""CR"", 'My 4-Year Plan with GPA'!$G$11=""TR"", 'My 4-Year Plan with GPA'!$G$11=""""),0,'My 4-Year Plan with GPA'!$F$11)"
"IF(OR('My 4-Year Plan with GPA'!$G$12=""CR"", 'My 4-Year Plan with GPA'!$G$12=""TR"", 'My 4-Year Plan with GPA'!$G$12=""""),0,'My 4-Year Plan with GPA'!$F$12)"
"IF(OR(G7=""AP"",G7=""A""),'My 4-Year Plan with GPA'!$F$11,0)"
"IF(G8=0,0,I8)"
"IF(AND(F7=""A"",F6<>0),F6)"
"IF(AND(F7=""AP"",F6<>0),F6)"
"IF(AND(F7=""M"",F6<>0),F6)"
"IF(AND(F7=""GE"",F6<>0),F6)"
"IF(AND(F7=""TE"",F6<>0),F6)"
"IF(AND(F7=""W"",F6<>0),F6)"
"IF(AND(F7=""O"",F6<>0),F6)"
"IF(F7=""A"",F8)"
"IF(F7=""AP"",F8)"
"IF(F7=""M"",F8)"
"IF(F7=""GE"",F8)"
"IF(F7=""TE"",F8)"
"IF(F7=""W"",F8)"
"IF(F7=""O"",F8)"
"SUM(B6:H6)"
"IF(OR(H7=""AP"",H7=""A""),'My 4-Year Plan with GPA'!$F$12,0)"
"IF(H8=0,0,I9)"
"IF(AND(G7=""A"",G6<>0),G6)"
"IF(AND(G7=""AP"",G6<>0),G6)"
"IF(AND(G7=""M"",G6<>0),G6)"
"IF(AND(G7=""GE"",G6<>0),G6)"
"IF(AND(G7=""TE"",G6<>0),G6)"
"IF(AND(G7=""W"",G6<>0),G6)"
"IF(AND(G7=""O"",G6<>0),G6)"
"IF(G7=""A"",G8)"
"IF(G7=""AP"",G8)"
"IF(G7=""M"",G8)"
"IF(G7=""GE"",G8)"
"IF(G7=""TE"",G8)"
"IF(G7=""W"",G8)"
"IF(G7=""O"",G8)"
"SUM(B8:H8)"
"H9/G10"
"IF(AND(H7=""A"",H6<>0),H6)"
"IF(AND(H7=""AP"",H6<>0),H6)"
"IF(AND(H7=""M"",H6<>0),H6)"
"IF(AND(H7=""GE"",H6<>0),H6)"
"IF(AND(H7=""TE"",H6<>0),H6)"
"IF(AND(H7=""W"",H6<>0),H6)"
"IF(AND(H7=""O"",H6<>0),H6)"
"IF(H7=""A"",H8)"
"IF(H7=""AP"",H8)"
"IF(H7=""M"",H8)"
"IF(H7=""GE"",H8)"
"IF(H7=""TE"",H8)"
"IF(H7=""W"",H8)"
"IF(H7=""O"",H8)"
"IF(OR(B16=""AP"",B16=""A""),'My 4-Year Plan with GPA'!$O$6,0)"
"IF('My 4-Year Plan with GPA'!$P$6=""a"",4*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""a-"",3.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""b+"",3.3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""b"",3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""b-"",2.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""C+"",2.3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""c"",2*'My 4-Year Plan with GPA'!$O$6)))))))"
"IF('My 4-Year Plan with GPA'!$P$7=""a"",4*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""a-"",3.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""b+"",3.3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""b"",3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""b-"",2.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""C+"",2.3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""c"",2*'My 4-Year Plan with GPA'!$O$7)))))))"
"IF('My 4-Year Plan with GPA'!$P$8=""a"",4*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""a-"",3.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""b+"",3.3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""b"",3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""b-"",2.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""C+"",2.3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""c"",2*'My 4-Year Plan with GPA'!$O$8)))))))"
"IF('My 4-Year Plan with GPA'!$P$9=""a"",4*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""a-"",3.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""b+"",3.3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""b"",3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""b-"",2.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""C+"",2.3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""c"",2*'My 4-Year Plan with GPA'!$O$9)))))))"
"IF('My 4-Year Plan with GPA'!$P$10=""a"",4*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""a-"",3.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""b+"",3.3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""b"",3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""b-"",2.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""C+"",2.3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""c"",2*'My 4-Year Plan with GPA'!$O$10)))))))"
"IF('My 4-Year Plan with GPA'!$P$11=""a"",4*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""a-"",3.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""b+"",3.3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""b"",3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""b-"",2.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""C+"",2.3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""c"",2*'My 4-Year Plan with GPA'!$O$11)))))))"
"IF('My 4-Year Plan with GPA'!$P$12=""a"",4*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""a-"",3.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""b+"",3.3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""b"",3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""b-"",2.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""C+"",2.3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""c"",2*'My 4-Year Plan with GPA'!$O$12)))))))"
"IF(OR(C16=""AP"",C16=""A""),'My 4-Year Plan with GPA'!$O$7,0)"
"IF('My 4-Year Plan with GPA'!$P$6=""c-"",1.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""d+"",1.3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""d"",1*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""d-"",0.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$7=""c-"",1.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""d+"",1.3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""d"",1*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""d-"",0.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$8=""c-"",1.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""d+"",1.3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""d"",1*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""d-"",0.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$9=""c-"",1.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""d+"",1.3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""d"",1*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""d-"",0.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$10=""c-"",1.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""d+"",1.3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""d"",1*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""d-"",0.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$11=""c-"",1.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""d+"",1.3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""d"",1*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""d-"",0.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$12=""c-"",1.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""d+"",1.3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""d"",1*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""d-"",0.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""e"",0,)))))"
"IF(OR(D16=""AP"",D16=""A""),'My 4-Year Plan with GPA'!$O$8,0)"
"IF(OR(E16=""AP"",E16=""A""),'My 4-Year Plan with GPA'!$O$9,0)"
"'My 4-Year Plan with GPA'!$N$6"
"'My 4-Year Plan with GPA'!$N$7"
"'My 4-Year Plan with GPA'!$N$8"
"'My 4-Year Plan with GPA'!$N$9"
"'My 4-Year Plan with GPA'!$N$10"
"'My 4-Year Plan with GPA'!$N$11"
"'My 4-Year Plan with GPA'!$N$12"
"IF(OR(F16=""AP"",F16=""A""),'My 4-Year Plan with GPA'!$O$10,0)"
"IF(OR('My 4-Year Plan with GPA'!$P$6=""CR"", 'My 4-Year Plan with GPA'!$P$6=""TR"", 'My 4-Year Plan with GPA'!$P$6=""""),0,'My 4-Year Plan with GPA'!$O$6)"
"IF(OR('My 4-Year Plan with GPA'!$P$7=""CR"", 'My 4-Year Plan with GPA'!$P$7=""TR"", 'My 4-Year Plan with GPA'!$P$7=""""),0,'My 4-Year Plan with GPA'!$O$7)"
"IF(OR('My 4-Year Plan with GPA'!$P$8=""CR"", 'My 4-Year Plan with GPA'!$P$8=""TR"", 'My 4-Year Plan with GPA'!$P$8=""""),0,'My 4-Year Plan with GPA'!$O$8)"
"IF(OR('My 4-Year Plan with GPA'!$P$9=""CR"", 'My 4-Year Plan with GPA'!$P$9=""TR"", 'My 4-Year Plan with GPA'!$P$9=""""),0,'My 4-Year Plan with GPA'!$O$9)"
"IF(OR('My 4-Year Plan with GPA'!$P$10=""CR"", 'My 4-Year Plan with GPA'!$P$10=""TR"", 'My 4-Year Plan with GPA'!$P$10=""""),0,'My 4-Year Plan with GPA'!$O$10)"
"IF(OR('My 4-Year Plan with GPA'!$P$11=""CR"", 'My 4-Year Plan with GPA'!$P$11=""TR"", 'My 4-Year Plan with GPA'!$P$11=""""),0,'My 4-Year Plan with GPA'!$O$11)"
"IF(OR('My 4-Year Plan with GPA'!$P$12=""CR"", 'My 4-Year Plan with GPA'!$P$12=""TR"", 'My 4-Year Plan with GPA'!$P$12=""""),0,'My 4-Year Plan with GPA'!$O$12)"
"IF(OR(G16=""AP"",G16=""A""),'My 4-Year Plan with GPA'!$O$11,0)"
"IF(OR(H16=""AP"",H16=""A""),'My 4-Year Plan with GPA'!$O$12,0)"
"IF(OR(B25=""AP"",B25=""A""),'My 4-Year Plan with GPA'!$F$18,0)"
"IF('My 4-Year Plan with GPA'!$G$18=""a"",4*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""a-"",3.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""b+"",3.3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""b"",3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""b-"",2.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""C+"",2.3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""c"",2*'My 4-Year Plan with GPA'!$F$18)))))))"
"IF('My 4-Year Plan with GPA'!$G$19=""a"",4*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""a-"",3.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""b+"",3.3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""b"",3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""b-"",2.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""C+"",2.3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""c"",2*'My 4-Year Plan with GPA'!$F$19)))))))"
"IF('My 4-Year Plan with GPA'!$G$20=""a"",4*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""a-"",3.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""b+"",3.3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""b"",3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""b-"",2.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""C+"",2.3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""c"",2*'My 4-Year Plan with GPA'!$F$20)))))))"
"IF('My 4-Year Plan with GPA'!$G$21=""a"",4*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""a-"",3.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""b+"",3.3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""b"",3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""b-"",2.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""C+"",2.3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""c"",2*'My 4-Year Plan with GPA'!$F$21)))))))"
"IF('My 4-Year Plan with GPA'!$G$22=""a"",4*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""a-"",3.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""b+"",3.3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""b"",3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""b-"",2.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""C+"",2.3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""c"",2*'My 4-Year Plan with GPA'!$F$22)))))))"
"IF('My 4-Year Plan with GPA'!$G$23=""a"",4*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""a-"",3.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""b+"",3.3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""b"",3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""b-"",2.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""C+"",2.3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""c"",2*'My 4-Year Plan with GPA'!$F$23)))))))"
"IF('My 4-Year Plan with GPA'!$G$24=""a"",4*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""a-"",3.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""b+"",3.3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""b"",3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""b-"",2.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""C+"",2.3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""c"",2*'My 4-Year Plan with GPA'!$F$24)))))))"
"IF(OR(C25=""AP"",C25=""A""),'My 4-Year Plan with GPA'!$F$19,0)"
"IF('My 4-Year Plan with GPA'!$G$18=""c-"",1.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""d+"",1.3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""d"",1*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""d-"",0.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$19=""c-"",1.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""d+"",1.3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""d"",1*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""d-"",0.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$20=""c-"",1.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""d+"",1.3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""d"",1*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""d-"",0.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$21=""c-"",1.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""d+"",1.3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""d"",1*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""d-"",0.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$22=""c-"",1.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""d+"",1.3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""d"",1*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""d-"",0.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$23=""c-"",1.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""d+"",1.3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""d"",1*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""d-"",0.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$24=""c-"",1.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""d+"",1.3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""d"",1*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""d-"",0.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""e"",0,)))))"
"IF(OR(D25=""AP"",D25=""A""),'My 4-Year Plan with GPA'!$F$20,0)"
"IF(OR(E25=""AP"",E25=""A""),'My 4-Year Plan with GPA'!$F$21,0)"
"'My 4-Year Plan with GPA'!$E$18"
"'My 4-Year Plan with GPA'!$E$19"
"'My 4-Year Plan with GPA'!$E$20"
"'My 4-Year Plan with GPA'!$E$21"
"'My 4-Year Plan with GPA'!$E$22"
"'My 4-Year Plan with GPA'!$E$23"
"'My 4-Year Plan with GPA'!$E$24"
"IF(OR(F25=""AP"",F25=""A""),'My 4-Year Plan with GPA'!$F$22,0)"
"IF(OR('My 4-Year Plan with GPA'!$G$18=""CR"", 'My 4-Year Plan with GPA'!$G$18=""TR"", 'My 4-Year Plan with GPA'!$G$18=""""),0,'My 4-Year Plan with GPA'!$F$18)"
"IF(OR('My 4-Year Plan with GPA'!$G$19=""CR"", 'My 4-Year Plan with GPA'!$G$19=""TR"", 'My 4-Year Plan with GPA'!$G$19=""""),0,'My 4-Year Plan with GPA'!$F$19)"
"IF(OR('My 4-Year Plan with GPA'!$G$20=""CR"", 'My 4-Year Plan with GPA'!$G$20=""TR"", 'My 4-Year Plan with GPA'!$G$20=""""),0,'My 4-Year Plan with GPA'!$F$20)"
"IF(OR('My 4-Year Plan with GPA'!$G$21=""CR"", 'My 4-Year Plan with GPA'!$G$21=""TR"", 'My 4-Year Plan with GPA'!$G$21=""""),0,'My 4-Year Plan with GPA'!$F$21)"
"IF(OR('My 4-Year Plan with GPA'!$G$22=""CR"", 'My 4-Year Plan with GPA'!$G$22=""TR"", 'My 4-Year Plan with GPA'!$G$22=""""),0,'My 4-Year Plan with GPA'!$F$22)"
"IF(OR('My 4-Year Plan with GPA'!$G$23=""CR"", 'My 4-Year Plan with GPA'!$G$23=""TR"", 'My 4-Year Plan with GPA'!$G$23=""""),0,'My 4-Year Plan with GPA'!$F$23)"
"IF(OR('My 4-Year Plan with GPA'!$G$24=""CR"", 'My 4-Year Plan with GPA'!$G$24=""TR"", 'My 4-Year Plan with GPA'!$G$24=""""),0,'My 4-Year Plan with GPA'!$F$24)"
"IF(OR(G25=""AP"",G25=""A""),'My 4-Year Plan with GPA'!$F$23,0)"
"IF(OR(H25=""AP"",H25=""A""),'My 4-Year Plan with GPA'!$F$24,0)"
"IF(OR(B34=""AP"",B34=""A""),'My 4-Year Plan with GPA'!$O$18,0)"
"IF('My 4-Year Plan with GPA'!$P$18=""a"",4*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""a-"",3.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""b+"",3.3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""b"",3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""b-"",2.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""C+"",2.3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""c"",2*'My 4-Year Plan with GPA'!$O$18)))))))"
"IF('My 4-Year Plan with GPA'!$P$19=""a"",4*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""a-"",3.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""b+"",3.3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""b"",3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""b-"",2.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""C+"",2.3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""c"",2*'My 4-Year Plan with GPA'!$O$19)))))))"
"IF('My 4-Year Plan with GPA'!$P$20=""a"",4*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""a-"",3.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""b+"",3.3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""b"",3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""b-"",2.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""C+"",2.3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""c"",2*'My 4-Year Plan with GPA'!$O$20)))))))"
"IF('My 4-Year Plan with GPA'!$P$21=""a"",4*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""a-"",3.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""b+"",3.3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""b"",3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""b-"",2.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""C+"",2.3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""c"",2*'My 4-Year Plan with GPA'!$O$21)))))))"
"IF('My 4-Year Plan with GPA'!$P$22=""a"",4*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""a-"",3.7*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""b+"",3.3*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""b"",3*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""b-"",2.7*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""C+"",2.3*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""c"",2*'My 4-Year Plan with GPA'!$O$22)))))))"
"IF('My 4-Year Plan with GPA'!$P$23=""a"",4*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""a-"",3.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""b+"",3.3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""b"",3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""b-"",2.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""C+"",2.3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""c"",2*'My 4-Year Plan with GPA'!$O$23)))))))"
"IF('My 4-Year Plan with GPA'!$P$24=""a"",4*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""a-"",3.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""b+"",3.3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""b"",3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""b-"",2.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""C+"",2.3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""c"",2*'My 4-Year Plan with GPA'!$O$24)))))))"
"IF(OR(C34=""AP"",C34=""A""),'My 4-Year Plan with GPA'!$O$19,0)"
"IF('My 4-Year Plan with GPA'!$P$18=""c-"",1.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""d+"",1.3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""d"",1*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""d-"",0.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$19=""c-"",1.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""d+"",1.3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""d"",1*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""d-"",0.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$20=""c-"",1.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""d+"",1.3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""d"",1*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""d-"",0.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$21=""c-"",1.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""d+"",1.3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""d"",1*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""d-"",0.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$23=""c-"",1.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""d+"",1.3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""d"",1*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""d-"",0.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$24=""c-"",1.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""d+"",1.3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""d"",1*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""d-"",0.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""e"",0,)))))"
"IF(OR(D34=""AP"",D34=""A""),'My 4-Year Plan with GPA'!$O$20,0)"
"IF(OR(E34=""AP"",E34=""A""),'My 4-Year Plan with GPA'!$O$21,0)"
"'My 4-Year Plan with GPA'!$N$18"
"'My 4-Year Plan with GPA'!$N$19"
"'My 4-Year Plan with GPA'!$N$20"
"'My 4-Year Plan with GPA'!$N$21"
"'My 4-Year Plan with GPA'!$N$22"
"'My 4-Year Plan with GPA'!$N$23"
"'My 4-Year Plan with GPA'!$N$24"
"IF(OR(F34=""AP"",F34=""A""),'My 4-Year Plan with GPA'!$O$22,0)"
"IF(OR('My 4-Year Plan with GPA'!$P$18=""CR"", 'My 4-Year Plan with GPA'!$P$18=""TR"", 'My 4-Year Plan with GPA'!$P$18=""""),0,'My 4-Year Plan with GPA'!$O$18)"
"IF(OR('My 4-Year Plan with GPA'!$P$19=""CR"", 'My 4-Year Plan with GPA'!$P$19=""TR"", 'My 4-Year Plan with GPA'!$P$19=""""),0,'My 4-Year Plan with GPA'!$O$19)"
"IF(OR('My 4-Year Plan with GPA'!$P$20=""CR"", 'My 4-Year Plan with GPA'!$P$20=""TR"", 'My 4-Year Plan with GPA'!$P$20=""""),0,'My 4-Year Plan with GPA'!$O$20)"
"IF(OR('My 4-Year Plan with GPA'!$P$21=""CR"", 'My 4-Year Plan with GPA'!$P$21=""TR"", 'My 4-Year Plan with GPA'!$P$21=""""),0,'My 4-Year Plan with GPA'!$O$21)"
"IF(OR('My 4-Year Plan with GPA'!$P$22=""CR"", 'My 4-Year Plan with GPA'!$P$22=""TR"", 'My 4-Year Plan with GPA'!$P$22=""""),0,'My 4-Year Plan with GPA'!$O$22)"
"IF(OR('My 4-Year Plan with GPA'!$P$23=""CR"", 'My 4-Year Plan with GPA'!$P$23=""TR"", 'My 4-Year Plan with GPA'!$P$23=""""),0,'My 4-Year Plan with GPA'!$O$23)"
"IF(OR('My 4-Year Plan with GPA'!$P$24=""CR"", 'My 4-Year Plan with GPA'!$P$24=""TR"", 'My 4-Year Plan with GPA'!$P$24=""""),0,'My 4-Year Plan with GPA'!$O$24)"
"IF(OR(G34=""AP"",G34=""A""),'My 4-Year Plan with GPA'!$O$23,0)"
"IF(OR(H34=""AP"",H34=""A""),'My 4-Year Plan with GPA'!$O$24,0)"
"IF(OR(B43=""AP"",B43=""A""),'My 4-Year Plan with GPA'!$F$30,0)"
"IF('My 4-Year Plan with GPA'!$G$30=""a"",4*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""a-"",3.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""b+"",3.3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""b"",3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""b-"",2.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""C+"",2.3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""c"",2*'My 4-Year Plan with GPA'!$F$30)))))))"
"IF('My 4-Year Plan with GPA'!$G$31=""a"",4*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""a-"",3.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""b+"",3.3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""b"",3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""b-"",2.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""C+"",2.3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""c"",2*'My 4-Year Plan with GPA'!$F$31)))))))"
"IF('My 4-Year Plan with GPA'!$G$32=""a"",4*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""a-"",3.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""b+"",3.3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""b"",3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""b-"",2.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""C+"",2.3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""c"",2*'My 4-Year Plan with GPA'!$F$32)))))))"
"IF('My 4-Year Plan with GPA'!$G$33=""a"",4*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""a-"",3.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""b+"",3.3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""b"",3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""b-"",2.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""C+"",2.3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""c"",2*'My 4-Year Plan with GPA'!$F$33)))))))"
"IF('My 4-Year Plan with GPA'!$G$34=""a"",4*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""a-"",3.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""b+"",3.3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""b"",3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""b-"",2.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""C+"",2.3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""c"",2*'My 4-Year Plan with GPA'!$F$34)))))))"
"IF('My 4-Year Plan with GPA'!$G$35=""a"",4*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""a-"",3.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""b+"",3.3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""b"",3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""b-"",2.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""C+"",2.3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""c"",2*'My 4-Year Plan with GPA'!$F$35)))))))"
"IF('My 4-Year Plan with GPA'!$G$36=""a"",4*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""a-"",3.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""b+"",3.3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""b"",3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""b-"",2.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""C+"",2.3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""c"",2*'My 4-Year Plan with GPA'!$F$36)))))))"
"IF(OR(C43=""AP"",C43=""A""),'My 4-Year Plan with GPA'!$F$31,0)"
"IF('My 4-Year Plan with GPA'!$G$30=""c-"",1.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""d+"",1.3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""d"",1*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""d-"",0.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$31=""c-"",1.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""d+"",1.3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""d"",1*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""d-"",0.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$32=""c-"",1.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""d+"",1.3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""d"",1*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""d-"",0.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$33=""c-"",1.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""d+"",1.3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""d"",1*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""d-"",0.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$34=""c-"",1.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""d+"",1.3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""d"",1*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""d-"",0.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$35=""c-"",1.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""d+"",1.3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""d"",1*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""d-"",0.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$36=""c-"",1.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""d+"",1.3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""d"",1*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""d-"",0.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""e"",0,)))))"
"IF(OR(D43=""AP"",D43=""A""),'My 4-Year Plan with GPA'!$F$32,0)"
"IF(OR(E43=""AP"",E43=""A""),'My 4-Year Plan with GPA'!$F$33,0)"
"'My 4-Year Plan with GPA'!$E$30"
"'My 4-Year Plan with GPA'!$E$31"
"'My 4-Year Plan with GPA'!$E$32"
"'My 4-Year Plan with GPA'!$E$33"
"'My 4-Year Plan with GPA'!$E$34"
"'My 4-Year Plan with GPA'!$E$35"
"'My 4-Year Plan with GPA'!$E$36"
"IF(OR(F43=""AP"",F43=""A""),'My 4-Year Plan with GPA'!$F$34,0)"
"IF(OR('My 4-Year Plan with GPA'!$G$30=""CR"", 'My 4-Year Plan with GPA'!$G$30=""TR"", 'My 4-Year Plan with GPA'!$G$30=""""),0,'My 4-Year Plan with GPA'!$F$30)"
"IF(OR('My 4-Year Plan with GPA'!$G$31=""CR"", 'My 4-Year Plan with GPA'!$G$31=""TR"", 'My 4-Year Plan with GPA'!$G$31=""""),0,'My 4-Year Plan with GPA'!$F$31)"
"IF(OR('My 4-Year Plan with GPA'!$G$32=""CR"", 'My 4-Year Plan with GPA'!$G$32=""TR"", 'My 4-Year Plan with GPA'!$G$32=""""),0,'My 4-Year Plan with GPA'!$F$32)"
"IF(OR('My 4-Year Plan with GPA'!$G$33=""CR"", 'My 4-Year Plan with GPA'!$G$33=""TR"", 'My 4-Year Plan with GPA'!$G$33=""""),0,'My 4-Year Plan with GPA'!$F$33)"
"IF(OR('My 4-Year Plan with GPA'!$G$34=""CR"", 'My 4-Year Plan with GPA'!$G$34=""TR"", 'My 4-Year Plan with GPA'!$G$34=""""),0,'My 4-Year Plan with GPA'!$F$34)"
"IF(OR('My 4-Year Plan with GPA'!$G$35=""CR"", 'My 4-Year Plan with GPA'!$G$35=""TR"", 'My 4-Year Plan with GPA'!$G$35=""""),0,'My 4-Year Plan with GPA'!$F$35)"
"IF(OR('My 4-Year Plan with GPA'!$G$36=""CR"", 'My 4-Year Plan with GPA'!$G$36=""TR"", 'My 4-Year Plan with GPA'!$G$36=""""),0,'My 4-Year Plan with GPA'!$F$36)"
"IF(OR(G43=""AP"",G43=""A""),'My 4-Year Plan with GPA'!$F$35,0)"
"IF(OR(H43=""AP"",H43=""A""),'My 4-Year Plan with GPA'!$F$36,0)"
"IF(OR(B52=""AP"",B52=""A""),'My 4-Year Plan with GPA'!$O$30,0)"
"IF('My 4-Year Plan with GPA'!$P$30=""a"",4*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""a-"",3.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""b+"",3.3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""b"",3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""b-"",2.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""C+"",2.3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""c"",2*'My 4-Year Plan with GPA'!$O$30)))))))"
"IF('My 4-Year Plan with GPA'!$P$31=""a"",4*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""a-"",3.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""b+"",3.3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""b"",3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""b-"",2.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""C+"",2.3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""c"",2*'My 4-Year Plan with GPA'!$O$31)))))))"
"IF('My 4-Year Plan with GPA'!$P$32=""a"",4*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""a-"",3.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""b+"",3.3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""b"",3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""b-"",2.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""C+"",2.3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""c"",2*'My 4-Year Plan with GPA'!$O$32)))))))"
"IF('My 4-Year Plan with GPA'!$P$33=""a"",4*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""a-"",3.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""b+"",3.3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""b"",3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""b-"",2.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""C+"",2.3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""c"",2*'My 4-Year Plan with GPA'!$O$33)))))))"
"IF('My 4-Year Plan with GPA'!$P$34=""a"",4*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""a-"",3.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""b+"",3.3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""b"",3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""b-"",2.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""C+"",2.3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""c"",2*'My 4-Year Plan with GPA'!$O$34)))))))"
"IF('My 4-Year Plan with GPA'!$P$35=""a"",4*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""a-"",3.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""b+"",3.3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""b"",3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""b-"",2.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""C+"",2.3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""c"",2*'My 4-Year Plan with GPA'!$O$35)))))))"
"IF('My 4-Year Plan with GPA'!$P$36=""a"",4*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""a-"",3.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""b+"",3.3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""b"",3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""b-"",2.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""C+"",2.3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""c"",2*'My 4-Year Plan with GPA'!$O$36)))))))"
"IF(OR(C52=""AP"",C52=""A""),'My 4-Year Plan with GPA'!$O$31,0)"
"IF('My 4-Year Plan with GPA'!$P$30=""c-"",1.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""d+"",1.3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""d"",1*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""d-"",0.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$31=""c-"",1.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""d+"",1.3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""d"",1*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""d-"",0.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$32=""c-"",1.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""d+"",1.3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""d"",1*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""d-"",0.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$33=""c-"",1.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""d+"",1.3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""d"",1*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""d-"",0.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$34=""c-"",1.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""d+"",1.3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""d"",1*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""d-"",0.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$35=""c-"",1.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""d+"",1.3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""d"",1*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""d-"",0.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$36=""c-"",1.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""d+"",1.3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""d"",1*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""d-"",0.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""e"",0,)))))"
"IF(OR(D52=""AP"",D52=""A""),'My 4-Year Plan with GPA'!$O$32,0)"
"IF(OR(E52=""AP"",E52=""A""),'My 4-Year Plan with GPA'!$O$33,0)"
"'My 4-Year Plan with GPA'!$N$30"
"'My 4-Year Plan with GPA'!$N$31"
"'My 4-Year Plan with GPA'!$N$32"
"'My 4-Year Plan with GPA'!$N$33"
"'My 4-Year Plan with GPA'!$N$34"
"'My 4-Year Plan with GPA'!$N$35"
"'My 4-Year Plan with GPA'!$N$36"
"IF(OR(F52=""AP"",F52=""A""),'My 4-Year Plan with GPA'!$O$34,0)"
"IF(OR('My 4-Year Plan with GPA'!$P$30=""CR"", 'My 4-Year Plan with GPA'!$P$30=""TR"", 'My 4-Year Plan with GPA'!$P$30=""""),0,'My 4-Year Plan with GPA'!$O$30)"
"IF(OR('My 4-Year Plan with GPA'!$P$31=""CR"", 'My 4-Year Plan with GPA'!$P$31=""TR"", 'My 4-Year Plan with GPA'!$P$31=""""),0,'My 4-Year Plan with GPA'!$O$31)"
"IF(OR('My 4-Year Plan with GPA'!$P$32=""CR"", 'My 4-Year Plan with GPA'!$P$32=""TR"", 'My 4-Year Plan with GPA'!$P$32=""""),0,'My 4-Year Plan with GPA'!$O$32)"
"IF(OR('My 4-Year Plan with GPA'!$P$33=""CR"", 'My 4-Year Plan with GPA'!$P$33=""TR"", 'My 4-Year Plan with GPA'!$P$33=""""),0,'My 4-Year Plan with GPA'!$O$33)"
"IF(OR('My 4-Year Plan with GPA'!$P$34=""CR"", 'My 4-Year Plan with GPA'!$P$34=""TR"", 'My 4-Year Plan with GPA'!$P$34=""""),0,'My 4-Year Plan with GPA'!$O$34)"
"IF(OR('My 4-Year Plan with GPA'!$P$35=""CR"", 'My 4-Year Plan with GPA'!$P$35=""TR"", 'My 4-Year Plan with GPA'!$P$35=""""),0,'My 4-Year Plan with GPA'!$O$35)"
"IF(OR('My 4-Year Plan with GPA'!$P$36=""CR"", 'My 4-Year Plan with GPA'!$P$36=""TR"", 'My 4-Year Plan with GPA'!$P$36=""""),0,'My 4-Year Plan with GPA'!$O$36)"
"IF(OR(G52=""AP"",G52=""A""),'My 4-Year Plan with GPA'!$O$35,0)"
"IF(OR(H52=""AP"",H52=""A""),'My 4-Year Plan with GPA'!$O$36,0)"
"IF(OR(B62=""AP"",B62=""A""),'My 4-Year Plan with GPA'!$F$42,0)"
"IF('My 4-Year Plan with GPA'!$G$42=""a"",4*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""a-"",3.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""b+"",3.3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""b"",3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""b-"",2.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""C+"",2.3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""c"",2*'My 4-Year Plan with GPA'!$F$42)))))))"
"IF('My 4-Year Plan with GPA'!$G$43=""a"",4*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""a-"",3.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""b+"",3.3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""b"",3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""b-"",2.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""C+"",2.3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""c"",2*'My 4-Year Plan with GPA'!$F$43)))))))"
"IF('My 4-Year Plan with GPA'!$G$44=""a"",4*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""a-"",3.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""b+"",3.3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""b"",3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""b-"",2.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""C+"",2.3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""c"",2*'My 4-Year Plan with GPA'!$F$44)))))))"
"IF('My 4-Year Plan with GPA'!$G$45=""a"",4*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""a-"",3.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""b+"",3.3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""b"",3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""b-"",2.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""C+"",2.3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""c"",2*'My 4-Year Plan with GPA'!$F$45)))))))"
"IF('My 4-Year Plan with GPA'!$G$46=""a"",4*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""a-"",3.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""b+"",3.3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""b"",3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""b-"",2.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""C+"",2.3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""c"",2*'My 4-Year Plan with GPA'!$F$46)))))))"
"IF('My 4-Year Plan with GPA'!$G$47=""a"",4*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""a-"",3.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""b+"",3.3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""b"",3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""b-"",2.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""C+"",2.3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""c"",2*'My 4-Year Plan with GPA'!$F$47)))))))"
"IF('My 4-Year Plan with GPA'!$G$48=""a"",4*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""a-"",3.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""b+"",3.3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""b"",3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""b-"",2.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""C+"",2.3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""c"",2*'My 4-Year Plan with GPA'!$F$48)))))))"
"IF(OR(C62=""AP"",C62=""A""),'My 4-Year Plan with GPA'!$F$43,0)"
"IF('My 4-Year Plan with GPA'!$G$42=""c-"",1.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""d+"",1.3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""d"",1*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""d-"",0.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$43=""c-"",1.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""d+"",1.3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""d"",1*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""d-"",0.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$44=""c-"",1.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""d+"",1.3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""d"",1*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""d-"",0.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$45=""c-"",1.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""d+"",1.3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""d"",1*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""d-"",0.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$46=""c-"",1.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""d+"",1.3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""d"",1*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""d-"",0.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$47=""c-"",1.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""d+"",1.3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""d"",1*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""d-"",0.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$48=""c-"",1.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""d+"",1.3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""d"",1*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""d-"",0.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""e"",0,)))))"
"IF(OR(D62=""AP"",D62=""A""),'My 4-Year Plan with GPA'!$F$44,0)"
"IF(OR(E62=""AP"",E62=""A""),'My 4-Year Plan with GPA'!$F$45,0)"
"'My 4-Year Plan with GPA'!$E$42"
"'My 4-Year Plan with GPA'!$E$43"
"'My 4-Year Plan with GPA'!$E$44"
"'My 4-Year Plan with GPA'!$E$45"
"'My 4-Year Plan with GPA'!$E$46"
"'My 4-Year Plan with GPA'!$E$47"
"'My 4-Year Plan with GPA'!$E$48"
"IF(OR(F62=""AP"",F62=""A""),'My 4-Year Plan with GPA'!$F$46,0)"
"IF(OR('My 4-Year Plan with GPA'!$G$42=""CR"", 'My 4-Year Plan with GPA'!$G$42=""TR"", 'My 4-Year Plan with GPA'!$G$42=""""),0,'My 4-Year Plan with GPA'!$F$42)"
"IF(OR('My 4-Year Plan with GPA'!$G$43=""CR"", 'My 4-Year Plan with GPA'!$G$43=""TR"", 'My 4-Year Plan with GPA'!$G$43=""""),0,'My 4-Year Plan with GPA'!$F$43)"
"IF(OR('My 4-Year Plan with GPA'!$G$44=""CR"", 'My 4-Year Plan with GPA'!$G$44=""TR"", 'My 4-Year Plan with GPA'!$G$44=""""),0,'My 4-Year Plan with GPA'!$F$44)"
"IF(OR('My 4-Year Plan with GPA'!$G$45=""CR"", 'My 4-Year Plan with GPA'!$G$45=""TR"", 'My 4-Year Plan with GPA'!$G$45=""""),0,'My 4-Year Plan with GPA'!$F$45)"
"IF(OR('My 4-Year Plan with GPA'!$G$46=""CR"", 'My 4-Year Plan with GPA'!$G$46=""TR"", 'My 4-Year Plan with GPA'!$G$46=""""),0,'My 4-Year Plan with GPA'!$F$46)"
"IF(OR('My 4-Year Plan with GPA'!$G$47=""CR"", 'My 4-Year Plan with GPA'!$G$47=""TR"", 'My 4-Year Plan with GPA'!$G$47=""""),0,'My 4-Year Plan with GPA'!$F$47)"
"IF(OR('My 4-Year Plan with GPA'!$G$48=""CR"", 'My 4-Year Plan with GPA'!$G$48=""TR"", 'My 4-Year Plan with GPA'!$G$48=""""),0,'My 4-Year Plan with GPA'!$F$48)"
"IF(OR(G62=""AP"",G62=""A""),'My 4-Year Plan with GPA'!$F$47,0)"
"IF(OR(H62=""AP"",H62=""A""),'My 4-Year Plan with GPA'!$F$48,0)"
"IF(OR(B72=""AP"",B72=""A""),'My 4-Year Plan with GPA'!$O$42,0)"
"IF('My 4-Year Plan with GPA'!$P$42=""a"",4*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""a-"",3.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""b+"",3.3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""b"",3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""b-"",2.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""C+"",2.3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""c"",2*'My 4-Year Plan with GPA'!$O$42)))))))"
"IF('My 4-Year Plan with GPA'!$P$43=""a"",4*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""a-"",3.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""b+"",3.3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""b"",3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""b-"",2.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""C+"",2.3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""c"",2*'My 4-Year Plan with GPA'!$O$43)))))))"
"IF('My 4-Year Plan with GPA'!$P$44=""a"",4*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""a-"",3.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""b+"",3.3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""b"",3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""b-"",2.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""C+"",2.3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""c"",2*'My 4-Year Plan with GPA'!$O$44)))))))"
"IF('My 4-Year Plan with GPA'!$P$45=""a"",4*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""a-"",3.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""b+"",3.3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""b"",3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""b-"",2.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""C+"",2.3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""c"",2*'My 4-Year Plan with GPA'!$O$45)))))))"
"IF('My 4-Year Plan with GPA'!$P$46=""a"",4*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""a-"",3.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""b+"",3.3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""b"",3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""b-"",2.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""C+"",2.3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""c"",2*'My 4-Year Plan with GPA'!$O$46)))))))"
"IF('My 4-Year Plan with GPA'!$P$47=""a"",4*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""a-"",3.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""b+"",3.3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""b"",3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""b-"",2.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""C+"",2.3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""c"",2*'My 4-Year Plan with GPA'!$O$47)))))))"
"IF('My 4-Year Plan with GPA'!$P$48=""a"",4*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""a-"",3.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""b+"",3.3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""b"",3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""b-"",2.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""C+"",2.3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""c"",2*'My 4-Year Plan with GPA'!$O$48)))))))"
"IF(OR(C72=""AP"",C72=""A""),'My 4-Year Plan with GPA'!$O$43,0)"
"IF('My 4-Year Plan with GPA'!$P$42=""c-"",1.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""d+"",1.3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""d"",1*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""d-"",0.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$43=""c-"",1.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""d+"",1.3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""d"",1*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""d-"",0.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$44=""c-"",1.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""d+"",1.3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""d"",1*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""d-"",0.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$45=""c-"",1.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""d+"",1.3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""d"",1*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""d-"",0.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$46=""c-"",1.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""d+"",1.3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""d"",1*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""d-"",0.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$47=""c-"",1.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""d+"",1.3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""d"",1*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""d-"",0.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$48=""c-"",1.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""d+"",1.3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""d"",1*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""d-"",0.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""e"",0,)))))"
"IF(OR(D72=""AP"",D72=""A""),'My 4-Year Plan with GPA'!$O$44,0)"
"IF(OR(E72=""AP"",E72=""A""),'My 4-Year Plan with GPA'!$O$45,0)"
"'My 4-Year Plan with GPA'!$N$42"
"'My 4-Year Plan with GPA'!$N$43"
"'My 4-Year Plan with GPA'!$N$44"
"'My 4-Year Plan with GPA'!$N$45"
"'My 4-Year Plan with GPA'!$N$46"
"'My 4-Year Plan with GPA'!$N$47"
"'My 4-Year Plan with GPA'!$N$48"
"IF(OR(F72=""AP"",F72=""A""),'My 4-Year Plan with GPA'!$O$46,0)"
"IF(OR('My 4-Year Plan with GPA'!$P$42=""CR"", 'My 4-Year Plan with GPA'!$P$42=""TR"", 'My 4-Year Plan with GPA'!$P$42=""""),0,'My 4-Year Plan with GPA'!$O$42)"
"IF(OR('My 4-Year Plan with GPA'!$P$43=""CR"", 'My 4-Year Plan with GPA'!$P$43=""TR"", 'My 4-Year Plan with GPA'!$P$43=""""),0,'My 4-Year Plan with GPA'!$O$43)"
"IF(OR('My 4-Year Plan with GPA'!$P$44=""CR"", 'My 4-Year Plan with GPA'!$P$44=""TR"", 'My 4-Year Plan with GPA'!$P$44=""""),0,'My 4-Year Plan with GPA'!$O$44)"
"IF(OR('My 4-Year Plan with GPA'!$P$45=""CR"", 'My 4-Year Plan with GPA'!$P$45=""TR"", 'My 4-Year Plan with GPA'!$P$45=""""),0,'My 4-Year Plan with GPA'!$O$45)"
"IF(OR('My 4-Year Plan with GPA'!$P$46=""CR"", 'My 4-Year Plan with GPA'!$P$46=""TR"", 'My 4-Year Plan with GPA'!$P$46=""""),0,'My 4-Year Plan with GPA'!$O$46)"
"IF(OR('My 4-Year Plan with GPA'!$P$47=""CR"", 'My 4-Year Plan with GPA'!$P$47=""TR"", 'My 4-Year Plan with GPA'!$P$47=""""),0,'My 4-Year Plan with GPA'!$O$47)"
"IF(OR('My 4-Year Plan with GPA'!$P$48=""CR"", 'My 4-Year Plan with GPA'!$P$48=""TR"", 'My 4-Year Plan with GPA'!$P$48=""""),0,'My 4-Year Plan with GPA'!$O$48)"
"IF(OR(G72=""AP"",G72=""A""),'My 4-Year Plan with GPA'!$O$47,0)"
"IF(OR(H72=""AP"",H72=""A""),'My 4-Year Plan with GPA'!$O$48,0)"
"SUM(I3:I74)"
"IF('My 4-Year Plan with GPA'!$G$54=""a"",4*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""a-"",3.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""b+"",3.3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""b"",3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""b-"",2.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""C+"",2.3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""c"",2*'My 4-Year Plan with GPA'!$F$54)))))))"
"IF('My 4-Year Plan with GPA'!$G$55=""a"",4*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""a-"",3.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""b+"",3.3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""b"",3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""b-"",2.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""C+"",2.3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""c"",2*'My 4-Year Plan with GPA'!$F$55)))))))"
"IF('My 4-Year Plan with GPA'!$G$56=""a"",4*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""a-"",3.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""b+"",3.3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""b"",3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""b-"",2.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""C+"",2.3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""c"",2*'My 4-Year Plan with GPA'!$F$56)))))))"
"IF('My 4-Year Plan with GPA'!$G$57=""a"",4*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""a-"",3.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""b+"",3.3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""b"",3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""b-"",2.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""C+"",2.3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""c"",2*'My 4-Year Plan with GPA'!$F$57)))))))"
"IF('My 4-Year Plan with GPA'!$G$58=""a"",4*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""a-"",3.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""b+"",3.3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""b"",3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""b-"",2.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""C+"",2.3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""c"",2*'My 4-Year Plan with GPA'!$F$58)))))))"
"IF('My 4-Year Plan with GPA'!$G$59=""a"",4*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""a-"",3.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""b+"",3.3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""b"",3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""b-"",2.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""C+"",2.3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""c"",2*'My 4-Year Plan with GPA'!$F$59)))))))"
"IF('My 4-Year Plan with GPA'!$G$60=""a"",4*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""a-"",3.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""b+"",3.3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""b"",3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""b-"",2.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""C+"",2.3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""c"",2*'My 4-Year Plan with GPA'!$F$60)))))))"
"IF('My 4-Year Plan with GPA'!$G$54=""c-"",1.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""d+"",1.3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""d"",1*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""d-"",0.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$55=""c-"",1.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""d+"",1.3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""d"",1*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""d-"",0.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$56=""c-"",1.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""d+"",1.3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""d"",1*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""d-"",0.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$57=""c-"",1.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""d+"",1.3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""d"",1*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""d-"",0.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$58=""c-"",1.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""d+"",1.3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""d"",1*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""d-"",0.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$59=""c-"",1.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""d+"",1.3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""d"",1*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""d-"",0.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$60=""c-"",1.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""d+"",1.3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""d"",1*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""d-"",0.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$E$54"
"'My 4-Year Plan with GPA'!$E$55"
"'My 4-Year Plan with GPA'!$E$56"
"'My 4-Year Plan with GPA'!$E$57"
"'My 4-Year Plan with GPA'!$E$58"
"'My 4-Year Plan with GPA'!$E$59"
"'My 4-Year Plan with GPA'!$E$60"
"IF(OR('My 4-Year Plan with GPA'!$G$54=""CR"", 'My 4-Year Plan with GPA'!$G$54=""TR"", 'My 4-Year Plan with GPA'!$G$54=""""),0,'My 4-Year Plan with GPA'!$F$54)"
"IF(OR('My 4-Year Plan with GPA'!$G$55=""CR"", 'My 4-Year Plan with GPA'!$G$55=""TR"", 'My 4-Year Plan with GPA'!$G$55=""""),0,'My 4-Year Plan with GPA'!$F$55)"
"IF(OR('My 4-Year Plan with GPA'!$G$56=""CR"", 'My 4-Year Plan with GPA'!$G$56=""TR"", 'My 4-Year Plan with GPA'!$G$56=""""),0,'My 4-Year Plan with GPA'!$F$56)"
"IF(OR('My 4-Year Plan with GPA'!$G$57=""CR"", 'My 4-Year Plan with GPA'!$G$57=""TR"", 'My 4-Year Plan with GPA'!$G$57=""""),0,'My 4-Year Plan with GPA'!$F$57)"
"IF(OR('My 4-Year Plan with GPA'!$G$58=""CR"", 'My 4-Year Plan with GPA'!$G$58=""TR"", 'My 4-Year Plan with GPA'!$G$58=""""),0,'My 4-Year Plan with GPA'!$F$58)"
"IF(OR('My 4-Year Plan with GPA'!$G$59=""CR"", 'My 4-Year Plan with GPA'!$G$59=""TR"", 'My 4-Year Plan with GPA'!$G$59=""""),0,'My 4-Year Plan with GPA'!$F$59)"
"IF(OR('My 4-Year Plan with GPA'!$G$60=""CR"", 'My 4-Year Plan with GPA'!$G$60=""TR"", 'My 4-Year Plan with GPA'!$G$60=""""),0,'My 4-Year Plan with GPA'!$F$60)"
"IF('My 4-Year Plan with GPA'!$P$54=""a"",4*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""a-"",3.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""b+"",3.3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""b"",3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""b-"",2.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""C+"",2.3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""c"",2*'My 4-Year Plan with GPA'!$O$54)))))))"
"IF('My 4-Year Plan with GPA'!$P$55=""a"",4*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""a-"",3.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""b+"",3.3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""b"",3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""b-"",2.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""C+"",2.3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""c"",2*'My 4-Year Plan with GPA'!$O$55)))))))"
"IF('My 4-Year Plan with GPA'!$P$56=""a"",4*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""a-"",3.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""b+"",3.3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""b"",3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""b-"",2.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""C+"",2.3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""c"",2*'My 4-Year Plan with GPA'!$O$56)))))))"
"IF('My 4-Year Plan with GPA'!$P$57=""a"",4*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""a-"",3.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""b+"",3.3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""b"",3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""b-"",2.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""C+"",2.3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""c"",2*'My 4-Year Plan with GPA'!$O$57)))))))"
"IF('My 4-Year Plan with GPA'!$P$58=""a"",4*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""a-"",3.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""b+"",3.3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""b"",3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""b-"",2.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""C+"",2.3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""c"",2*'My 4-Year Plan with GPA'!$O$58)))))))"
"IF('My 4-Year Plan with GPA'!$P$59=""a"",4*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""a-"",3.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""b+"",3.3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""b"",3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""b-"",2.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""C+"",2.3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""c"",2*'My 4-Year Plan with GPA'!$O$59)))))))"
"IF('My 4-Year Plan with GPA'!$P$60=""a"",4*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""a-"",3.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""b+"",3.3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""b"",3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""b-"",2.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""C+"",2.3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""c"",2*'My 4-Year Plan with GPA'!$O$60)))))))"
"IF('My 4-Year Plan with GPA'!$P$54=""c-"",1.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""d+"",1.3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""d"",1*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""d-"",0.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$55=""c-"",1.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""d+"",1.3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""d"",1*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""d-"",0.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$56=""c-"",1.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""d+"",1.3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""d"",1*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""d-"",0.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$57=""c-"",1.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""d+"",1.3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""d"",1*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""d-"",0.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$58=""c-"",1.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""d+"",1.3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""d"",1*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""d-"",0.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$59=""c-"",1.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""d+"",1.3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""d"",1*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""d-"",0.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$60=""c-"",1.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""d+"",1.3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""d"",1*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""d-"",0.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$N$54"
"'My 4-Year Plan with GPA'!$N$55"
"'My 4-Year Plan with GPA'!$N$56"
"'My 4-Year Plan with GPA'!$N$57"
"'My 4-Year Plan with GPA'!$N$58"
"'My 4-Year Plan with GPA'!$N$59"
"'My 4-Year Plan with GPA'!$N$60"
"IF(OR('My 4-Year Plan with GPA'!$P$54=""CR"", 'My 4-Year Plan with GPA'!$P$54=""TR"", 'My 4-Year Plan with GPA'!$P$54=""""),0,'My 4-Year Plan with GPA'!$O$54)"
"IF(OR('My 4-Year Plan with GPA'!$P$55=""CR"", 'My 4-Year Plan with GPA'!$P$55=""TR"", 'My 4-Year Plan with GPA'!$P$55=""""),0,'My 4-Year Plan with GPA'!$O$55)"
"IF(OR('My 4-Year Plan with GPA'!$P$56=""CR"", 'My 4-Year Plan with GPA'!$P$56=""TR"", 'My 4-Year Plan with GPA'!$P$56=""""),0,'My 4-Year Plan with GPA'!$O$56)"
"IF(OR('My 4-Year Plan with GPA'!$P$57=""CR"", 'My 4-Year Plan with GPA'!$P$57=""TR"", 'My 4-Year Plan with GPA'!$P$57=""""),0,'My 4-Year Plan with GPA'!$O$57)"
"IF(OR('My 4-Year Plan with GPA'!$P$58=""CR"", 'My 4-Year Plan with GPA'!$P$58=""TR"", 'My 4-Year Plan with GPA'!$P$58=""""),0,'My 4-Year Plan with GPA'!$O$58)"
"IF(OR('My 4-Year Plan with GPA'!$P$59=""CR"", 'My 4-Year Plan with GPA'!$P$59=""TR"", 'My 4-Year Plan with GPA'!$P$59=""""),0,'My 4-Year Plan with GPA'!$O$59)"
"IF(OR('My 4-Year Plan with GPA'!$P$60=""CR"", 'My 4-Year Plan with GPA'!$P$60=""TR"", 'My 4-Year Plan with GPA'!$P$60=""""),0,'My 4-Year Plan with GPA'!$O$60)"
"IF('My 4-Year Plan with GPA'!$G$66=""a"",4*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""a-"",3.7*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""b+"",3.3*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""b"",3*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""b-"",2.7*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""C+"",2.3*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""c"",2*'My 4-Year Plan with GPA'!$F$66)))))))"
"IF('My 4-Year Plan with GPA'!$G$67=""a"",4*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""a-"",3.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""b+"",3.3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""b"",3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""b-"",2.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""C+"",2.3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""c"",2*'My 4-Year Plan with GPA'!$F$67)))))))"
"IF('My 4-Year Plan with GPA'!$G$68=""a"",4*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""a-"",3.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""b+"",3.3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""b"",3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""b-"",2.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""C+"",2.3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""c"",2*'My 4-Year Plan with GPA'!$F$68)))))))"
"IF('My 4-Year Plan with GPA'!$G$69=""a"",4*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""a-"",3.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""b+"",3.3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""b"",3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""b-"",2.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""C+"",2.3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""c"",2*'My 4-Year Plan with GPA'!$F$69)))))))"
"IF('My 4-Year Plan with GPA'!$G$70=""a"",4*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""a-"",3.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""b+"",3.3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""b"",3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""b-"",2.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""C+"",2.3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""c"",2*'My 4-Year Plan with GPA'!$F$70)))))))"
"IF('My 4-Year Plan with GPA'!$G$71=""a"",4*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""a-"",3.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""b+"",3.3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""b"",3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""b-"",2.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""C+"",2.3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""c"",2*'My 4-Year Plan with GPA'!$F$71)))))))"
"IF('My 4-Year Plan with GPA'!$G$72=""a"",4*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""a-"",3.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""b+"",3.3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""b"",3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""b-"",2.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""C+"",2.3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""c"",2*'My 4-Year Plan with GPA'!$F$72)))))))"
"IF('My 4-Year Plan with GPA'!$G$66=""c-"",1.7*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""d+"",1.3*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""d"",1*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""d-"",0.7*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$67=""c-"",1.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""d+"",1.3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""d"",1*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""d-"",0.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$68=""c-"",1.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""d+"",1.3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""d"",1*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""d-"",0.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$69=""c-"",1.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""d+"",1.3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""d"",1*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""d-"",0.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$70=""c-"",1.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""d+"",1.3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""d"",1*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""d-"",0.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$71=""c-"",1.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""d+"",1.3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""d"",1*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""d-"",0.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$72=""c-"",1.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""d+"",1.3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""d"",1*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""d-"",0.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$E$66"
"'My 4-Year Plan with GPA'!$E$67"
"'My 4-Year Plan with GPA'!$E$68"
"'My 4-Year Plan with GPA'!$E$69"
"'My 4-Year Plan with GPA'!$E$70"
"'My 4-Year Plan with GPA'!$E$71"
"'My 4-Year Plan with GPA'!$E$72"
"IF(OR('My 4-Year Plan with GPA'!$G$66=""CR"", 'My 4-Year Plan with GPA'!$G$66=""TR"", 'My 4-Year Plan with GPA'!$G$66=""""),0,'My 4-Year Plan with GPA'!$F$66)"
"IF(OR('My 4-Year Plan with GPA'!$G$67=""CR"", 'My 4-Year Plan with GPA'!$G$67=""TR"", 'My 4-Year Plan with GPA'!$G$67=""""),0,'My 4-Year Plan with GPA'!$F$67)"
"IF(OR('My 4-Year Plan with GPA'!$G$68=""CR"", 'My 4-Year Plan with GPA'!$G$68=""TR"", 'My 4-Year Plan with GPA'!$G$68=""""),0,'My 4-Year Plan with GPA'!$F$68)"
"IF(OR('My 4-Year Plan with GPA'!$G$69=""CR"", 'My 4-Year Plan with GPA'!$G$69=""TR"", 'My 4-Year Plan with GPA'!$G$69=""""),0,'My 4-Year Plan with GPA'!$F$69)"
"IF(OR('My 4-Year Plan with GPA'!$G$70=""CR"", 'My 4-Year Plan with GPA'!$G$70=""TR"", 'My 4-Year Plan with GPA'!$G$70=""""),0,'My 4-Year Plan with GPA'!$F$70)"
"IF(OR('My 4-Year Plan with GPA'!$G$71=""CR"", 'My 4-Year Plan with GPA'!$G$71=""TR"", 'My 4-Year Plan with GPA'!$G$71=""""),0,'My 4-Year Plan with GPA'!$F$71)"
"IF(OR('My 4-Year Plan with GPA'!$G$72=""CR"", 'My 4-Year Plan with GPA'!$G$72=""TR"", 'My 4-Year Plan with GPA'!$G$72=""""),0,'My 4-Year Plan with GPA'!$F$72)"
"IF('My 4-Year Plan with GPA'!$P$66=""a"",4*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""a-"",3.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""b+"",3.3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""b"",3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""b-"",2.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""C+"",2.3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""c"",2*'My 4-Year Plan with GPA'!$O$66)))))))"
"IF('My 4-Year Plan with GPA'!$P$67=""a"",4*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""a-"",3.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""b+"",3.3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""b"",3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""b-"",2.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""C+"",2.3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""c"",2*'My 4-Year Plan with GPA'!$O$67)))))))"
"IF('My 4-Year Plan with GPA'!$P$68=""a"",4*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""a-"",3.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""b+"",3.3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""b"",3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""b-"",2.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""C+"",2.3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""c"",2*'My 4-Year Plan with GPA'!$O$68)))))))"
"IF('My 4-Year Plan with GPA'!$P$69=""a"",4*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""a-"",3.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""b+"",3.3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""b"",3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""b-"",2.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""C+"",2.3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""c"",2*'My 4-Year Plan with GPA'!$O$69)))))))"
"IF('My 4-Year Plan with GPA'!$P$70=""a"",4*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""a-"",3.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""b+"",3.3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""b"",3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""b-"",2.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""C+"",2.3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""c"",2*'My 4-Year Plan with GPA'!$O$70)))))))"
"IF('My 4-Year Plan with GPA'!$P$71=""a"",4*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""a-"",3.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""b+"",3.3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""b"",3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""b-"",2.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""C+"",2.3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""c"",2*'My 4-Year Plan with GPA'!$O$71)))))))"
"IF('My 4-Year Plan with GPA'!$P$72=""a"",4*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""a-"",3.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""b+"",3.3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""b"",3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""b-"",2.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""C+"",2.3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""c"",2*'My 4-Year Plan with GPA'!$O$72)))))))"
"IF('My 4-Year Plan with GPA'!$P$66=""c-"",1.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""d+"",1.3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""d"",1*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""d-"",0.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$67=""c-"",1.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""d+"",1.3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""d"",1*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""d-"",0.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$68=""c-"",1.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""d+"",1.3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""d"",1*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""d-"",0.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$69=""c-"",1.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""d+"",1.3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""d"",1*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""d-"",0.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$70=""c-"",1.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""d+"",1.3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""d"",1*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""d-"",0.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$71=""c-"",1.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""d+"",1.3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""d"",1*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""d-"",0.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$72=""c-"",1.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""d+"",1.3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""d"",1*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""d-"",0.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$N$66"
"'My 4-Year Plan with GPA'!$N$67"
"'My 4-Year Plan with GPA'!$N$68"
"'My 4-Year Plan with GPA'!$N$69"
"'My 4-Year Plan with GPA'!$N$70"
"'My 4-Year Plan with GPA'!$N$71"
"'My 4-Year Plan with GPA'!$N$72"
"IF(OR('My 4-Year Plan with GPA'!$P$66=""CR"", 'My 4-Year Plan with GPA'!$P$66=""TR"", 'My 4-Year Plan with GPA'!$P$66=""""),0,'My 4-Year Plan with GPA'!$O$66)"
"IF(OR('My 4-Year Plan with GPA'!$P$67=""CR"", 'My 4-Year Plan with GPA'!$P$67=""TR"", 'My 4-Year Plan with GPA'!$P$67=""""),0,'My 4-Year Plan with GPA'!$O$67)"
"IF(OR('My 4-Year Plan with GPA'!$P$68=""CR"", 'My 4-Year Plan with GPA'!$P$68=""TR"", 'My 4-Year Plan with GPA'!$P$68=""""),0,'My 4-Year Plan with GPA'!$O$68)"
"IF(OR('My 4-Year Plan with GPA'!$P$69=""CR"", 'My 4-Year Plan with GPA'!$P$69=""TR"", 'My 4-Year Plan with GPA'!$P$69=""""),0,'My 4-Year Plan with GPA'!$O$69)"
"IF(OR('My 4-Year Plan with GPA'!$P$70=""CR"", 'My 4-Year Plan with GPA'!$P$70=""TR"", 'My 4-Year Plan with GPA'!$P$70=""""),0,'My 4-Year Plan with GPA'!$O$70)"
"IF(OR('My 4-Year Plan with GPA'!$P$71=""CR"", 'My 4-Year Plan with GPA'!$P$71=""TR"", 'My 4-Year Plan with GPA'!$P$71=""""),0,'My 4-Year Plan with GPA'!$O$71)"
"IF(OR('My 4-Year Plan with GPA'!$P$72=""CR"", 'My 4-Year Plan with GPA'!$P$72=""TR"", 'My 4-Year Plan with GPA'!$P$72=""""),0,'My 4-Year Plan with GPA'!$O$72)"
"IF('My 4-Year Plan with GPA'!$G$78=""a"",4*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""a-"",3.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""b+"",3.3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""b"",3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""b-"",2.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""C+"",2.3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""c"",2*'My 4-Year Plan with GPA'!$F$78)))))))"
"IF('My 4-Year Plan with GPA'!$G$79=""a"",4*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""a-"",3.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""b+"",3.3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""b"",3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""b-"",2.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""C+"",2.3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""c"",2*'My 4-Year Plan with GPA'!$F$79)))))))"
"IF('My 4-Year Plan with GPA'!$G$80=""a"",4*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""a-"",3.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""b+"",3.3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""b"",3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""b-"",2.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""C+"",2.3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""c"",2*'My 4-Year Plan with GPA'!$F$80)))))))"
"IF('My 4-Year Plan with GPA'!$G$81=""a"",4*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""a-"",3.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""b+"",3.3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""b"",3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""b-"",2.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""C+"",2.3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""c"",2*'My 4-Year Plan with GPA'!$F$81)))))))"
"IF('My 4-Year Plan with GPA'!$G$82=""a"",4*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""a-"",3.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""b+"",3.3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""b"",3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""b-"",2.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""C+"",2.3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""c"",2*'My 4-Year Plan with GPA'!$F$82)))))))"
"IF('My 4-Year Plan with GPA'!$G$83=""a"",4*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""a-"",3.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""b+"",3.3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""b"",3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""b-"",2.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""C+"",2.3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""c"",2*'My 4-Year Plan with GPA'!$F$83)))))))"
"IF('My 4-Year Plan with GPA'!$G$84=""a"",4*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""a-"",3.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""b+"",3.3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""b"",3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""b-"",2.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""C+"",2.3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""c"",2*'My 4-Year Plan with GPA'!$F$84)))))))"
"IF('My 4-Year Plan with GPA'!$G$78=""c-"",1.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""d+"",1.3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""d"",1*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""d-"",0.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$79=""c-"",1.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""d+"",1.3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""d"",1*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""d-"",0.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$80=""c-"",1.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""d+"",1.3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""d"",1*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""d-"",0.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$81=""c-"",1.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""d+"",1.3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""d"",1*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""d-"",0.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$82=""c-"",1.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""d+"",1.3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""d"",1*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""d-"",0.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$83=""c-"",1.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""d+"",1.3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""d"",1*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""d-"",0.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$84=""c-"",1.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""d+"",1.3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""d"",1*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""d-"",0.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$E$78"
"'My 4-Year Plan with GPA'!$E$79"
"'My 4-Year Plan with GPA'!$E$80"
"'My 4-Year Plan with GPA'!$E$81"
"'My 4-Year Plan with GPA'!$E$82"
"'My 4-Year Plan with GPA'!$E$83"
"'My 4-Year Plan with GPA'!$E$84"
"IF(OR('My 4-Year Plan with GPA'!$G$78=""CR"", 'My 4-Year Plan with GPA'!$G$78=""TR"", 'My 4-Year Plan with GPA'!$G$78=""""),0,'My 4-Year Plan with GPA'!$F$78)"
"IF(OR('My 4-Year Plan with GPA'!$G$79=""CR"", 'My 4-Year Plan with GPA'!$G$79=""TR"", 'My 4-Year Plan with GPA'!$G$79=""""),0,'My 4-Year Plan with GPA'!$F$79)"
"IF(OR('My 4-Year Plan with GPA'!$G$80=""CR"", 'My 4-Year Plan with GPA'!$G$80=""TR"", 'My 4-Year Plan with GPA'!$G$80=""""),0,'My 4-Year Plan with GPA'!$F$80)"
"IF(OR('My 4-Year Plan with GPA'!$G$81=""CR"", 'My 4-Year Plan with GPA'!$G$81=""TR"", 'My 4-Year Plan with GPA'!$G$81=""""),0,'My 4-Year Plan with GPA'!$F$81)"
"IF(OR('My 4-Year Plan with GPA'!$G$82=""CR"", 'My 4-Year Plan with GPA'!$G$82=""TR"", 'My 4-Year Plan with GPA'!$G$82=""""),0,'My 4-Year Plan with GPA'!$F$82)"
"IF(OR('My 4-Year Plan with GPA'!$G$83=""CR"", 'My 4-Year Plan with GPA'!$G$83=""TR"", 'My 4-Year Plan with GPA'!$G$83=""""),0,'My 4-Year Plan with GPA'!$F$83)"
"IF(OR('My 4-Year Plan with GPA'!$G$84=""CR"", 'My 4-Year Plan with GPA'!$G$84=""TR"", 'My 4-Year Plan with GPA'!$G$84=""""),0,'My 4-Year Plan with GPA'!$F$84)"
"IF('My 4-Year Plan with GPA'!$P$78=""a"",4*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""a-"",3.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""b+"",3.3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""b"",3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""b-"",2.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""C+"",2.3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""c"",2*'My 4-Year Plan with GPA'!$O$78)))))))"
"IF('My 4-Year Plan with GPA'!$P$79=""a"",4*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""a-"",3.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""b+"",3.3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""b"",3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""b-"",2.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""C+"",2.3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""c"",2*'My 4-Year Plan with GPA'!$O$79)))))))"
"IF('My 4-Year Plan with GPA'!$P$80=""a"",4*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""a-"",3.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""b+"",3.3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""b"",3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""b-"",2.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""C+"",2.3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""c"",2*'My 4-Year Plan with GPA'!$O$80)))))))"
"IF('My 4-Year Plan with GPA'!$P$81=""a"",4*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""a-"",3.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""b+"",3.3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""b"",3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""b-"",2.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""C+"",2.3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""c"",2*'My 4-Year Plan with GPA'!$O$81)))))))"
"IF('My 4-Year Plan with GPA'!$P$82=""a"",4*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""a-"",3.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""b+"",3.3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""b"",3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""b-"",2.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""C+"",2.3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""c"",2*'My 4-Year Plan with GPA'!$O$82)))))))"
"IF('My 4-Year Plan with GPA'!$P$83=""a"",4*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""a-"",3.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""b+"",3.3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""b"",3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""b-"",2.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""C+"",2.3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""c"",2*'My 4-Year Plan with GPA'!$O$83)))))))"
"IF('My 4-Year Plan with GPA'!$P$84=""a"",4*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""a-"",3.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""b+"",3.3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""b"",3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""b-"",2.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""C+"",2.3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""c"",2*'My 4-Year Plan with GPA'!$O$84)))))))"
"IF('My 4-Year Plan with GPA'!$P$78=""c-"",1.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""d+"",1.3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""d"",1*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""d-"",0.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$79=""c-"",1.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""d+"",1.3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""d"",1*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""d-"",0.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$80=""c-"",1.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""d+"",1.3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""d"",1*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""d-"",0.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$81=""c-"",1.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""d+"",1.3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""d"",1*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""d-"",0.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$82=""c-"",1.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""d+"",1.3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""d"",1*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""d-"",0.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$83=""c-"",1.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""d+"",1.3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""d"",1*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""d-"",0.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$P$84=""c-"",1.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""d+"",1.3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""d"",1*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""d-"",0.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$N$78"
"'My 4-Year Plan with GPA'!$N$79"
"'My 4-Year Plan with GPA'!$N$80"
"'My 4-Year Plan with GPA'!$N$81"
"'My 4-Year Plan with GPA'!$N$82"
"'My 4-Year Plan with GPA'!$N$83"
"'My 4-Year Plan with GPA'!$N$84"
"IF(OR('My 4-Year Plan with GPA'!$P$78=""CR"", 'My 4-Year Plan with GPA'!$P$78=""TR"", 'My 4-Year Plan with GPA'!$P$78=""""),0,'My 4-Year Plan with GPA'!$O$78)"
"IF(OR('My 4-Year Plan with GPA'!$P$79=""CR"", 'My 4-Year Plan with GPA'!$P$79=""TR"", 'My 4-Year Plan with GPA'!$P$79=""""),0,'My 4-Year Plan with GPA'!$O$79)"
"IF(OR('My 4-Year Plan with GPA'!$P$80=""CR"", 'My 4-Year Plan with GPA'!$P$80=""TR"", 'My 4-Year Plan with GPA'!$P$80=""""),0,'My 4-Year Plan with GPA'!$O$80)"
"IF(OR('My 4-Year Plan with GPA'!$P$81=""CR"", 'My 4-Year Plan with GPA'!$P$81=""TR"", 'My 4-Year Plan with GPA'!$P$81=""""),0,'My 4-Year Plan with GPA'!$O$81)"
"IF(OR('My 4-Year Plan with GPA'!$P$82=""CR"", 'My 4-Year Plan with GPA'!$P$82=""TR"", 'My 4-Year Plan with GPA'!$P$82=""""),0,'My 4-Year Plan with GPA'!$O$82)"
"IF(OR('My 4-Year Plan with GPA'!$P$83=""CR"", 'My 4-Year Plan with GPA'!$P$83=""TR"", 'My 4-Year Plan with GPA'!$P$83=""""),0,'My 4-Year Plan with GPA'!$O$83)"
"IF(OR('My 4-Year Plan with GPA'!$P$84=""CR"", 'My 4-Year Plan with GPA'!$P$84=""TR"", 'My 4-Year Plan with GPA'!$P$84=""""),0,'My 4-Year Plan with GPA'!$O$84)"
"IF('My 4-Year Plan with GPA'!$G$90=""a"",4*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""a-"",3.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""b+"",3.3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""b"",3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""b-"",2.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""C+"",2.3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""c"",2*'My 4-Year Plan with GPA'!$F$90)))))))"
"IF('My 4-Year Plan with GPA'!$G$91=""a"",4*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""a-"",3.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""b+"",3.3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""b"",3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""b-"",2.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""C+"",2.3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""c"",2*'My 4-Year Plan with GPA'!$F$91)))))))"
"IF('My 4-Year Plan with GPA'!$G$92=""a"",4*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""a-"",3.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""b+"",3.3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""b"",3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""b-"",2.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""C+"",2.3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""c"",2*'My 4-Year Plan with GPA'!$F$92)))))))"
"IF('My 4-Year Plan with GPA'!$G$93=""a"",4*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""a-"",3.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""b+"",3.3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""b"",3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""b-"",2.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""C+"",2.3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""c"",2*'My 4-Year Plan with GPA'!$F$93)))))))"
"IF('My 4-Year Plan with GPA'!$G$94=""a"",4*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""a-"",3.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""b+"",3.3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""b"",3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""b-"",2.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""C+"",2.3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""c"",2*'My 4-Year Plan with GPA'!$F$94)))))))"
"IF('My 4-Year Plan with GPA'!$G$95=""a"",4*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""a-"",3.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""b+"",3.3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""b"",3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""b-"",2.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""C+"",2.3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""c"",2*'My 4-Year Plan with GPA'!$F$95)))))))"
"IF('My 4-Year Plan with GPA'!$G$96=""a"",4*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""a-"",3.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""b+"",3.3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""b"",3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""b-"",2.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""C+"",2.3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""c"",2*'My 4-Year Plan with GPA'!$F$96)))))))"
"IF('My 4-Year Plan with GPA'!$G$90=""c-"",1.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""d+"",1.3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""d"",1*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""d-"",0.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$91=""c-"",1.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""d+"",1.3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""d"",1*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""d-"",0.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$92=""c-"",1.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""d+"",1.3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""d"",1*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""d-"",0.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$93=""c-"",1.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""d+"",1.3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""d"",1*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""d-"",0.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$94=""c-"",1.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""d+"",1.3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""d"",1*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""d-"",0.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$95=""c-"",1.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""d+"",1.3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""d"",1*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""d-"",0.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""e"",0,)))))"
"IF('My 4-Year Plan with GPA'!$G$96=""c-"",1.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""d+"",1.3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""d"",1*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""d-"",0.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""e"",0,)))))"
"'My 4-Year Plan with GPA'!$E$90"
"'My 4-Year Plan with GPA'!$E$91"
"'My 4-Year Plan with GPA'!$E$92"
"'My 4-Year Plan with GPA'!$E$93"
"'My 4-Year Plan with GPA'!$E$94"
"'My 4-Year Plan with GPA'!$E$95"
"'My 4-Year Plan with GPA'!$E$96"
"IF(OR('My 4-Year Plan with GPA'!$G$90=""CR"", 'My 4-Year Plan with GPA'!$G$90=""TR"", 'My 4-Year Plan with GPA'!$G$90=""""),0,'My 4-Year Plan with GPA'!$F$90)"
"IF(OR('My 4-Year Plan with GPA'!$G$91=""CR"", 'My 4-Year Plan with GPA'!$G$91=""TR"", 'My 4-Year Plan with GPA'!$G$91=""""),0,'My 4-Year Plan with GPA'!$F$91)"
"IF(OR('My 4-Year Plan with GPA'!$G$92=""CR"", 'My 4-Year Plan with GPA'!$G$92=""TR"", 'My 4-Year Plan with GPA'!$G$92=""""),0,'My 4-Year Plan with GPA'!$F$92)"
"IF(OR('My 4-Year Plan with GPA'!$G$93=""CR"", 'My 4-Year Plan with GPA'!$G$93=""TR"", 'My 4-Year Plan with GPA'!$G$93=""""),0,'My 4-Year Plan with GPA'!$F$93)"
"IF(OR('My 4-Year Plan with GPA'!$G$94=""CR"", 'My 4-Year Plan with GPA'!$G$94=""TR"", 'My 4-Year Plan with GPA'!$G$94=""""),0,'My 4-Year Plan with GPA'!$F$94)"
"IF(OR('My 4-Year Plan with GPA'!$G$95=""CR"", 'My 4-Year Plan with GPA'!$G$95=""TR"", 'My 4-Year Plan with GPA'!$G$95=""""),0,'My 4-Year Plan with GPA'!$F$95)"
"IF(OR('My 4-Year Plan with GPA'!$G$96=""CR"", 'My 4-Year Plan with GPA'!$G$96=""TR"", 'My 4-Year Plan with GPA'!$G$96=""""),0,'My 4-Year Plan with GPA'!$F$96)"
"S147"
"S147+T147"
"K147"
"SUM(K4:K143)"
"A150/A147"
"K147+L147"
"T147"
"SUM(E146,E154,E162)"
"L147"
"(K147+M147+O147)/(S147+U147+W147)"
"A150/A147"
"SUM(E146,E154,E158,E162,E166,E170)"
"SUM(E147,E155,E159,E163,E167,E171)"
"U147"
"M147"
"E155/E154"
"(K147+M147+N147+O147+P147+Q147)/(S147+U147+V147+W147+X147+Y147)"
"SUM(E146,E154,E162)"
"SUM(E147,E155,E163)"
"V147"
"N147"
"W147"
"O147"
"X147"
"P147"
"Y147"
"Q147"
"MEDIAN(B6:B35)"
"IF((CO11+CO12+CO13)>0,(ROUND(((CO11*AL60)+(CO12*BK60)+(CO13*CI64))/(CO11+CO12+CO13),0)),"""")"
"+IF((CO11+CO12+CO13)<1,"""",IF((CO11+CO12+CO13)<100,""*"",""""))"
"SUM(U18:U22)"
"SUM(BS18:BS22)"
"SUM(BZ18:BZ23)"
"IF(""YES""=AE26,"""",""Enter counts (including zero, if applicable) in the blue boxes above."")"
"IF(COUNT(U18:U22,V18:V22,X18:X22,Y18:Y22,AE18:AE22,AG18:AG34)<29.5,""NO"",""YES"")"
"IF(COUNT(BS18:BS22,BT18:BT22,BV18:BV22,BW18:BW22,BZ18:BZ23,CB18:CB23,CC18:CC23,CH18:CH19,CI18:CI19)<41.5,""NO"",""YES"")"
"U18/U$23"
"O32*U32"
"V18/V$23"
"O32*X32"
"X18/X$23"
"O32*AA32"
"Y18/Y$23"
"O32*AD32"
"+AO32*AT32"
"+AO32*AW32"
"+AO32*AZ32"
"+AO32*BC32"
"BS18/BS$24"
"BT18/BT$24"
"BV18/BV$24"
"IF(BW24=0,0,BW18/BW$24)"
"IF(BW24=0,0,BW19/BW$24)"
"IF(BW24=0,0,BW20/BW$24)"
"IF(BW24=0,0,BW21/BW$24)"
"+O36*AD36"
"IF(BW24=0,0,BW22/BW$24)"
"+V38*V39"
"AE18/AE$23"
"O32*AD51"
"AG18/AG$23"
"O32*AG51"
"AO32*BC51"
"AO32*BF51"
"BZ18/BZ$24"
"BN51*BS51"
"CB18/CB$24"
"BN51*BV51"
"IF(CC24=0,0,CC18/CC$24)"
"BN51*BY51"
"IF(CH24=0,0,CH18/CH$24)"
"CC51*CE51"
"IF(CI24=0,0,CI18/CI$24)"
"IF(CC24=0,0,CC19/CC$24)"
"IF(CH24=0,0,CH19/CH$24)"
"IF(CI24=0,0,CI19/CH$24)"
"IF(CC24=0,0,CC20/CC$24)"
"IF(CC24=0,0,CC21/CC$24)"
"+O36*AD55"
"+AO36*BC55"
"IF(CC24=0,0,CC22/CC$24)"
"IF(CC24=0,0,CC23/CC$24)"
"SUM(AE51:AE55)"
"SUM(BT51:BT56)"
"IF(""YES""=AE26,(+V40+Y40+AB40+AE40+AE60+AH60+AJ60),0)"
"IF(MAX(U23,V23,X23,Y23,AE23,AG23)<1,"""",IF(MAX(U23,V23,X23,Y23,AE23,AG23)<100,""*"",""""))"
"CF66+CF64"
"IF(MAX(BS24,BT24,BV24,BW24,BY24,BZ24,CB24,CC24,CH24,CI24)<1,"""",IF(MAX(BS24,BT24,BV24,BW24,BY24,BZ24,CB24,CC24,CH24,CI24)<100,""*"",""""))"
"IF(CC40+CH52+CI52=0,CI66/0.65,IF(CC40=0,CI66/0.8,IF(CH52+CI52=0,CI66/0.85,CI66)))"
"IF(""YES""=CF26,(+BT40+BW40+BZ40+CC40+BT60+BW60+BZ60+CF60+CI60),0)"
"C6/C9"
"C7/C9"
"C8/C9"
"E6/E9"
"E7/E9"
"E8/E9"
"B5+C5+D5+E5"
"(F5/$F$5)*100"
"(L5/$L$5)*100"
"N5+O5"
"(P5/$P$5)*100"
"(T5/$T$5)*100"
"(V5/$V$5)*100"
"SUM(G5+M5+Q5+U5+W5)"
"BE6"
"(Z5/$Z$5)*100"
"SUM(AG6:BD6)"
"BE7"
"Z7+BG7"
"(BH7/980)*100"
"AVERAGE(AG7:AG17)"
"AVERAGE(B7:B17)"
"(B19/$C$5)*100"
"(D19/$D$5)*100"
"(F19/$F$5)*100"
"(G19/$G$5)*100"
"(H19/$H$5)*100"
"(I19/$I$5)*100"
"(J19/$J$5)*100"
"(K19/$K$5)*100"
"(L19/$L$5)*100"
"(M19/$M$5)*100"
"(N19/$N$5)*100"
"(O19/$O$5)*100"
"(P19/$P$5)*100"
"(Q19/$Q$5)*100"
"(R19/$R$5)*100"
"(S19/$S$5)*100"
"(T19/$T$5)*100"
"(U19/$U$5)*100"
"(V19/$V$5)*100"
"(W19/$W$5)*100"
"(X19/$X$5)*100"
"(Y19/$Y$5)*100"
"(Z19/$Z$5)*100"
"(AA19/$AA$5)*100"
"((C35)*0.01)*980"
"D35-E35"
"980-Z5"
"(F35/G35)*100"
"480-Y5"
"F35-J35"
"500-X5"
"F35-M35"
"AVERAGE(A5:A39)"
"AVERAGE(#REF!)"
"H2+I2"
"(B2+C2+D2+E2+F2)*30/100/5+G2*15/100+J2*55/100"
"IF(ROUND(J2,0)>=56,ROUND(MIN(100,K2),0),IF(H2=0,"""",ROUND(J2,0)))"
"I2"
"(B23+C23+D23+E23+F23)*30/100/5+J23*70/100"
"AVERAGE(B2:B23)"
"(SUM(B4:F4)+SUM(G4:M4)+N4)/(COUNT(B4:F4)*100+COUNT(G4:J4)*15+COUNT(K4:M4)*30+COUNT(N4)*150)*100"
"IF(O4<59.4,""F"",IF(O4<69.4,""D"",IF(O4<79.4,""C"",IF(O4<89.4,""B"",""A""))))"
"AVERAGE(B4:B46)"
"STDEV(B4:B46)"
"COUNTIF(B$4:B$46,"">=90"")"
"COUNTIF(N$4:N$46,"">=135"")"
"COUNTIF(B$4:B$46,""<90"")-COUNTIF(B$4:B$46,""<80"")"
"COUNTIF(N$4:N$46,""<135"")-COUNTIF(N$4:N$46,""<120"")"
"COUNTIF(B$4:B$46,""<80"")-COUNTIF(B$4:B$46,""<70"")"
"COUNTIF(N$4:N$46,""<120"")-COUNTIF(N$4:N$46,""<105"")"
"COUNTIF(B$4:B$46,""<70"")-COUNTIF(B$4:B$46,""<60"")"
"COUNTIF(N$4:N$46,""<105"")-COUNTIF(N$4:N$46,""<90"")"
"COUNTIF(B$4:B$46,""<60"")"
"COUNTIF(N$4:N$46,""<90"")"
"E2*H2"
"SUM(B5:AD5)"
"+(AE7/$AH$5)*100"
"47+35"
"A11"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 13'!$D22"
"'Environment Activities, p. 13'!#REF!"
"'Environment Activities, p. 13'!$D27"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"F4/50"
"G4+(50-F4)*4/7/100"
"G4+(50-F4)*4/7/100"
"(B4+C4+D4+E4)/40"
"(B4+C4+D4+E4)/40*1/10+H4*9/10"
"Calc!$N$74"
"SUM(B31:B37)"
"Setup!B19"
"SUM(F6:O6)"
"INDEX('Lab Scores'!$B$9:$B$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"INDEX('Lab Scores'!$AG$9:$AG$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"INDEX('Lab Scores'!$AF$9:$AF$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"R6/S6"
"HLOOKUP(Q6,Calc!$A$4:$E$9,5,FALSE)*T6-HLOOKUP(Q6,Calc!$A$4:$E$9,6,FALSE)"
"U6*S6"
"INDEX('Lab Scores'!$C$9:$C$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"(V6/V$10*Setup!$B$31)+(AC6/AC$10*Setup!$B$32)+(Z6/Z$10*Setup!$B$33)+(AA6/AA$10*Setup!$B$34)+(AB6/AB$10*Setup!$B$35)+(P6/P$10*Setup!$B$36)+(D6/D$10*Setup!$B$37)"
"AD6+(Y6*Setup!B$39+X6*Setup!B$41+W6*Setup!B$40)*($AD$15/3)"
"LOOKUP(AE6,Calc!$A$20:$B$31)"
"IF(C6=""PN"",IF(AE6<Calc!$B$18,""NP"",""P""),AF6)"
"T10"
"COUNT(D7:D9)"
"AVERAGE(D7:D9)"
"STDEVP(D7:D9)"
"MAX(D7:D9)"
"MIN(D7:D9)"
"B4+1"
"DCOUNT(Grades!$Q$5:$T$9,""mean lab"",B3:B4)"
"DCOUNT(Grades!$Q$5:$T$9,""mean lab"",C$3:C$4)"
"DAVERAGE(Grades!$Q$5:$T$9,""mean lab"",B$3:B$4)"
"DSTDEVP(Grades!$Q$5:$T$9,""mean lab"",B$3:B$4)"
"HLOOKUP(Setup!$B$35,$A$4:$E$7,4,FALSE)/B7"
"HLOOKUP(Setup!$B$35,$A$4:$K$7,4,FALSE)/C7"
"B8*B6-HLOOKUP(Setup!$B$35,$A$4:$K$7,3,FALSE)"
"DAVERAGE(Grades!$Q$5:$U$9,""adj mean lab"",B$3:B$4)"
"DSTDEVP(Grades!$Q$5:$U$9,""adj mean lab"",B$3:B$4)"
"Grades!AE14"
"Grades!AE15/3"
"VLOOKUP(Setup!B22,B21:D31,3,FALSE)"
"VLOOKUP(Setup!B24,B21:D31,3,FALSE)"
"$B$14+($B$16-0.5-B17)*$B$15"
"Calc!B71"
"$B$14+($B$16-0.5-D21)*$B$15"
"Calc!C71"
"Calc!D71"
"Calc!E71"
"Calc!F71"
"Calc!G71"
"Calc!H71"
"Calc!I71"
"Calc!J71"
"Calc!K71"
"Calc!L71"
"Calc!M71"
"SUM(C20:C31)"
"B39"
"B40+$B38"
"DCOUNTA(Grades!$D$5:$AF$9,""Final"",B39:B40)"
"DCOUNTA(Grades!$AF$5:$AF$9,""Grade"",B69:B70)"
"SUM(B71:M71)"
"DCOUNTA(Grades!$AG$5:$AG$9,""Grade"",B69:B70)"
"B73*B71"
"SUM(B74:M74)/N71"
"B73*B72"
"COUNT(D10:AE10)"
"SUM(D10:AE10)"
"MIN(D10:AE10)"
"SUM(D6:F6)"
"SUM(D6:I6)"
"SUM(D6:F6)"
"SUM(D6:G6)"
"SUM(D30:G30)"
"SUM(F16:F25)"
"SUM(F5:F14)"
"#REF!"
"F5"
"F5"
"F6"
"F6"
"F7"
"F7"
"F8"
"F8"
"F9"
"F9"
"F10"
"F10"
"F11"
"F11"
"F12"
"F12"
"F13"
"F13"
"F14"
"F14"
"SUM(A30:S30)"
"SUM(A30:S30)"
"SUM('Record Grades'!E7:E31)/$F$24"
"IF(A31<>"""",HLOOKUP(A31,'Set-Up Your Grade Book'!$B$20:$L$21,2),"""")"
"(S31+Q31+O31+M31+K31+I31+G31+E31+C31+A31)/$F$25"
"'Set-Up Your Grade Book'!C5"
"'Set-Up Your Grade Book'!C5"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F7"
"'Set-Up Your Grade Book'!F8"
"'Set-Up Your Grade Book'!F9"
"'Set-Up Your Grade Book'!F10"
"'Set-Up Your Grade Book'!F11"
"'Set-Up Your Grade Book'!F12"
"'Set-Up Your Grade Book'!F13"
"'Set-Up Your Grade Book'!F14"
"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$33:$F$44,2,1)"
" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)"
"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$20:$L$21,2),"""")"
"SUM(F23:F32)"
"SUM(F40:F54)"
"SUM(F5:F14)"
"SUM(M5:M19)"
"E5"
"E5"
"C6"
"C6"
"C7"
"C7"
"C8"
"C8"
"C9"
"C9"
"C10"
"C10"
"C11"
"C11"
"C12"
"C12"
"C13"
"C13"
"C14"
"C14"
"F5"
"F5"
"F6"
"F7"
"F8"
"F9"
"F10"
"F11"
"F12"
"F13"
"F14"
"SUM(A35:S35)"
"SUM(A35:S35)"
"SUM('Record Grades'!E7:E31)/$F$29"
"IF(A36<>"""",HLOOKUP(A36,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"(S36+Q36+O36+M36+K36+I36+G36+E36+C36+A36)/$F$30"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F7"
"'Set-Up Your Grade Book'!F8"
"'Set-Up Your Grade Book'!F9"
"'Set-Up Your Grade Book'!F10"
"'Set-Up Your Grade Book'!F11"
"'Set-Up Your Grade Book'!F12"
"'Set-Up Your Grade Book'!F13"
"'Set-Up Your Grade Book'!F14"
"'Record Notebook or Quiz Grades'!U7"
"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$38:$F$49,2,1)"
" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)"
"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"'Set-Up Your Grade Book'!J5"
"'Set-Up Your Grade Book'!J6"
"'Set-Up Your Grade Book'!J7"
"'Set-Up Your Grade Book'!J8"
"'Set-Up Your Grade Book'!J9"
"'Set-Up Your Grade Book'!J10"
"'Set-Up Your Grade Book'!J11"
"'Set-Up Your Grade Book'!J12"
"'Set-Up Your Grade Book'!J13"
"'Set-Up Your Grade Book'!J14"
"'Set-Up Your Grade Book'!J15"
"'Set-Up Your Grade Book'!J16"
"'Set-Up Your Grade Book'!J17"
"'Set-Up Your Grade Book'!J18"
"'Set-Up Your Grade Book'!J19"
"'Set-Up Your Grade Book'!M5"
"'Set-Up Your Grade Book'!M6"
"'Set-Up Your Grade Book'!M7"
"'Set-Up Your Grade Book'!M8"
"'Set-Up Your Grade Book'!M9"
"'Set-Up Your Grade Book'!M10"
"'Set-Up Your Grade Book'!M11"
"'Set-Up Your Grade Book'!M12"
"'Set-Up Your Grade Book'!M13"
"'Set-Up Your Grade Book'!M14"
"'Set-Up Your Grade Book'!M15"
"'Set-Up Your Grade Book'!M16"
"'Set-Up Your Grade Book'!M17"
"'Set-Up Your Grade Book'!M18"
"'Set-Up Your Grade Book'!M19"
"'Set-Up Your Grade Book'!M20"
"SUM(D7:R7)"
"S7/$S$6*4"
"IF(T7<>"""",HLOOKUP(T7,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"'Record Grades'!B7"
"'Set-Up Your Grade Book'!F5"
"SUM(B14:B16)"
"132/$B$31"
"44/$C$31"
"660/$D$31"
"($B$14*B21)+($B$15*C21)+($B$16*D21)"
"105/$B$31"
"67/$C$31"
"483/$D$31"
"121/$B$31"
"35/$C$31"
"632/$D$31"
"166/$B$31"
"84/$C$31"
"757/$D$31"
"165/$B$31"
"70/$C$31"
"719/$D$31"
"98/$B$31"
"25/$C$31"
"611/$D$31"
"176/$B$31"
"82/$C$31"
"748/$D$31"
"H26^2"
"101/$B$31"
"45/$C$31"
"627/$D$31"
"156/$B$31"
"50/$C$31"
"603/$D$31"
"163/$B$31"
"56/$C$31"
"693/$D$31"
"SUM(B21:B30)/10"
"AVERAGE(B21:B30)"
"B48/C48"
"D6+E6+F6"
"G6/H6"
"A6+1"
"N6/7"
"L6/3"
"D6+E6+F6+G6+H6+I6+J6+K6"
"A6+1"
"N10/8"
"((D6*5)+(E6*10)+(F6*10)+(G6*25)+(H6*15)+(I6*10)+(J6*25))/100"
"A6+1"
"SUM(D6:D46)/41"
"SUM(H6:H46)/40"
"(L5+L$85)*3.33333"
"(L44+L$85)*3.333333"
"SUM(L4:L40)+SUM(L44:L79)"
"COUNT(L4:L40)+COUNT(L44:L79)"
"L81/L82"
"L84-L83"
"(L4+L$81)*3.333333"
"SUM(L4:L37)+SUM(L41:L75)"
"COUNT(L4:L37)+COUNT(L41:L75)"
"L77/L78"
"L80-L79"
"(L4+L$84)*3.3333333"
"(L41+L$84)*3.333333"
"SUM(L4:L37) + SUM(L41:L77)"
"COUNT(L4:L37) + COUNT(L41:L77)"
"L79/L80"
"L83-L82"
"(L82+L84)*3.3333333"
"SUM(C6:I6)"
"(J6-K6)/5"
"N6+P6+R6+T6+U6+V6"
"(W6-X6)/3"
"Y6*0.75+L6*0.25"
"C5*3.33+C$40"
"22+1"
"(E5*3.333)+E$40"
"(G5*3.33)+G$40"
"D5+F5+H5"
"+MIN(D5,F5,H5)"
"(I5-J5)/2"
"SUM(M5:S5)"
"(T5-U5)/5"
"B5*B$2+K5*K$2+L5*L$2+V5*V$2+W5*W$2"
"A5+1"
"20+3"
"15+4"
"18+3"
"23+2"
"21+1"
"26+1"
"20+2"
"84+4"
"B16*B$2+K16*K$2+L16*L$2+V16*V$2+W16*W$2+5"
"19+1"
"18+2"
"24+2"
"18+1"
"23+1"
"25+1"
"24+1"
"SUM(C5:C33)"
"COUNT(C5:C33)"
"C36/C37"
"C38*3.33+1"
"E38*3.33"
"L100"
"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))"
"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))"
"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"J2*D2"
"SUM(D2:D99)"
"SUM(L1:L99)"
"L100"
"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))"
"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))"
"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"J2*D2"
"SUM(D2:D99)"
"SUM(L1:L99)"
"L100"
"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))"
"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))"
"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"J2*D2"
"IF(C22=""A"",""4"", IF(C22=""B"",""3"", IF(C22=""C"",""2"", IF(C22=""D"",""1"", IF(C22=""F"",""0"", IF(C22=FALSE,"" ""))))))"
"IF(C22=""A"",D22, IF(C22=""B"",D22, IF(C22=""C"",D22, IF(C22=""D"",D22, IF(C22=""F"",""0"", IF(C22=FALSE,"" ""))))))"
"J23*D22"
"SUM(D2:D99)"
"SUM(L1:L99)"
"L100"
"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))"
"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))"
"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))"
"J2*D2"
"SUM(D2:D99)"
"SUM(L1:L99)"
"SUM(B4:I4)"
"J4/$J$27*100"
"SUM(L4:AD4)"
"AE4/$AE$27*100"
"AN4*100/60"
"IF(AH4>0,(AG4+AH4)/($AG$27+$AH$27)*100,AG4/$AG$27*100)"
"AF4*0.2+K4*0.15+IF(AI4>0,AI4*0.4,40)+IF(AJ4>0,AJ4/$AJ$27*25,AI4*0.25)"
"VLOOKUP(AK4,$AO$5:$AP$15,2)"
"AO8-4"
"SUM(B27:I27)-30"
"AVERAGEA(B4:B25)"
"STDEVPA(B4:B25)"
"MAX(B4:B25)"
"SUM(E4:F4)"
"SUM(R4:AX4)"
"AVERAGE(B5:C5)"
"G5/100*100"
"LOOKUP(H5,$E$58:$E$197,$F$58:$F$197)"
"(SUM(J5:O5)-(MIN(J5:O5)))/(COUNT(J5:O5)-1)"
"AY5/$AY$4*100"
"(D5*0.3)+(I5*0.15)+(Q5*0.1)+(BB5*0.15)+(BC5*0.2)+(BA5*0.1)"
"A5"
"G6/$G$4*100"
"AVERAGE(J43:O43)"
"(D43*0.55)+(I43*0.175)+(#REF!*0.175)+(BA43*0.1)"
"#REF!/#REF!*100"
"E59+1"
"F119+0.1"
"SUM(D2:D12)"
"SUM(D16:D21)"
"SUM(D2:D155)"
"SUM(C2:C16)"
"IF(E7>=90,""A"", IF(E7>=80, ""B"", IF(E7 >= 70,""C"", IF(E7>=60,""D"",""F""))))"
"0.45*I7+0.3*J7+0.25*H7"
"AVERAGE(L7:O7)"
"10*AVERAGE(R7:AP7)"
"AVERAGE(E7:E8)"
"AVERAGE(N6:N8)"
"(SUM(B2:L2)-MIN(B2:L2))"
"(SUM(M2:S2)-MIN(M2:S2))*100/60"
"Y2/35*100"
"T2*15/30+U2*20/30+V2*20/30+W2*8/100+X2*7/100+Y2*30/35"
"(F3+G3)*60/200"
"(M107+N107)*40/14"
"J3+K3"
"(M152+N152)*40/20"
"AVERAGE(F107:L107)"
"SUM(F152:L152)/7"
"COUNT(D10:EJ10)/$C$43"
"SUM(D43:EJ43)"
"IF(SUM(D10:D42)>0,1,"""")"
"SUM(C5:AB5)"
"T2+S2+R2+O2+C2"
"Attendance!AC4"
"(C4*$C$2)+(O4*$O$2)+(R4*$R$2)+(S4*$S$2)+(T4*$T$2)+U4"
"IF(V4>='Grading Standards'!$B$7,""A"",IF(V4>='Grading Standards'!$B$8,""A-"",IF(V4>='Grading Standards'!$B$9,""B+"",IF(V4>='Grading Standards'!$B$10,""B"",IF(V4>='Grading Standards'!$B$11,""B-"",""other"")))))"
"IF(V4>='Grading Standards'!$B$11,""other"",IF(V4>='Grading Standards'!$B$12,""C+"",IF(V4>='Grading Standards'!$B$13,""C"",IF(V4>='Grading Standards'!$B$14,""C-"",IF(V4>='Grading Standards'!$B$15,""D"",IF(V4>='Grading Standards'!$B$16,""F"",""other""))))))"
"((M5+L5+K5+J5+I5+H5+G5+F5+E5+D5)-N5)/9"
"P5+Q5"
"LARGE(D6:M6,10)"
"AVERAGE(R5:R43)"
"(B8/48)*15"
"(D8/34)*30"
"(F8/62)*15"
"(H8/41)*30"
"(J8/52)*15"
"(L8/51)*30"
"(P8/39)*30"
"(R8/66)*15"
"(T8/56)*30"
"(V8/59)*15"
"(X8/64)*30"
"(Z8/33)*15"
"SUM(C8+E8+G8+I8+K8+M8+O8+Q8+S8+U8+W8+Y8+AA8+AC8)"
"AZ9"
"AD8+AE8"
"(AF8/$AF$8)*100"
"SUM(AP9:AY9)"
"AZ10"
"AVERAGE(B10:B25)"
"(B27/$B$8)*100"
"(C27/$C$8)*100"
"(D27/$D$8)*100"
"(E27/$E$8)*100"
"(AD27/$AD$8)*100"
"(AE27/$AE$8)*100"
"(AF27/$AF$8)*100"
"(AG27/$AG$8)*100"
"(AP27/AP9)*100"
"((C43)*0.01)*515"
"D43-E43"
"525-AF8"
"(F43/G43)*100"
"210-AZ9"
"(F43-J43)"
"315-AD8"
"F43-M43"
"AVERAGE(A5:A39)"
"AVERAGE(#REF!)"
"AVERAGE(B5:E5)"
"AVERAGE(B5:B16)"
"D4+E4"
"MAX(B4:B238)"
"MIN(B4:B238)"
"AVERAGE(B4:B238)"
"STDEV(B4:B238)"
"(SUM(B4:B11)+SUM(E4:E11))/COUNT(B4:B11)*0.5+SUM(C4:C11)/COUNT(C4:C11)*0.25+SUM(D4:D11)/COUNT(D4:D11)*0.25"
"IF(E13<70,IF(E13<60,""Failing!"",""Danger""),"""")"
"AVERAGE(C4:C32)"
"MEDIAN(C4:C32)"
"STDEV(C4:C32)"
"AVERAGE(D2:D22)"
"AVERAGE(E2:E24)"
"STDEV(D2:D22)"
"STDEV(E2:E24)"
"MEDIAN(D2:D22)"
"MEDIAN(E2:E24)"
"AVERAGE(B5:B15)"
"AVERAGE(B18:B29)"
"AVERAGE(B31:B39)"
"AVERAGE(B42:B51)"
"AVERAGE(B149:B153)"
"AVERAGE(B156:B158)"
"AVERAGE(B187:B199)"
"AVERAGE(B261:B268)"
"AVERAGE(B271:B276)"
"AVERAGE(B357:B360)"
"AVERAGE(B396:B397)"
"AVERAGE(B406:B407)"
"AVERAGE(B451:B451)"
"AVERAGE(B5:B14)"
"AVERAGE(B17:B27)"
"AVERAGE(B30:B37)"
"AVERAGE(B39:B44)"
"AVERAGE(B55:B61)"
"AVERAGE(B75:B83)"
"AVERAGE(B104:B108)"
"AVERAGE(B123:B126)"
"AVERAGE(B197:B208)"
"AVERAGE(B354:B356)"
"AVERAGE(B369:B370)"
"ROUND((100*SUM(P10:R10)/SUM($P$8:$R$8))+(S10/25)*2.5,0)"
"MIN(ROUND(100*SUM($W10:$BB10)/(SUM($W$8:$BB$8)),0),100)"
"ROUND(100*SUM(U10)/SUM($U$8),0)"
"ROUND((G10*$G$2+I10*$I$2)*(10/7.5),0)"
"IF(K10>=$G$4,""A"",IF(AND(K10>=$H$4,K10<$G$4), ""B"",IF(AND(K10>=$I$4,K10<$H$4),""C"",IF(AND(K10>=$J$4,K10<$I$4),""D"", IF(K10<$J$4, ""E"")))))"
"ROUND((G10*$G$2+I10*$I$2+J10*$J$2),0)"
"RIGHT(B45,4)"
"COUNT(D10:D47)"
"AVERAGE(P10:P44)"
"AVERAGE(Q10:Q47)"
"MEDIAN(P10:P44)"
"MEDIAN(Q10:Q47)"
"SUM(P10:P44)"
"SUM(Q10:Q47)"
"COUNT(P10:P44)"
"COUNT(Q10:Q47)"
"FREQUENCY(P10:P47,P59:P60)"
"FREQUENCY(P10:P47,P60:P61)"
"FREQUENCY(P10:P47,P61:P62)"
"FREQUENCY(P10:P47,P62:P63)"
"FREQUENCY(P10:P47,P63:P64)"
"1*P$8"
"0.899*P$8"
"0.799*P$8"
"0.699*P$8"
"0.599*P$8"
"F4/$F$24*100"
"H4/$H$24*100"
"J4/$J$24*100"
"L4/$L$24*100"
"R4/$R$24*100"
"T4/$T$24*100"
"P5/$P$24*100"
"N8/$N$24*100"
"SUM(F4:F23)"
"SUM(F25:F31)"
"SUM(F4:F32) - (F24 + F32)"
"SUM(F33:F34)"
"F39/$F$59*100"
"H39/$H$59*100"
"J39/$J$59*100"
"L39/$L$59*100"
"N39/$N$59*100"
"P39/$P$59*100"
"R39/$R$59*100"
"T39/$T$59*100"
"Grades!AB4"
"FREQUENCY(B3:B9,C3:C5)"
"FREQUENCY(A3:A21,E3:E15)"
"SUM(B4:Z4)"
"SUM(B6:AA6)"
"SUM(100-(E6+G6+I6+K6+M6))"
"Q26+Q22+Q18+Q14+Q10+Q6"
"Q27+Q23+Q19+Q11+Q7"
"SUM(F9,H9)"
"SUM(B9:B13)"
"SUM(B15:B17)"
"SUM(B14,B18)"
"SUM(H18,H14)"
"SUM(D42:D43)"
"SUM(D47,D44)"
"SUM(F44,F47)"
"'[1]97 Evals'!B11/'[1]97 Evals'!$G11"
"'[1]97 Evals'!B65/'[1]97 Evals'!$H$65"
"'[1]97 Evals'!B66/'[1]97 Evals'!$G66"
"'[1]97 Evals'!B105/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B106/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B107/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B108/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B109/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B110/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B111/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B112/'[1]97 Evals'!$G114"
"'[1]97 Evals'!B113/'[1]97 Evals'!$G114"
"SUM(B7:B21)"
"183629+79+838"
"SUM(C7:C21)"
"SUM(C7:F7)+11"
"142+253+189+108"
"SUM(C8:F8)+297"
"2418+2630+2692+1345"
"SUM(C9:F9)+289"
"2533+2692+2850+1321"
"SUM(C10:F10)+243"
"2631+2766+2926+1321"
"SUM(C11:F11)+242"
"2627+2555+2820+1315"
"SUM(C12:F12)+273"
"2428+2559+2917+1283"
"SUM(C13:F13)+251"
"2534+2479+2779+1307"
"SUM(C14:F14)+198"
"2458+2408+2885+1299"
"SUM(C15:F15)+160"
"2270+2239+2485+1097"
"SUM(C16:F16)+172"
"2085+2062+2422+1146"
"SUM(C17:F17)+233"
"2534+2300+2865+1310"
"SUM(C18:F18)+181"
"2124+2008+2247+1129"
"SUM(C19:F19)+154"
"1929+1970+1951+1104"
"SUM(C20:F20)+122"
"1791+1714+1519+988"
"SUM(C21:F21)+130+37+47+10+41+74"
"2915+3367+4314+2303"
"LEN(A7)"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"LEN(A5)"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"LEN(A5)"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"LEN(A4)"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"LEN(A5)"
"SUM(F10:F13)"
"SUM(H10:J13)"
"SUM(H10:J13)"
"SUM(H10:J13)"
"SUM(H9:I9)"
"IF(J9>0,O9/J9,"""")"
"SUM(F9:F27)"
"SUM(J34:J37)"
"F5*G5"
"SUM(H5:H10)"
"D16-D17"
"IF(D19>0,D18/D19,"""")"
"IF(D19>0,PRODUCT(D20,1.25),"""")"
"SUM(G18:G29)"
"H16-H30"
"SUM(C23:C33)"
"D18-D34"
"SUM(D3:D7)"
"SUM(E3:E6)"
"SUM(B3:B14)"
"SUM(C5:C32)"
"SUM(F5:F33)"
"C33 + F34"
"SUM(C28:C40)"
"SUM(D4:D34)"
"SUM(D11:I11)"
"SUM(D11:D37)"
"SUM(J38:J39)"
"SUM(K14:K34)"
"SUM(D11:I11)"
"SUM(D11:D34)"
"SUM(J35:J36)"
"SUM(K14:K34)"
"SUM(D11:I11)"
"SUM(D11:D34)"
"SUM(J35:J36)"
"SUM(K14:K34)"
"SUM(D11:I11)"
"SUM(D11:D34)"
"SUM(J35:J36)"
"SUM(K14:K34)"
"SUM(C8:C20)"
"SUM(C15:C17)"
"SUM(C48:C60)"
"SUM(C18+C61)"
"SUM(C18+C61+C89)"
"C13/D13"
"$F13/C13"
"SUM(C13:C30)/SUM(D13:D30)"
"AVERAGE(G13:G30)"
"C14/D14"
"$G14/C14"
"D14/C14"
"$F14/C14"
"D24/D24"
"SUM(C14:C31)/SUM(D14:D31)"
"AVERAGE(G14:G31)"
"C14/D14"
"$G14/C14"
"SUM([2]Section3A:formulas!B11)"
"SUM(B11:F11)"
"+B11/$G11"
"SUM([2]Section3A:formulas!B36)"
"SUM(#REF!)"
"+B35/$G36"
"SUM(B35:F35)"
"+C58/$H58"
"+B82/233"
"+B83/248"
"+B87/$G89"
"SUM([1]Section2a:Section14g!G161)"
"SUM([1]Section2a:Section14g!B175)"
"COUNTIF(C$8:C$55,$H5)"
"COUNTIF(F$8:F$55,$H5)"
"SUM(I5:J5)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!T337,2,FALSE)"
"Spring2004!T337"
"VLOOKUP(B6,Spring2004!$S$1:'Spring2004'!$T$9, 2)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,5,FALSE)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,6,FALSE)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,7,FALSE)"
"Spring2004!W337"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,9,FALSE)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,10,FALSE)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,11,FALSE)"
"Spring2004!AA337"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,13,FALSE)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,14,FALSE)"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,12,FALSE)"
"Spring2004!AD337"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,13,FALSE)"
"Spring2004!AG337"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,14,FALSE)"
"Spring2004!AH337"
"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,3,FALSE)"
"Spring2004!U337"
"0.58*AD3"
"0.68*AD3"
"0.76*AD3"
"0.8*AD3"
"0.82*AD3"
"0.86*AD3"
"0.9*AD3"
"0.93*AD3"
" SUM(U25, Y25, AC25, AF25, AG25, AH25)"
"SUM(A25:R25)"
"(V25+2.5)*6000"
"W25+X25"
"(Z25+2)*6000"
"SUM(AA25:AB25)"
"(V65+3.5)*6000"
"AVERAGE(A25:A336)"
"SUM(U337, Y337, AC337)"
"SUM(Q2:R2)"
"SUM(T2,X2,AB2)"
"SUM(B2:P2)"
"SUM(AG2,AH2)"
"AI2/1000"
"AVERAGE(Q27:Q50)"
"SUM(D31:D38)"
"SUM(D43:D45)"
"D39+H39+M44+D46+H46+D58+H58+M63+D65+H65+D82+H82+M87+D89+H89+D101+H101+M106+D108+D126+H126+M131+D133+H133"
"D39+H39+M44+D46+H46+D58+H58+M63+D65+H65+D82+H82+M87+D89+H89+D101+H101+M106+D108+D126+H126+M131+D133+H133"
"SUM(D9:D16)"
"C4"
"C4"
"100*F4/94"
"AVERAGE(C4:D57)"
"E9-B9"
"E9-D9"
"RANK(F9,F$9:F$42,0)"
"F9-C9"
"F9-E9"
"RANK(H9,H$9:H$42,0)"
"F9-C9"
"F9-E9"
"E9-B9"
"E9-D9"
"RANK(F9,F$9:F$42,1)"
"F9-C9"
"F9-E9"
"RANK(H9,H$9:H$42,1)"
"F9-C9"
"F9-E9"
"H3+2"
"K3+3"
"(D10/C10)*100"
"(F10/C10)*100"
"(H10/C10)*100"
"(J10/C10)*100"
"(L10/C10)*100"
"(C11/B11)*100"
"(E11/B11)*100"
"(G11/B11)*100"
"(I11/B11)*100"
"(K11/B11)*100"
"SUM(B4:B5)"
"SUM(B7:B12)"
"+B16+B15+B14+B13+B6"
"+(B21+B22)/B20"
"45784.6+22432.2+12929.4+5593"
"18143.36+4850.84"
"SUM(B3:J3)"
"18319.4+5712.1"
"55642.8+10010+25444.8+16754.4"
"24048.2+1657.1"
"+'[1]1999-2000'!$AA$92"
"+'[1]1999-2000'!$AF$92"
"+#REF!"
"23494.8+38303+7650+42659.5"
"23871.876+37974.01+6976.06+44143.25"
"SUM(B12:J12)-220.289"
"24480.393+12604.32+24902.7+7129.96+44675.75"
"546139.446-500445.54-6"
"SUM(C6:F6)"
"C6+H6"
"AE6+W6"
"SUM(AI6:AI14)"
"SUM(AI36:AI43)"
"SUM(AI45:AI51)"
"44762024+2009667"
"6179061+352427"
"53720988+807225"
"6478500+101700"
"36494065+3034096"
"3332810+1360963"
"38795986+1217827"
"4295068+692239"
"AI15+AI25+AI35+AI44+AI52+AI62+AI72+AI82+AI92+AI102+AI112+AI122+AI132"
"B3+C3+D3"
"E3/$E$33"
"J3/$J$33"
"O3/$O$33"
"B3+C3+D3+G3+H3+I3+L3+M3+N3+Q3"
"R3/$R$33"
"SUM(T3:W3)"
"X3/$X$33"
"Z3/$Z$33"
"AB3/$AB$33"
"AD3/$AD$33"
"Z3+AB3+AD3"
"AF3/$AF$33"
"R3+X3+AF3"
"AI3/$AI$33"
"SUM(Z33:AD33)"
"AVERAGE(B3:B32)"
"MEDIAN(B3:B32)"
"B4"
"ROUND(D4/18*20,1)"
"ROUND(SUM(B6:E6)/4,1)"
"LARGE($B9:$I9,COLUMN()-1)"
"ROUND(SUM(B11:F11)/5,1)"
"ROUND(SUM(B11:F11)*0.4,1)"
"LARGE($B16:$F16,COLUMN()-1)"
"ROUND(SUM(B18:F18)/5,1)"
"ROUND(SUM(B23:C23)/2,1)"
"B23+C23"
"VLOOKUP(D27,$G$28:$H$39,2)"
"D13+D20+D25"
"SUM(C3:N3)"
"0.75*(0.7*X3 + 0.3*Q3) + P3"
"IF(R3>=95,""A"",IF(R3>=90,""A-"",IF(R3>=85,""B+"",IF(R3>=80,""B"",IF(R3>=75,""B-"",IF(R3>=70,""C+"",IF(R3>=65,""C"",""??"")))))))"
"O3 - SMALL(C3:N3,1) - SMALL(C3:N3,2)"
"SUM(I5:J5)"
"K5/$K$10"
"SUM(I5:I9)"
"AVERAGE(A2:A34)"
"STDEVP(A2:A33)"
"SUM(B2:P2)"
"Q2/$Q$36"
"Q9/($Q$36-10)"
"Q12/($Q$36-30-50-100)"
"Q26/($Q$36-50)"
"AVERAGE(B2:B34)"
"SUM(B2:P2)"
"$Q$22-10"
"Q2/R2"
"$Q$22"
"$Q$22-50"
"AVERAGE(B3:B20)"
"(F10/$F$9)*100"
"(B11/$B$10)*100"
"(B19/$B$18)*100"
"(F22/$F$21)*100"
"(F31/$F$30)*100"
"(B32/$B$31)*100"
"(F42/$F$42)*100"
"(B43/$B$42)*100"
"(B47/$B$46)*100"
"(B52/$B$51)*100"
"(B55/$B$54)*100"
"(B61/$B$60)*100"
"(B65/$B$64)*100"
"(B9/$B$9)*100"
"(F9/$F$9)*100"
"(B18/$B$18)*100"
"(B23/$B$23)*100"
"(B27/$B$27)*100"
"(F33/$F$33)*100"
"(B37/$B$37)*100"
"(B8/$B$8)*100"
"(F9/$F$9)*100"
"(F14/$F$14)*100"
"(B42/$B$42)*100"
"(F51/F$51)*100"
"J2+6"
"AVERAGE(B5:B21)"
"AVERAGE(B5:B22)"
"VLOOKUP(O4,$D$9:$E$20,2)"
"VLOOKUP(C4,$C$9:$E$20,3)"
"VLOOKUP(C4,$C$9:$F$20,4)"
"VLOOKUP($I4,$G$9:$H$20,2)"
"VLOOKUP($K4,$G$9:$H$20,2)"
"(Z4*0.1)+(E4*0.25)+(H4*0.3)+(J4*0.15)+(L4*0.2)"
"M4+N4"
"SUM(P4:W4)*100/80"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,2,FALSE)"
"Spring2004!U402"
"VLOOKUP(B6,Spring2004!$T$1:'Spring2004'!$U$9, 2)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,5,FALSE)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,6,FALSE)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,7,FALSE)"
"Spring2004!X402"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,9,FALSE)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,10,FALSE)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,11,FALSE)"
"Spring2004!AB402"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,15,FALSE)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,14,FALSE)"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,12,FALSE)"
"Spring2004!AE402"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,13,FALSE)"
"Spring2004!AH402"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,14,FALSE)"
"Spring2004!AI402"
"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,3,FALSE)"
"Spring2004!V402"
"0.58*AE3"
"0.68*AE3"
"0.76*AE3"
"0.8*AE3"
"0.82*AE3"
"0.86*AE3"
"0.9*AE3"
"0.93*AE3"
" SUM(V25, Z25, AD25, AG25, AH25, AI25)"
"SUM(A25:S25)"
"AA25+18000"
"SUM(AB25:AC25)"
"(AB25+18000)"
"W26+3*6000"
"AVERAGE(A25:A401)"
"SUM(V402, Z402, AD402)"
"VLOOKUP(N3,$G$7:$H$18,2,TRUE())"
"VLOOKUP($C3,$J$7:$K$19,2,TRUE())"
"VLOOKUP($E3,$J$7:$K$19,2,TRUE())"
"VLOOKUP($G3,$J$7:$K$19,2,TRUE())"
"VLOOKUP($I3,$J$7:$K$19,2,TRUE())"
"VLOOKUP($K3,$J$7:$K$19,2,TRUE())"
"(D3*0.15+F3*0.15+H3*0.15+J3*0.2+L3*0.2+Z3*0.15)+M3"
"SUM(O3:W3)/90*100"
"VLOOKUP(X3,$F$7:$H$18,3,TRUE())"
"VLOOKUP($X3,$F$7:$I$18,4,TRUE())"
"SUM(O4:W4)"
"MONTH(A11)"
"DAY(A11)"
"A11+2"
"B11+1"
"A12+3"
"SUM(B3:M3)"
"N3/$N$3"
"SUM(P3:AL3)"
"AM3-MIN(P3:AL3)-SMALL(P3:AL3,2)-SMALL(P3:AL3,3)-SMALL(P3:AL3,4)-SMALL(P3:AL3,5)"
"AN3/AN$3"
"AP3+AQ3+AR3"
"(AV3+AW3+AX3)/100"
"0.5*(AZ3+BA3)/100"
"( 0.16 * (O3 + AO3) + 0.18 * (AT3+AU3)+0.14*BB3 +0.22*AY3) -0.04*MIN(O3,AO3,AT3,AU3,BB3,AY3)/ 1"
"IF(BC4>=0.915,""A"",IF(BC4>=0.895,""A-"",IF(BC4>=0.875,""B+"",IF(BC4>0.815,""B"",IF(BC4>=0.795,""B-"",IF(BC4>=0.775,""C+"",IF(BC4>0.715,""C"",IF(BC4>=0.695,""C-"",""D""))))))))"
"SUM(B4:O4)"
"P4/$P$4"
"SUM(R4:AO4)"
"AP4-MIN(R4:AO4)-SMALL(R4:AO4,2)-SMALL(R4:AO4,3)-SMALL(R4:AO4,4)-SMALL(R4:AO4,5)"
"AQ4/AQ$4"
"100*AR4"
"AV4+AW4+AX4"
"0.005*(AZ4+BA4)"
"0.17*(Q4+AR4+AT4+AU4) + 0.15*BB4 +0.22*AY4-0.05*MIN(Q4,AR4,AT4,AU4,BB4,AY4)"
"IF(BC5>=0.92,""A"",IF(BC5>=0.9,""A-"",IF(BC5>=0.87,""B+"",IF(BC5>0.8,""B"",IF(BC5>=0.75,""B-"",IF(BC5>=0.7,""C+"",IF(BC5>0.6,""C"",IF(BC5>=0.5,""C-"",""D""))))))))"
"-7.068+1.01*0-0.55*3+0.87*10"
"6.786+0.629*8-0.336*5-0.42*8+0.628-0.2041-0.21*10"
"C52/B52"
"SUM(B11:B143)"
"SUM(F11:F142)"
"AVERAGE(B5:B72)"
"AVERAGE(C7:I7)"
"HLOOKUP(J7,$C$36:$AH$37,2,TRUE)"
"AVERAGE(M7:S7)"
"AVERAGE((W7*0.75)+(X7*0.25))"
"HLOOKUP(Y7,$N$31:$R$32,2,TRUE)"
"Y7"
"J7"
"X7"
"J7"
"X7"
"AVERAGE(C7:I7)"
"HLOOKUP(J7,$C$37:$AH$38,2,TRUE)"
"AVERAGE(M7:S7)"
"AVERAGE((W7*0.75)+(X7*0.25))"
"HLOOKUP(Y7,$N$32:$R$33,2,TRUE)"
"Y7"
"J7"
"X7"
"J7"
"X7"
"AVERAGE(C7:I7)"
"HLOOKUP(J7,$C$48:$AH$49,2,TRUE)"
"AVERAGE(M7:S7)"
"AVERAGE((W7*0.25)+(X7*0.75))"
"HLOOKUP(Y7,$N$43:$R$44,2,TRUE)"
"Y7"
"J7"
"X7"
"J7"
"X7"
"AVERAGE(C7:I7)"
"HLOOKUP(J7,$C$45:$AH$46,2,TRUE)"
"AVERAGE(M7:S7)"
"AVERAGE((W7*0.25)+(X7*0.75))"
"HLOOKUP(Y7,$N$40:$R$41,2,TRUE)"
"Y7"
"J7"
"X7"
"J7"
"X7"
"'MP1'!Y7"
"'MP2'!Y7"
"'MP3'!Y7"
"'MP4'!Y7"
"AVERAGE(C7:F7)"
"SUM(B9:B29)"
"SUM(D9:D30)"
"SUM(B8:B29)"
"SUM(B8:B29)"
"SUM(B44:B63)"
"SUM(N44:N64)"
"SUM('University Total'!B8:L8)"
"SUM('University Total'!B43:L43)"
"SUM(A1:B1)"
"+C1/+C24"
"+C2/+C24"
"+C3/+C24"
"+C4/+C24"
"+C5/+C24"
"+C6/+C24"
"+C7/+C24"
"+C8/+C24"
"+C9/+C24"
"+C10/+C24"
"+C11/+C24"
"+C12/+C24"
"+C13/+C24"
"+C14/+C24"
"+C15/+C24"
"+C16/+C24"
"+C17/+C24"
"+C18/+C24"
"+C19/+C24"
"+C20/+C24"
"+C21/+C24"
"+C22/+C24"
"SUM(A1:A23)"
"SUM(F8,H8)"
"SUM(B8:B12)"
"SUM(B14:B16)"
"SUM(B13,B17)"
"SUM(H17,H13)"
"SUM(C38:C39)"
"SUM(C43,C40)"
"SUM(E40,E43)"
"+(SUM(C4,E4,G4,I4,K4,M4,O4) - MIN(C4,E4,G4,I4,K4,M4,O4))/6"
"AVERAGE(D4,F4,H4,J4,L4,N4,P4)"
"0.4*S4+0.3*R4+0.3*Q4"
"+B4+1"
"AVERAGE(C4:C22)"
"QUARTILE(C4:C22,3)"
"QUARTILE(C4:C22,1)"
"QUARTILE(C4:C22,0)"
"QUARTILE(C4:C22,4)"
"MEDIAN(C4:C22)"
"B13*C13"
"SUM(D18:D18)"
"SUM(E3:G3)/3"
"SUM(E3:J3)/6"
"SUM(E4:J4)"
"SUM(E5:N5)"
"B5/202"
"B10/198"
"B15/89"
"B31/194"
"SUM(B31:B39)"
"#REF!"
"6/D3"
"12/E3"
"5/G3"
"8/H3"
"6/D3"
"9/F3"
"3/H3"
"8/J3"
"8/G3"
"5/H3"
"3/K3"
"6/D3"
"10/E3"
"8/G3"
"9/H3"
"12/I3"
"SUM(B5:B8)"
"3/D3"
"8/E3"
"5/H3"
"5/F3"
"10/G3"
"15/I3"
"9/K3"
"3/E3"
"8/F3"
"5/J3"
"10/K3"
"3/H3"
"5/J3"
"6/D3"
"7/E3"
"3/F3"
"10/G3"
"5/H3"
"14/J3"
"6/D3"
"8/E3"
"11/G3"
"15/H3"
"13/I3"
"5/F3"
"2/H3"
"2/F3"
"5/H3"
"10/K3"
"4/E3"
"8/H3"
"3/K3"
"6/D3"
"4/E3"
"10/F3"
"9/I3"
"5/J3"
"12/K3"
"SUM(B20:B21)"
"11/D3"
"12/E3"
"10/F3"
"16/H3"
"7/I3"
"8/J3"
"14/D3"
"16/F3"
"32/G3"
"21/H3"
"33/I3"
"31/J3"
"17/K3"
"11/D3"
"15/E3"
"26/F3"
"14/G3"
"20/H3"
"22/J3"
"25/K3"
"3/D3"
"13/E3"
"8/F3"
"9/H3"
"11/I3"
"4/J3"
"2/E3"
"4/G3"
"7/H3"
"9/I3"
"10/J3"
"23/K3"
"2/D37"
"1/F37"
"1/D37"
"1/D37"
"2/H37"
"1/D37"
"1/F37"
"2/D37"
"3/F37"
"2.5/G37"
"2/D37"
"1.5/G37"
"0.5/H37"
"1/J37"
"1/D37"
"1.5/I37"
"2/E37"
"1/F37"
"3/I37"
"SUM(J4:J10)"
"J11/J35"
"SUM(J14:J16)"
"J17/J35"
"SUM(J20:J23)"
"J24/J35"
"SUM(J27:J31)"
"J32/J35"
"J11+J17+J24+J32"
"(J35-(J21+J31))/J35"
"(J21+J31)/J35"
"1616750+8287+2081+365+6465+61681+20103+14219+12587"
"D8-E8"
"8285+89681+60114+6619+97727-2200+9160+15362+78540+4243"
"SUM(D8:D9)"
"D8-E10"
"F10/D8"
"7+5.5"
"301305+25119"
"21119+63241-3835+39912+2734+38841+9622+64315+4043+48681+49418+19777+58274"
"685122+23678+58764+3407+8517"
"271+271+36054+1146+30499+116956+45780+11885+50913+1864+40829+5000+30493"
"79059+1723+20515"
"83844"
"49707+18665"
"4542+15570+18555+11465"
"SUM(C7:C27)"
"SUM(D7:D27)/2"
"E10+E14+E18+E22+E26"
"F28/D28"
"1903728+11049+2428+426+7543+71961+23454+16588+14685"
"D8-E8"
"14500+98569+71814+7722+113504-2200+9856+36091+84612+4243"
"SUM(D8:D9)"
"D8-E10"
"F10/D8"
"7+5.5"
"351529+29306"
"21119+79712-3835+46447+2734+68278+11846+79680+17504+4043+56409+58264+36379+69494"
"799305+27625+68559+3975+9937"
"2229+1007+38708+4717+30499+127206+48381+8775+40939+1864+40829+266+5534+1790+33603"
"92236+2010+23934"
"110805"
"57992+21775"
"5229+18172+23968+13229"
"SUM(C7:C27)"
"SUM(D7:D27)/2"
"E10+E14+E18+E22+E26"
"F28/D28"
"SUM(I28-E28)"
"D9-E9"
"SUM(D9:D10)"
"F11/D9"
"F11-H11"
"7+5.5"
"243846+157896"
"114715+94602"
"417152-1101+137664+89975"
"913495"
"60335+3"
"24886"
"59735+5916"
"SUM(C8:C28)"
"SUM(D8:D28)/2"
"E11+E15+E19+E23+E27"
"F29/D29"
"2479033+16573+3122+548+9698+92521+30155+21328+18881"
"D9-E9"
"18540+111761+5593+95472+9928+145057-2200+9856+34122+25011+86988+3770+5859"
"SUM(D9:D10)"
"F11/D9"
"F11-H11"
"7+5.5"
"274326+177637+37679"
"139100+117616"
"21119+107270-3835+65007+2734+135281+24788+101254+38406+4083+66817+56627+54509+83237+1732-25000"
"1027678+35518+88147+5110+12776"
"2557+2937+39319+5150+30499+147674+56670+20012+42586+1864+40829+3714+14830+2540+36106+25000"
"118590+2584+30772"
"145774"
"67877+27997"
"6774+23968+23376+17198"
"SUM(C8:C28)"
"SUM(D8:D28)/2"
"E11+E15+E19+E23+E27"
"F29/D29"
"2757728+19336+3469+608+10776+102801+33506+23698+20979"
"2443232"
"D9-E9"
"21958+119160+11186+107122+11031+169599-2200+9856+34122+25171+91884+3770+4243"
"SUM(D9:D10)"
"F11/D9"
"F11-I11"
"7+5.5"
"304807+197376+41865"
"157496+133464"
"21119+117175+73447+2734+195640+24535+112534+34840+4083+74265+56627+61071+88237"
"1141869+39464+97941+5678+14196"
"2557+2937+39319+7061+30499+145167+59383+20012+48986+1864+40829+3714+19737+2540+36106"
"131765+2872+34192"
"68565"
"162620"
"75418+31108"
"11882"
"25978+23968+26422"
"SUM(C8:C28)"
"SUM(D8:D28)/2"
"E11+E15+E19+E23+E27"
"F29/D29"
"Sheet1!H20"
"Sheet1!E20"
"F9-G9"
"G9/8*12"
"'TOTAL (2)'!K58"
"L9-N9"
"Sheet1!H79"
"Sheet1!E79"
"'TOTAL (2)'!K75"
"SUM(C9:C10)"
"H11/F9"
"Sheet1!H18"
"Sheet1!E18"
"'TOTAL (2)'!K118"
"Sheet1!E97+Sheet1!E110+Sheet1!E114"
"'TOTAL (2)'!K131"
"Sheet1!H19"
"Sheet1!E19"
"'TOTAL (2)'!K98"
"Sheet1!E56+Sheet1!E124"
"'TOTAL (2)'!K105"
"Sheet1!H22"
"Sheet1!E22"
"'TOTAL (2)'!K7"
"Sheet1!H103"
"Sheet1!E103"
"'TOTAL (2)'!K9"
"Sheet1!H21"
"Sheet1!E21"
"Sheet1!E38"
"'TOTAL (2)'!K16"
"C27+C23+C19+C15+C11"
"G11+G15+G19+G23+G27"
"H29/F29"
"1183291+5922356"
"K31-K29"
"J4+I4"
"H4-K4"
"1488*5"
"K5*1.03225"
"10642*5"
"79048"
"SUBTOTAL(9,H4:H6)"
"99817+4700"
"11216*5"
"K8"
"SUBTOTAL(9,H8:H8)"
"2547*52/12*5"
"SUBTOTAL(9,H10:H11)"
"2708*5"
"962*5"
"5354*5"
"69513-7934"
"7933*3"
"7933*4"
"68963-7586"
"7586*5"
"7422*5"
"116250*1.03225"
"9915*5"
"103883*1.03225"
"72815-7614"
"10306*5"
"7588*5"
"132974*1.05+3705"
"11326*5"
"78405*1.05+3705"
"59509-7220"
"7220*5"
"72388-8752"
"8752*5"
"84722*1.04"
"59909-7337"
"7337*5"
"78568*1.04"
"56769-7987"
"7987*5"
"49518*1.04"
"4176*5"
"13735-4578"
"4578*5"
"51064+15138"
"7136*5"
"61184+12055"
"8720*5"
"7332*5"
"4203*7"
"4203*5"
"7414*5"
"7314*7"
"7314*5"
"7609*7"
"7609*5"
"84955*1.04"
"7341*7"
"7341*5"
"2115*5"
"1625*5"
"98394*1.03225"
"8748*7"
"8748*5"
"76773*1.03225"
"6660.9*5"
"9313*7"
"9313*5"
"8096*7"
"8096*5"
"8411*7"
"10776*5"
"4736*5"
"4095*7"
"4096*5"
"97152*1.5*2"
"SUBTOTAL(9,H17:H57)"
"13728*2"
"13728*9"
"13728*5"
"-L60/12*9"
"12562*5"
"89655+1022"
"12653*5"
"I64/7*5"
"3588*5"
"7702*5"
"7702*12"
"2397*7"
"2397*5"
"3230*5"
"3230*12"
"2911*5"
"11700*5"
"I71+J71"
"1147*5"
"SUBTOTAL(9,H59:H74)"
"3591*5"
"4266*5"
"4613*5"
"4547*5"
"4828*5"
"5109*5"
"4660*5"
"60292+2112"
"32981+2112+3663"
"4826*5"
"32145+4513"
"3096*5"
"17648+15298"
"2414*5"
"2805*5"
"J91/5*12"
"42091+7179"
"5671*5"
"5110*5"
"5127*7"
"5127*5"
"SUBTOTAL(9,H76:H97)"
"26742-5008"
"3609*5"
"38899+16697"
"10248*5"
"SUBTOTAL(9,H99:H104)"
"5506*5"
"4699*5"
"9056*5"
"24278+53621"
"6711*5"
"8907*5"
"36096+909"
"4165*5"
"5758*5"
"4810*5"
"37526+8489"
"4290*5"
"5436*5"
"13506+28371"
"4703*5"
"SUBTOTAL(9,H106:H117)"
"10248*7"
"(10248*4)+(5000*8)"
"7800*5"
"93600-6000-3000"
"17160*5"
"I122*12"
"4217*5"
"(4217*4)+(5000*8)"
"21652+28653"
"12887*5"
"9056*7"
"9529*5"
"9845*5"
"SUBTOTAL(9,H4:H130)"
"70*50*4.35"
"41*4.35*46"
"51*4.35*40"
"49.95*4.35*40"
"49*4.35*40"
"SUM(E18:E22)"
"MID(B31,9,4)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,3,0)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,4,0)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,5,0)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,6,0)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,7,0)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,8,0)"
"VLOOKUP($B31,Sheet2!$B$4:$J$1501,9,0)"
"SUM(D31:D32)"
"SUM(D34:D37)"
"F38/5/O21"
"SUM(D39:D55)"
"F56/5/O18"
"SUM(D57:D78)"
"F79/5/O17"
"(F97+F110)/5/O19"
"SUM(D98:D102)"
"F103/5/O20"
"SUM(D104:D109)"
"SUM(D111:D113)"
"SUM(D115:D123)"
"D124+D114+D110+D103+D97+D79+D56+D38+D33"
"Sheet2!D101"
"D127-D125"
"MID(B10,9,4)"
"SUM(D11:D99)"
"E10/D10"
"SUM(D10:D16)"
"SUM(D6:G6)"
"I6/400"
"IF(J6>=89.9%, ""A"", IF(J6>=79.9%, ""B"", IF(J6>=69.9%, ""C"", IF(J6>=59.9%, ""D"", ""F""))))"
"AVERAGE(D6:D25)"
"I26/I3"
"IF(J26>89.9%, ""A"", IF(J26>79.9%, ""B"", IF(J26>69.9%, ""C"", IF(J26>59.9%, ""D"", ""F""))))"
"NOW()"
"SUM(C5:C9)"
"SUM(E5:E7)"
"(10+9+8)/3"
"(10+8+7)/3"
"(8+8+7)/3"
"(7+7+6)/3"
"(6+6+5)/3"
"(4+5+5)/3"
"(5+2+2)/3"
"IF(C6="""", 0, VLOOKUP(C6, GCSE, 2, FALSE))"
"13-(COUNTIF(C6:C18, """"))"
"SUM(E6:E17)"
"IF(C24="""", 0, VLOOKUP(C24, GCSE, 2, FALSE))*0.5"
"(3-COUNTIF(C24:C26, """"))*0.5"
"SUM(E24:E26)"
"IF(C34="""", 0, VLOOKUP(C34, GNVQ, 2, FALSE))"
"(3-COUNTIF(C34:C36, """"))*4"
"IF(C43="""",  0, VLOOKUP(C43, GNVQ, 3, FALSE))"
"(3-COUNTIF(C43:C45, """"))*2"
"SUM(H47, H38, H28, H20)"
"SUM(K48, K39, K29, K21)"
"IF(E52= 0, 0, E52/C50)"
"IF(E52= 0, 0, E52/C50)"
"IF(H4<1000,B4,IF(H4<2000,C4,IF(H4<3000,D4,IF(H4<5000,E4,IF(H4<7500,F4,G4)))))"
"H4*I4"
"SUM(J4:J26)"
"J28+J29"
"SUM(K26:K36)"
"SUM(B5:B15)"
"SUM(B5:B8)"
"SUM(B12:B14)"
"SUM(C5:C14)"
"(F7-E7)/E7"
"SUM(B7:B51)"
"SUM(B53:B61)"
"SUM(B6:B50)"
"B51/$B$51"
"B60+B59+B58+B57+B56+B55+B54+B51"
"G51"
"B62/$B$62"
"B52/$B52"
"B52/$B52"
"(F8-E8)/E8"
"SUM(C29:E29)"
"B29/$B29"
"SUM(D8:F8)"
"B8/B$8"
"D8/$B8"
"(F8-E8)/E8"
"B19/$B19"
"B8/$B8"
"AVERAGE(B7:H7)"
"AVERAGE(B7:B26)"
"B2/C2"
"B2/C2"
"B2/C2"
"(IF('Assignment 1'!$D2>'Assignment 2'!$D2,'Assignment 1'!B2,'Assignment 2'!B2))+'Assignment 3'!B2"
"B2/C2"
"B7*$B$4+C7*$C$4+D7*$D$4"
"ROUND(_xll.RiskNormal($C$13,$C$14),0)"
"ROUND(_xll.RiskNormal($F$13,$F$14),0)"
"ROUND(_xll.RiskNormal($I$13,$I$14),0)"
"ROUND(_xll.RiskNormal($L$13,$L$14),0)"
"AVERAGE(L5:L6)"
"AVERAGE(C5:C7)"
"AVERAGE(F5:F9)"
"_xll.RiskOutput()+0.3*ProjAvg+0.1*LabAvg+0.2*QuizAvg+0.4*ExamAvg"
"POC!B4/POC!B44"
"POC!B5/POC!B44"
"POC!B6/POC!B44"
"POC!B7/POC!B44"
"POC!B8/POC!B44"
"POC!B9/POC!B44"
"POC!B10/POC!B44"
"POC!B11/POC!B44"
"POC!B12/POC!B44"
"POC!B13/POC!B44"
"POC!B14/POC!B44"
"POC!B15/POC!B44"
"POC!B16/POC!B44"
"POC!B17/POC!B44"
"POC!B18/POC!B44"
"POC!B19/POC!B44"
"POC!B20/POC!B44"
"POC!B21/POC!B44"
"POC!B22/POC!B44"
"POC!B23/POC!B44"
"POC!B24/POC!B44"
"POC!B25/POC!B44"
"POC!B26/POC!B44"
"POC!B27/POC!B44"
"POC!B28/POC!B44"
"POC!B29/POC!B44"
"POC!B30/POC!B44"
"POC!B31/POC!B44"
"POC!B32/POC!B44"
"POC!B33/POC!B44"
"POC!B34/POC!B44"
"POC!B35/POC!B44"
"POC!B36/POC!B44"
"POC!B37/POC!B44"
"POC!B38/POC!B44"
"POC!B39/POC!B44"
"POC!B40/POC!B44"
"POC!B41/POC!B44"
"POC!B42/POC!B44"
"POC!B43/POC!B44"
"Alpha!B3/Alpha!B15"
"Alpha!B4/Alpha!B15"
"Alpha!B5/Alpha!B15"
"Alpha!B6/Alpha!B15"
"Alpha!B7/Alpha!B15"
"Alpha!B8/Alpha!B15"
"Alpha!B9/Alpha!B15"
"Alpha!B10/Alpha!B15"
"Alpha!B11/Alpha!B15"
"Alpha!B12/Alpha!B15"
"Alpha!B13/Alpha!B15"
"Alpha!B14/Alpha!B15"
"Bravo!B3/Bravo!B16"
"Bravo!B4/Bravo!B16"
"Bravo!B5/Bravo!B16"
"Bravo!B6/Bravo!B16"
"Bravo!B7/Bravo!B16"
"Bravo!B8/Bravo!B16"
"Bravo!B9/Bravo!B16"
"Bravo!B10/Bravo!B16"
"Bravo!B11/Bravo!B16"
"Bravo!B12/Bravo!B16"
"Bravo!B13/Bravo!B16"
"Bravo!B14/Bravo!B16"
"Bravo!B15/Bravo!B16"
"Charlie!B3/Charlie!B13"
"Charlie!B4/Charlie!B13"
"Charlie!B5/Charlie!B13"
"Charlie!B6/Charlie!B13"
"Charlie!B7/Charlie!B13"
"Charlie!B8/Charlie!B13"
"Charlie!B9/Charlie!B13"
"Charlie!B10/Charlie!B13"
"Charlie!B11/Charlie!B13"
"Charlie!B12/Charlie!B13"
"Delta!B3/Delta!B17"
"Delta!B4/Delta!B17"
"Delta!B5/Delta!B17"
"Charlie!B12/Delta!B17"
"Delta!B6/Delta!B17"
"Delta!B6/Delta!B17"
"Charlie!B12/Delta!B17"
"Delta!B8/Delta!B17"
"Delta!B8/Delta!B17"
"Delta!B9/Delta!B17"
"Delta!B10/Delta!B17"
"Delta!B11/Delta!B17"
"Delta!B12/Delta!B17"
"Delta!B13/Delta!B17"
"$D$4"
"$D$5"
"$D$7"
"$D$3"
"$D$8"
"$D$21"
"$D$9"
"$D$10"
"$D$24"
"$D$25"
"$D$11"
"$D$26"
"$D$12"
"$D$27"
"$D$28"
"$D$14"
"E59+E61+E63"
"$D$15"
"$D$16"
"$D$17"
"$D$32"
"$D$33"
"$D$34"
"$D$19"
"NOW()"
"SUM(H78:H105)"
"SUM(L79:L105)"
"H107+H109"
"IF(G5>=200, 50, IF(G5>=180, 40, IF(G5>=160, 35, IF(G5>=130, 30, IF(G5>=110, 25, 0)))))"
"SUM(B5:I5)"
"J5/700"
"IF(K5>89.9%, ""A"", IF(K5>79.9%, ""B"", IF(K5>69.9%, ""C"", IF(K5>59.9%, ""D"", ""F""))))"
"J9/J7"
"AVERAGE(B5:B36)"
"((SUM(C3:F3)*(59/200))+(0.8*SUM(G3:J3))+((K3)*0.1736))"
"(SUM(L6:L41)/36)"
"(C16/37)*100"
"E16+I16+M16+O16+Q16+S16+U16+W16+Y16+AA16+AJ16"
"24+1"
"32+1"
"31+1"
"35+1"
"(C80/39)*100"
"356-78-4365"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"IF(O12>'F Noon'!O$38*0.9,""A"",IF(O12>'F Noon'!O$38*0.8,""B"",IF(O12>'F Noon'!O$38*0.7,""C"",IF(O12>'F Noon'!O$38*0.6,""D"",""F""))))"
"352-74-6205"
"323-82-3880"
"319-78-6001"
"331-76-4823"
"333-84-6349"
"AVERAGE(B6:B37)"
"MAX(B6:B37)"
"COUNT(B6:B37)"
"'M Noon'!D3"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"361-82-5267"
"320-84-4430"
"AVERAGE(B6:B23)"
"MAX(B6:B23)"
"COUNT(B6:B23)"
"'M Noon'!D3"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"351-80-2879"
"353-72-7210"
"AVERAGE(B6:B30)"
"MAX(B6:B30)"
"COUNT(B6:B30)"
"'M Noon'!D3"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"AVERAGE(B7:B30)"
"MAX(B7:B30)"
"COUNT(B7:B30)"
"'M Noon'!D3"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"319-80-587"
"334-74-1777"
"332-74-3856"
"356-76-6295"
"357-80-8283"
"IF(O27>'M Noon'!O$38*0.9,""A"",IF(O27>'M Noon'!O$38*0.8,""B"",IF(O27>'M Noon'!O$38*0.7,""C"",IF(O27>'M Noon'!O$38*0.6,""D"",""F""))))"
"AVERAGE(B6:B29)"
"MAX(B6:B37)"
"COUNT(B6:B29)"
"'M Noon'!D3"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"331-82-3785"
"348-78-5277"
"AVERAGE(B7:B32)"
"MAX(B7:B32)"
"COUNT(B7:B32)"
"'M Noon'!D3"
"SUM(B6:N6)"
"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))"
"IF(O7>'F Noon'!O$38*0.9,""A"",IF(O7>'F Noon'!O$38*0.8,""B"",IF(O7>'F Noon'!O$38*0.7,""C"",IF(O7>'F Noon'!O$38*0.6,""D"",""F""))))"
"344-78-3145"
"94-70-4929"
"346-74-7769"
"351-82-8745"
"AVERAGE(B8:B34)"
"MAX(B8:B34)"
"COUNT(B8:B34)"
"SUM(D99:D103)"
"((2759*0.8)+(4093*0.89)+(5267*0.89))/(2759+4093+5267)"
"((4244*0.81)+(8590*0.89)+(9917*0.91))/(4244+8590+9917)"
"H2/22"
"(G2+H2)/22"
"[1]Draft!$I$71"
"[1]Draft!$I$74"
"[1]Draft!$I$75"
"[1]Draft!$I$76"
"[1]Draft!$I$77"
"[1]Draft!$I$79"
"[1]Draft!$I$56"
"[1]Draft!$I$57"
"[1]Draft!$I$58"
"[1]Draft!$I$59"
"[1]Draft!$I$60"
"[1]Draft!$I$61"
"[1]Draft!$I$62"
"[1]Draft!$I$63"
"[1]Draft!$I$64"
"[1]Draft!$I$65"
"[1]Draft!$I$67"
"[1]Draft!$I$66"
"[1]Draft!$I$44"
"[1]Draft!$I$45"
"[1]Draft!$I$46"
"[1]Draft!$I$50"
"[1]Draft!$I$47"
"[1]Draft!$I$48"
"[1]Draft!$I$49"
"[1]Draft!$I$51"
"[1]Draft!$I$29"
"[1]Draft!$I$30"
"[1]Draft!$I$31"
"[1]Draft!$I$32"
"[1]Draft!$I$38"
"[1]Draft!$I$37"
"[1]Draft!$I$33"
"[1]Draft!$I$34"
"[1]Draft!$I$35"
"[1]Draft!$I$36"
"[1]Draft!$I$39"
"[1]Draft!$I$40"
"[1]Draft!$I$82"
"[1]Draft!$I$83"
"[1]Draft!$I$85"
"[1]Draft!$I$84"
"[1]Draft!$I$86"
"[1]Draft!$I$87"
"[1]Draft!$I$88"
"[1]Draft!$I$89"
"C3/22"
"(D3+E3)/22"
"F3/22"
"0.11+0.84"
"0.11+0.75"
"0.045+1.182+0.091"
"0.045+0.523+0.005"
"SUM(B5:B9)"
"SUM(F5:F8)"
"B5+B6"
"0.047+0.575"
"B5/22"
"E14/E$22"
"SUM(B14:B21)"
"6+11"
"E29/E$37"
"ROUND(SUM(B4:C4)*0.25,1)"
"ROUND(SUM(B10:C10),1)"
"ROUND(B15*0.4,1)"
"VLOOKUP(D19,$G$21:$H$33,2)"
"D7+D12+D17"
"F2-D2"
"G2"
"I2+G3"
"F2-D2"
"G2"
"I2+G3"
"F2-D2"
"G2"
"I2+G3"
"F2-D2"
"G2"
"I2+G3"
"M5/(E5*F5/43560)"
"M5/(M5+O5+Q5+S5)"
"(A5+C5)-1"
"B5+1"
"B11+1"
"B20+1"
"B28+1"
"B44+1"
"B46+1"
"B57+1"
"B87+1"
"B142+1"
"((75+(1/28*100))-(1/28*100))+(1/28*100)"
"(92.8571428571429+(1/28*100))-(1/28*100)"
"(50+(1/28*100))-(1/28*100)"
"((85.7142857142857+(1/28*100))-(1/28*100))+(1/28*100)"
"(75+(1/28*100))-(1/28*100)"
"(78.5714285714286+(1/28*100))-(1/28*100)"
"(64.2857142857143+(1/28*100))-(1/28*100)"
"24/28*100"
"(71.4285714285714+(1/28*100))-(1/28*100)"
"((82.1428571428571+(1/28*100))-(1/28*100))+(1/28*100)"
"(89.2857142857143+(1/28*100))-(1/28*100)"
"(85.7142857142857+(1/28*100))-(1/28*100)"
"27/28*100"
"((96.4285714285714+(1/28*100))-(1/28*100))+(1/28*100)"
"(53.5714285714286+(1/28*100))-(1/28*100)"
"(60.7142857142857+(1/28*100))-(1/28*100)"
"(57.1428571428571+(1/28*100))-(1/28*100)"
"((64.2857142857143+(1/28*100))-(1/28*100))+(1/28*100)"
"(82.1428571428571+(1/28*100))-(1/28*100)"
"(42.8571428571429+(1/28*100))-(1/28*100)"
"(67.8571428571429+(1/28*100))-(1/28*100)"
"(((15+2)/28*100)+(1/28*100))-(1/28*100)"
"((89.2857142857143+(1/28*100))-(1/28*100))+(1/28*100)"
"((71.4285714285714+(1/28*100))-(1/28*100))+(1/28*100)"
"((92.8571428571429+(1/28*100))-(1/28*100))+(1/28*100)"
"(96.4285714285714+(1/28*100))-(1/28*100)"
"(((17+2)/28*100)+(1/28*100))-(1/28*100)"
"((78.5714285714286+(1/28*100))-(1/28*100))+(1/28*100)"
"((100+(1/28*100))-(1/28*100))+(1/28*100)"
"23/28*100"
"(32.1428571428571+(1/28*100))-(1/28*100)"
"100*(F13-C13)/C13"
"D11-C11"
"SUM(B4:B6)"
"SUM(B4:B5)"
"SUM(B5:B10)"
"SUM(C4:C10)"
"IF(E15=1,E16,0)"
"SUM(E17:G17)"
"E17"
"E17+E19"
"SUM(E17:E19)"
"$C27*$D27"
"E27*(1+$E$22)"
"+F27*(1+$E$22)"
"+G27*L27*(1+$E$22)"
"C27"
"IF(E15=1,10000,5000)"
"$D28*($H17+$H19)"
"D28"
"ROUND(0.25+0.25*9/12,2)"
"E29*(1+$E22)"
"$C30*$D30*($E23*$E21*ES!$G7/ES!$G6+$F23*$F21*MS!$H7/MS!$H6+$G21*HS!$F7/HS!$F6)"
"C30"
"ROUND(SUM(E27:E31)*$C32,0)"
"SUM(E27:E32)"
"+$D36"
"E33*$D39"
"$D40"
"E33*$D41"
"$D42*(($E23*ES!$G4/ES!$G6*$E21)+($F23*MS!$H4/MS!$H6*$F21)+(HS!$F4/HS!$F6*$G21))"
"SUM(E39:E42)"
"ES!F22*$E$20+MS!G21*F20+HS!E21*G20"
"(ESconsume!$H20*$E20+MSconsume!$H17*$F20+HSconsume!$H24*$G20)+(ES!F22*E18+MS!G21*F18+HS!E21*G18)"
"ROUND(E45*D46,0)"
"(E45-E46)+ESconsume!G20*E20+MSconsume!G18*F20+HSconsume!G24*G20"
"(ESconsume!$G20*$E20+MSconsume!$G17*$F20+HSconsume!$G24*$G20)+(H45-H46)"
"ROUND(H45*I45,0)"
"ESconsume!$G$33*$E$20+MSconsume!$G27*$F20+HSconsume!$G23*$G20"
"ESconsume!$H$33*$E$20+MSconsume!$G27*$F20+HSconsume!$G23*$G20"
"$D48*(E46+E47)"
"SUM(E46:E48)"
"$D50*$H20*2"
"(ES!$F34*$E21)+(MS!$G36*$F21)+(HS!$E30*$G21)+J51"
"(ES!$F34*$E21+MS!$G36*$F21+HS!$E30*$G21)*(1+E22)"
"(ES!$F34*$E21+MS!$G36*$F21+HS!$E30*$G21)*(1+E22)*(1+E22)"
"(ES!$F34*$E21+MS!$G36*$F21+HS!$E30*$G21)*(1+E22)*(1+E22)*(1+E22)+J52*H21"
"SUM(E50:E51)"
"E49+E52"
"E33+E36+E43+E53"
"E55*$D56"
"SUM(E57:H57)"
"(E29+E30)*(1+$C32)+E51"
"SUM(E66:H66)"
"SUM(E66:H66)"
"E66/E57*100"
"I66/H58*100"
"I66/H58*100"
"IF(C6=1,7,6)"
"ROUND(G4/G5,0)"
"E11*D11"
"ROUND(ES!G4/4,0)"
"ROUND((ES!$G$4/$G$5/$G$6)+1,0)"
"IF($C$6=1,ROUND((ES!$G$4/$G$5/$G$6)+1,0),0)"
"SUM(F11:F21)"
"Budget!D48"
"E23*F22"
"F22+F24"
"Budget!D30"
"G7"
"E31*D31*B31"
"ROUND(G7/G6*2,0)"
"C34*E34"
"+ES!G4"
"F12*D12"
"ROUND(H4/4,0)"
"D19*F19"
"E19*F19"
"SUM(G12:G19)"
"ROUND((ESconsume!$H$4/$H$5/$H$6)+1,0)"
"F22*E22"
"IF($C$5=1,ROUND((ESconsume!$H$4/$H$5/$H$6)+1,0),0)"
"SUM(G22:G32)"
"G20+G33"
"Budget!D48"
"Budget!D48"
"D35*G34"
"D35*H34"
"G34+G35"
"SUM(B6:E6)"
"ROUND(H4/H5,0)"
"F11*D11"
"ROUND(MS!H4/4,0)"
"IF($B6=1,ROUND((MS!$H$4/$H$5/$H$6)+1,0),0)"
"ROUND((MS!$H$4/$H$5/$H$6)+1,0)"
"IF($E6=1,ROUND((MS!$H$4/$H$5/$H$6)+1,0),0)"
"SUM(G11:G20)"
"Budget!D48"
"G21*$F22"
"SUM(G21:G22)"
"Budget!D30"
"H7"
"E32*D32*B32"
"ROUND(H7/H6,0)"
"C36*F36"
"MS!H4"
"F12*D12"
"IF($E6=1,1,0)"
"ROUND(MSconsume!H4/4,0)"
"D17*F17"
"E17*F17"
"SUM(G12:G17)"
"IF(B6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)"
"IF(B6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)"
"F20*E20"
"ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0)"
"ROUND((MSconsume!$H$4/$H$5/$H$6)*2+2,0)"
"IF(E6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)"
"IF(E6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)"
"G18+G27"
"Budget!D48"
"F29*G28"
"F29*H28"
"SUM(G28:G29)"
"IF(C5=1,4,3)"
"ROUND(F4/F5,0)"
"D11*C11"
"ROUND([1]HS!F4/4,0)"
"ROUND(F$7/F$6+1,0)"
"SUM(E11:E18)"
"[1]Budget!D35"
"D20*E19"
"E19+E20"
"F7/F6"
"B30*D30"
"HS!F5"
"F11*D11"
"F11*E11"
"ROUND(HSconsume!H5/4,0)"
"D13*F13"
"E13*F13"
"SUM(G11:G13)"
"ROUND(H$5/H$6/H$7,0)+1"
"ROUND(H$5/H$6/H$7,0)+1"
"SUM(G15:G22)"
"G14+G23"
"SUM(H11:H22)"
"Budget!D48"
"F28*G24"
"F28*H24"
"0.028*684850"
"54585-C13"
"57123-D13"
"63245-E13"
"66024-F13"
"0.079*684850"
"109000-B14"
"155615-(C14+C13)"
"147715-(D14+D13)"
"162986-(E14+E13)"
"165986-(F14+F13)"
"0.166*684850"
"263553-(B15+B14)"
"296510-(C15+C14+C13)"
"304513-(D15+D14+D13)"
"325081-(E15+E14+E13)"
"325148-(F15+F14+F13)"
"0.22*684850"
"B18-(B16+B15+B14)"
"C18-(C16+C15+C14+C13)"
"0.507*684850"
"126916+107063+58849+26943+25525"
"SUM(I13:I17)"
"0.172*46691"
"14965-C25"
"14937-D25"
"16472-E25"
"16327-F25"
"0.26*46691"
"29175-B26"
"26503-(C26+C25)"
"28443-(D26+D25)"
"30975-(E26+E25)"
"29545-(F26+F25)"
"0.245*46691"
"44504-(B26+B27)"
"39620-(C27+C26+C25)"
"37377-(D27+D26+D25)"
"39708-(E27+E26+E25)"
"38795-(F27+F26+F25)"
"0.203*46691"
"0.12*46691"
"3767+930+279+93+279"
"0.037*1046711"
"82443-C37"
"99370-D37"
"102917-E37"
"105954-F37"
"0.077*1046711"
"131908-B38"
"238358-(C37+C38)"
"272969-(D38+D37)"
"282177-(E38+E37)"
"283636-(F38+F37)"
"0.119*1046711"
"271522-(B38+B39)"
"399161-(C39+C38+C37)"
"474594-(D39+D38+D37)"
"490910-(E39+E38+E37)"
"491813-(F39+F38+F37)"
"0.264*1046711"
"C42-(C39+C38+C37+C40)"
"0.503*1046711"
"213962+143324+77804+30712+18427"
"0.158*46927"
"0.263*46927"
"0.257*46927"
"0.208*46927"
"0.114*46927"
"3671+941+282+94+188"
"0.026*420544"
"0.103*420544"
"0.151*420544"
"0.235*420544"
"0.485*420544"
"85852+55066+32520+16477+13441"
"18681+11951+7426+4294+4990"
"SUM(B83:B88)"
"IF(ISBLANK(B4),""enter Y or N"",IF(AND(NOT(B4=""Y""),NOT(B4=""N"")),""enter Y or N"","":-):-):-)""))"
"IF(IF(NOT(ISBLANK(B8)),1,0)+IF(NOT(ISBLANK(C8)),1,0)+IF(NOT(ISBLANK(D8)),1,0)=1,""Yes"",""No"")"
"IF(I8=""No"",""check data"",IF(NOT(ISBLANK(B8)),1,0)+IF(NOT(ISBLANK(C8)),2,0)+IF(NOT(ISBLANK(D8)),3,0))"
"IF(IF(NOT(ISBLANK(B10)),1,0)+IF(NOT(ISBLANK(C10)),1,0)+IF(NOT(ISBLANK(D10)),1,0)+IF(NOT(ISBLANK(E10)),1,0)+IF(NOT(ISBLANK(F10)),1,0)+IF(NOT(ISBLANK(G10)),1,0)=1,""Yes"",""No"")"
"IF(I10=""No"",""check data"",IF(NOT(ISBLANK(B10)),0,0)+IF(NOT(ISBLANK(C10)),1,0)+IF(NOT(ISBLANK(D10)),2,0)+IF(NOT(ISBLANK(E10)),3,0)+IF(NOT(ISBLANK(F10)),4,0)+IF(NOT(ISBLANK(G10)),6,0))"
"IF(IF(NOT(ISBLANK(B14)),1,0)+IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),1,0)+IF(NOT(ISBLANK(E14)),1,0)+IF(NOT(ISBLANK(F14)),1,0)+IF(NOT(ISBLANK(G14)),1,0)+IF(NOT(ISBLANK(H14)),1,0)=1,""Yes"",""No"")"
"IF(I14=""No"",""check data"",IF(NOT(ISBLANK(B14)),0,0)+IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),2,0)+IF(NOT(ISBLANK(E14)),3,0)+IF(NOT(ISBLANK(F14)),4,0)+IF(NOT(ISBLANK(G14)),5,0)+IF(NOT(ISBLANK(H14)),6,0))"
"IF(OR(ISBLANK(B4),I8=""No"",I10=""No"",I12=""No"",I14=""No""),""No"",""Yes"")"
"IF(B17=""No"",""complete data"",IF(B4=""Y"",""Yes"",""No""))"
"IF(B18=""No"","" Applies to a selecting a chemical reagent."","" :-):-):-)"")"
"IF(B17=""No"",""complete data"",VLOOKUP(IF(J8=1,J10,IF(J8=2,J12,J14)),A23:B29,2))"
"IF(B17=""No"",""complete data"",VLOOKUP(ROUND(SUM(J10:J14)/3,0),A23:B29,2))"
"SUM(B3:F3)"
"SUM(I3:J3)"
"SUM(M3:V3)"
"(($AD$3+AD4)/$AD$3)*100"
"AVERAGE(I4:I24)"
"('Grade Sheet'!G3*1.88)"
"('Grade Sheet'!K3*1)"
"('Grade Sheet'!W3*0.75)"
"SUM(B4:D4)"
"[1]name!C$15"
"[1]name!C$31"
"[1]name!C$25"
"[1]name!C$9"
"[1]name!C$21"
"[1]name!C$20"
"[1]name!C$30"
"[1]name!C$26"
"[1]name!C$27"
"[1]name!C$12"
"[1]name!C$33"
"[1]name!C$24"
"[1]name!C$8"
"[1]name!C$13"
"[1]name!C$11"
"[1]name!C$4"
"[1]name!C$16"
"[1]name!C$23"
"[1]name!C$22"
"[1]name!C$34"
"[1]name!C$32"
"[1]name!C$3"
"[1]name!C$18"
"[1]name!C$17"
"[1]name!C$5"
"[1]name!C$28"
"[1]name!C$14"
"[1]name!C$7"
"[1]name!C$10"
"[1]name!C$29"
"[1]name!C$19"
"[1]name!C$6"
"SUM(E6:E16)"
"SUM(E43:E48)"
"SUM(E70:E79)"
"SUM(E106:E112)"
"ROUND((SUM(F2:M2)-MIN(F2:M2))/700*100,0)"
"SUM(O2:X2)"
"+B2+C2+D2+E2+N2+Z2+Y2"
"AA2/700*100"
"B2+C2+D2+E2+F2+(G2*0.35)+(H2*0.35)"
"B3+C3+D3+E3+F3+(G3*0.35)+(H3*0.35)"
"SUM(D2:D26)"
"SUM(C3:C12)"
"C13/D13*100"
"SUM(C17:C29)"
"SUM(C34:C35)"
"(D14*0.5+D31*0.2+D37*0.1)/80"
"H2+1"
"1"
"H28-1"
"H38-3"
"(SUM(X4:Y4)/25)*0.15"
"(W4/150)*0.15"
"(AA4/150)*0.2"
"((SUM(C4:V4))/200)*0.15"
"(Z4/250)*0.25"
"(AB4/150)*0.1"
"SUM(AC4:AH4)"
"IF(AI4>90%,""A"",IF(AI4>80%,""B"",IF(AI4>70%,""C"",IF(AI4>60%,""D"", ""F""))))"
"SUM(C3:D3)/125"
"SUM(C3:D3,F3:H3)"
"I3/300"
"SUM(C3:D3,F3:H3,K3)/300"
"SUM(C2:D2)"
"SUM(E2*2)"
"A9+7"
"C$35*C$36"
"D3"
"D3"
"D3"
"P6/$P$29"
"SUM(P6:P8)"
"SUM(P18:P19)"
"P9+P15+P20"
"P27+P22"
"P32+P33"
"IF($P$34=0,0,(P22/$P$34*2000))"
"IF($P$34=0,0,(P27/$P$34*2000))"
"IF($P$34=0,0,(P29/$P$34*2000))"
"C12*B12/2000"
"H3"
"SUM(D3:I3)"
"100-J3"
"J3+K3"
"L15+L16+L17+L18"
"L19"
"L11+L12"
"SUM(N15:X15)"
"SUM(N24:N34)"
"SUM(N38:N48)"
"SUM(N52:N61)"
"SUM(N65:N72)"
"SUM(N76:N101)"
"D24/D$2*D$3+E24/E$2*E$3+F24/F$2*F$3+G24/G$2*G$3+H24/H$2*H$3+I24/I$2*I$3"
"J24+K24/K$2*K$3"
"IF($M24=""W"", 1, 0)"
"IF($M24=""NP"", 1, 0)"
"IF($M24=""A"", 1, 0)"
"IF($M24=""A--"", 1, 0)"
"IF($M24=""B"", 1, 0)"
"IF($M24=""B--"", 1, 0)"
"IF($M24=""C"", 1, 0)"
"IF($M24=""C--"", 1, 0)"
"IF($M24=""D"", 1, 0)"
"IF($M24=""E"", 1, 0)"
"IF($M24=""F"", 1, 0)"
"B24+1"
"26+8"
"6+10"
"27+20"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"SUM(B2:J2)"
"SUM(B3:R3)"
"PRODUCT(PERCENTRANK(S$4:S$43,S3),100)"
"[0]!Team37"
"S3+V3"
"[0]!Team23"
"[0]!Team19"
"30-1"
"[0]!TEam8"
"[0]!Team24"
"[0]!Team35"
"[0]!Team9"
"[0]!Team22"
"22-1"
"[0]!Team36"
"27.5-1"
"29-1"
"26.5-1"
"28.75-1"
"29.75-1"
"29.5-1"
"K3+L3"
"SUM(B3:P3)"
"AVERAGE(K3:K11)"
"AVERAGE(L3:L11)"
"MEDIAN(K3:K11)"
"MEDIAN(L3:L11)"
"IF(C20>=90,""A"",IF(C20>=87,""B+"",IF(C20>=80,""B"",IF(C20>=77,""C+"",IF(C20>=70,""C"",IF(C20>=60,""D"",IF(C20>=0,""F"")))))))"
"(SUM((35*C20)+(5*E20))/40)"
"(75*S20+25*T20)/100"
"(G20+M20)/2"
"(70*X20+10*O20+10*Q20+5*U20)/95"
"SUM(C18:Q18)"
"R18/15"
"(SUM((35*C19)+(5*E19))/40)"
"(I19*70+J19*20)/90"
"((U19+V19+W19+X19)/4)+0.12*Y19"
"(G19+O19)/2"
"(70*AB19+10*Q19+10*S19+10*Z19)/100"
"((U20+V20+W20+X20)/4)+0.06*Y20"
"SUM(E6:E10)"
"SUM(E31:E37)"
"SUM(F73:F76)"
"SUM(B2:C2)"
"SUM(F2:I2)"
"J2*K2"
"D2+L2"
"(70/75)*15"
"(72/75)*15"
"AVERAGE(B3:K3)"
"2*L3 + 0.2*M3 + 0.2*N3 + 0.4*O3"
"IF(P3>=100,""A+"",IF(P3>=90,""A"",IF(P3>=80,""B"",IF(P3>70,""C"",""NC""))))"
"F100"
"AVERAGE(B3:B103)"
"STDEV(B3:B102)"
"SUM(U84)/R84"
"SUM(U84)/R84"
"SUM(F95:J95)"
"SUM(I137,L137,N137,P137,R137,T137)"
"SUM(I137,L137,N137,P137,R137,T137)"
"SUM(C10:F10)"
"SUM((H10-I10)/I10)"
"SUM(K10-L10)/L10"
"SUM(G10:G19)"
"SUM(C2:L2)"
"SUM(M2:P2)"
"Q3/$Q$2"
"AVERAGE(C3:C16)"
"MEDIAN(C3:C16)"
"MIN(C3:C16)"
"MAX(C3:C16)"
"AVERAGE(A3:A52)"
"MEDIAN(A3:A52)"
"MAX(A3:A52)"
"MODE(A3:A52)"
"MIN(A3:A52)"
"VAR(A3:A52)"
"STDEV(A3:A52)"
"FREQUENCY(A3:A52,E19:E22)"
"MAX(A2:A81)"
"MIN(A2:A81)"
"AVERAGE(A2:A81)"
"MODE(A2:A81)"
"MEDIAN(A2:A81)"
"SUM(A2:A81)"
"VAR(A2:A81)"
"STDEV(A2:A81)"
"SUM(C2:C46)"
"SUM(B2:B11)"
"(B2/80)*100"
"SUM(B2:B11)"
"SUM((Exercises 4, 5 and 6!$H$2:$H$11-Exercise 7!B2:B11)/Exercise 7!B2:B11)"
"CHIDST(E3,9)"
"CHIINV(0.05,9)"
"NORMSDIST(64,75.25,10.37,TRUE)-NORMSDIST(60,75.25,10.37,TRUE)"
"NORMSDIST(79,75.25,10.37,TRUE)-NORMSDIST(75,75.25,10.37,TRUE)"
"NORMSDIST(86,75.25,10.37,TRUE)-NORMSDIST(83,75.25,10.37,TRUE)"
"NORMSDIST(99,75.25,10.37,TRUE)-NORMSDIST(92,75.25,10.37,TRUE)"
"'Exercise 1'!I2/SQRT(80)"
"'Exercise 11,12,13 and 14'!D4-(TINV(0.1,79)*'Exercise 11,12,13 and 14'!B1)"
"'Exercise 11,12,13 and 14'!D4+(TINV(0.1,79)*'Exercise 11,12,13 and 14'!B1)"
"'Exercise 11,12,13 and 14'!D4-(TINV(0.05,79)*'Exercise 11,12,13 and 14'!B1)"
"'Exercise 11,12,13 and 14'!D4+(TINV(0.05,79)*'Exercise 11,12,13 and 14'!B1)"
"'Exercise 11,12,13 and 14'!D4-(TINV(0.01,79)*'Exercise 11,12,13 and 14'!B1)"
"'Exercise 11,12,13 and 14'!D4+(TINV(0.01,79)*'Exercise 11,12,13 and 14'!B1)"
"-CONFIDENCE(0.1,10.37,80)"
"CONFIDENCE(0.1,10.37,80)"
"-CONFIDENCE(0.05,10.37,80)"
"CONFIDENCE(0.05,10.37,80)"
"-CONFIDENCE(0.01,10.37,80)"
"CONFIDENCE(0.01,10.37,80)"
"('Exercise 1'!D2-75)/B1"
"TDIST(B14,79,2)"
"TINV(0.05,79)"
"('Exercise 1'!D2-50)/'Exercise 11,12,13 and 14'!B1"
"TDIST(ABS(B17),79,2)"
"SUM(A2:A41)"
"AVERAGE(A2:A41)"
"VAR(A2:A41)"
"SQRT(D2)"
"E2/SQRT(40)"
"(H2/40)"
"SUM(H2:H11)"
"('Exercise 15'!C2-'Exercise 1'!D2)/SQRT('Exercise 15'!F2^2+'Exercise 11,12,13 and 14'!B1^2)"
"TDIST(ABS(B4),118,2)"
"TINV(0.05,118)"
"AVERAGE(A2:A11)"
"AVERAGE(A2:A11,B2:B11)"
"STDEV(A2:A11)"
"STDEV(A2:A11,B2:B11)"
"AVERAGE(C2:C11)"
"STDEV(C2:C11)"
"LINEST(B2:B11,A2:A11,TRUE,TRUE)"
"((C5+D5+E5)/150)*100*0.5"
"((G5+H5)/100)*100*0.3"
"(J5/50)*100*0.1"
"(L5/10)*100*0.1"
"F5+I5+K5+M5"
"(B8+O8)/2"
"(C8/$C$8)*100"
"G9*100/G$9"
"C13*100/C$8"
"G34*100/G$34"
"(G52/G52)*100"
"(G53/G52)*100"
"(G10/$G$9)*100"
"(C15/C10)*100"
"(C19/$C$18)*100"
"(G22/$G$21)*100"
"(G31/$G$30)*100"
"(C32/$C$31)*100"
"(G42/$G$42)*100"
"(C47/$C$46)*100"
"(C61/$C$60)*100"
"(C65/$C$64)*100"
"(C9/$C$9)*100"
"(G9/$G$9)*100"
"(C18/$C$18)*100"
"(C23/$C$23)*100"
"(C27/$C$27)*100"
"(G33/$G$33)*100"
"(C37/$C$37)*100"
"(C8/$C$8)*100"
"(G9/$G$9)*100"
"(G14/$G$14)*100"
"(C42/$C$42)*100"
"(G51/G$51)*100"
"SUM(I7:AF7)"
"COUNTA(I6:AF6)"
"SUM(I7:AF7)"
"SUM(I12:AF12)"
"SUM(E12/E6)"
"IF(F12<>"""",HLOOKUP(F12,GradeTable,2),"""")"
"IF(F12<>"""",HLOOKUP(F12,GradeTable,3),"""")"
"SUM(E13/E6)"
"SUM(K14:AF14)"
"SUM(E14/(E6-45))"
"SUM(E15/E6)"
"SUM(E16/E6)"
"SUM(E17/(E6))"
"SUM(E18/E6)"
"SUM(E19/E6)"
"SUM(E20/E6)"
"SUM(E21/E6)"
"SUM(E22/E6)"
"SUM(E23/E6)"
"SUM(E24/E6)"
"SUM(E25/E6)"
"SUM(E26/E6)"
"SUM(E27/E6)"
"SUM(E28/E6)"
"SUM(E29/E6)"
"SUM(E30/E6)"
"SUM(E31/E6)"
"SUM(E32/E6)"
"SUM(E33/E6)"
"SUM(E34/E6)"
"SUM(E35/E6)"
"SUM(E36/E6)"
"SUM(E37/E6)"
"SUM(E38/E6)"
"SUM(E39/E6)"
"SUM(E40/E6)"
"SUM(E41/E6)"
"IF(OR(F11,F11>""""),F11,"""")"
"AVERAGE(F12:F41)"
"IF(SUM(H12:H41),AVERAGE(H12:H41),"""")"
"IF(SUM(M13,M17:M19,M21:M28,M31,M35:M36,M37:M41),AVERAGE(M13,M17:M19,M21:M28,M31,M35:M36,M37:M41),"""")"
"IF(SUM(Q12,Q13,Q17:Q21,Q21,Q24,Q26,Q27,Q31,Q36,Q38,Q39),AVERAGE(Q12,Q13,Q17:Q21,Q21,Q24,Q26,Q27,Q31,Q36,Q38,Q39),"""")"
"IF(SUM(U12:U24,U26:U41),AVERAGE(U12:U24,U26:U41),"""")"
"IF(SUM(Y12:Y37,Y39:Y41),AVERAGE(Y12:Y37,Y39:Y41),"""")"
"IF(SUM(AC12:AC15,AC17:AC20,AC22:AC24,AC26:AC29,AC33,AC35:AC40,#REF!),AVERAGE(AC15,AC17:AC20,AC22:AC24,AC26:AC29,AC33,AC35:AC40,#REF!:#REF!),"""")"
"IF(SUM(F12:F41),MAX(F12:F41),"""")"
"IF(SUM(F12:F41),MIN(F12:F41),"""")"
"COUNTIF(Gradebook!G12:G41,""A"")"
"SUM(C3/C10)"
"COUNTIF(Gradebook!G12:G41,""B"")"
"SUM(C4/C10)"
"COUNTIF(Gradebook!G12:G41,""C"")"
"SUM(C5/C10)"
"COUNTIF(Gradebook!G12:G41,""D"")"
"SUM(C6/C10)"
"COUNTIF(Gradebook!G13:G41,""F"")"
"SUM(C7/C10)"
"SUM(C8/C10)"
"SUM(C9/C10)"
"SUM(C3:C9)"
"(Gradebook!F43)"
"85.5+5"
"B2+D2+F2*20/100+H2+J2+L2+N2+P2+Q2*30/100"
"(B4+D4+F4*20/100+J4+L4+N4+Q4*30/100)*100/85"
"(B13+D13+H13+J13+L13+N13+P13+Q13*30/100)*100/80"
"MIN(F2:F43)"
"AVERAGE(Q2:Q43)"
"MAX(F2:F43)"
"AVERAGE(F2:F43)"
"STDEV(F2:F43)"
"QUARTILE(F2:F43,1)"
"QUARTILE(F2:F43,2)"
"QUARTILE(F2:F43,3)"
"3/20"
"AVERAGE(E3:E52)"
"STDEV(E3:E52)"
"MIN(E3:E52)"
"QUARTILE(E3:E52,1)"
"MEDIAN(E3:E52)"
"QUARTILE(E3:E52,3)"
"MAX(E3:E52)"
"SKEW(E3:E52)"
"AVERAGE(E3:E27)"
"STDEV(E3:E27)"
"AVERAGE(E28:E52)"
"STDEV(E28:E52)"
"(J30-J34)/SQRT(((J31^2)/25)+((J35^2)/25))"
"TINV(0.05,24)"
" 0.9797 + (-0.0008*3.7) + (-0.3262*0.15)"
"SUM(D4-C4)/0.04166667"
"E4*60"
"SUM(F4)"
"SUM(0)"
"SUM(G4:H4)"
"D4-C4"
"IF(K4=""Y"",20, IF(K4=""N"",0, IF(K4="""","""")))"
"SUM(F4)"
"SUM(H4,F5)"
"SUM(J4+(D5-C5))"
"SUM(G5,F6)"
"SUM(H5)"
"IF(K6=""Y"",41, IF(K6=""N"",0, IF(K6="""","""")))"
"G13"
"SUM(L4:L22)"
"SUM(L4:L22)"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"SUM(D4-C4)/0.04166667"
"E4*60"
"SUM(F4)"
"SUM(0)"
"SUM(G4:H4)"
"D4-C4"
"IF(K4=""Y"",20, IF(K4=""N"",0, IF(K4="""","""")))"
"SUM(F4)"
"SUM(H4,F5)"
"SUM(J4+(D5-C5))"
"SUM(G5,F6)"
"SUM(H5)"
"IF(K6=""Y"",41, IF(K6=""N"",0, IF(K6="""","""")))"
"G15"
"IF(K16=""Y"",30, IF(K16=""N"",0, IF(K16="""","""")))"
"SUM(L4:L22)"
"SUM(L4:L22)"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"SUM(D4-C4)/0.04166667"
"E4*60"
"SUM(F4)"
"SUM(0)"
"SUM(G4:H4)"
"D4-C4"
"IF(K4=""Y"",20, IF(K4=""N"",0, IF(K4="""","""")))"
"SUM(F4)"
"SUM(H4,F5)"
"SUM(J4+(D5-C5))"
"SUM(G5,F6)"
"SUM(H5)"
"IF(K6=""Y"",41, IF(K6=""N"",0, IF(K6="""","""")))"
"G17"
"IF(K18=""Y"",30, IF(K18=""N"",0, IF(K18="""","""")))"
"SUM(L4:L22)"
"SUM(L4:L22)"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"IF(B13="""",""Err1"",IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B13))=FALSE,""Err3"",IF(AND(INT(B13)>=1,INT(B13)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err5"","""")))))"
"IF(B13="""",""Err1"",IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B13))=FALSE,""Err3"",IF(AND(INT(B13)>=1,INT(B13)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err5"","""")))))"
"IF(B11="""",""Err1"",IF(ISERROR(SEARCH(""%"",B11,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B11))=FALSE,""Err3"",IF(AND(INT(B11)>=1,INT(B11)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B11,1))=FALSE,""Err5"","""")))))"
"IF(B15="""",""Err1"",IF(ISERROR(SEARCH(""%"",B15,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B15))=FALSE,""Err3"",IF(AND(INT(B15)>=1,INT(B15)<=100)=FALSE,""Err4"",IF(ISERROR(SEARCH(""."",RIGHT(B15,2),1))=TRUE,""Err6"","""")))))"
"IF(B12="""",""Err1"",IF(ISERROR(SEARCH(""%"",B12,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B12))=FALSE,""Err3"",IF(AND(INT(B12)>=0,INT(B12)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B12,1))=FALSE,""Err5"","""")))))"
"IF(C12="""",""Err1"",IF(ISERROR(SEARCH(""%"",C12,1))=FALSE,""Err2"",IF(ISNUMBER(INT(C12))=FALSE,""Err3"",IF(AND(INT(C12)>=0,INT(C12)<=100)=FALSE,""Err4"",IF(ISERROR(SEARCH(""."",RIGHT(C12,2),1))=TRUE,""Err5"","""")))))"
"IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err1"",IF(OR(B13="""",ISNUMBER(INT(B13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err3"",IF(OR(B13="""",AND(INT(B13)>=1,INT(B13)<=9999))=FALSE,""Err4"",""""))))"
"IF(ISERROR(SEARCH(""%"",C13,1))=FALSE,""Err1"",IF(OR(C13="""",ISNUMBER(INT(C13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C13,1))=FALSE,""Err3"",IF(OR(C13="""",AND(INT(C13)>=0,INT(C13)<=100))=FALSE,""Err5"",""""))))"
"IF(ISERROR(SEARCH(""%"",B16,1))=FALSE,""Err1"",IF(OR(B16="""",ISNUMBER(INT(B16)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B16,1))=FALSE,""Err3"",IF(OR(B16="""",AND(INT(B16)>=1,INT(B16)<=9999))=FALSE,""Err4"",IF(INT(B16)<>SUM(INT(B13)+INT(B14)+INT(B15)),""Err8"","""")))))"
"IF(ISERROR(SEARCH(""%"",B20,1))=FALSE,""Err1"",IF(OR(B20="""",ISNUMBER(INT(B20)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B20,1))=FALSE,""Err3"",IF(OR(B20="""",AND(INT(B20)>=1,INT(B20)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",B27,1))=FALSE,""Err1"",IF(OR(B27="""",ISNUMBER(INT(B27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B27,1))=FALSE,""Err3"",IF(OR(B27="""",AND(INT(B27)>=1,INT(B27)<=9999))=FALSE,""Err4"",IF(B27="""",""Err6"","""")))))"
"IF(ISERROR(SEARCH(""%"",C27,1))=FALSE,""Err1"",IF(OR(C27="""",ISNUMBER(INT(C27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C27,1))=FALSE,""Err3"",IF(OR(C27="""",AND(INT(C27)>=0,INT(C27)<=100))=FALSE,""Err5"",IF(C27="""",""Err6"","""")))))"
"IF(ISERROR(SEARCH(""%"",E27,1))=FALSE,""Err1"",IF(OR(E27="""",ISNUMBER(INT(E27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E27,1))=FALSE,""Err3"",IF(OR(E27="""",AND(INT(E27)>=0,INT(E27)<=100))=FALSE,""Err5"",IF(E27="""",""Err6"",IF(E27<>'LEA1'!C13,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",D33,1))=FALSE,""Err1"",IF(OR(D33="""",ISNUMBER(INT(D33)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D33,1))=FALSE,""Err3"",IF(OR(D33="""",AND(INT(D33)>=1,INT(D33)<=9999))=FALSE,""Err4"",IF(INT(D33)<>SUM(INT(D31)+INT(D32)+INT(D32)),""Err8"","""")))))"
"IF(ISERROR(SEARCH(""%"",E44,1))=FALSE,""Err1"",IF(OR(E44="""",ISNUMBER(INT(E44)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E44,1))=FALSE,""Err3"",IF(OR(E44="""",AND(INT(E44)>=0,INT(E44)<=100))=FALSE,""Err5"",IF(E44="""",""Err6"",IF(E44<>'LEA1'!C16,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err1"",IF(OR(B13="""",ISNUMBER(INT(B13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err3"",IF(OR(B13="""",AND(INT(B13)>=1,INT(B13)<=9999))=FALSE,""Err4"",""""))))"
"IF(ISERROR(SEARCH(""%"",C13,1))=FALSE,""Err1"",IF(OR(C13="""",ISNUMBER(INT(C13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C13,1))=FALSE,""Err3"",IF(OR(C13="""",AND(INT(C13)>=0,INT(C13)<=100))=FALSE,""Err5"",""""))))"
"IF(ISERROR(SEARCH(""%"",B16,1))=FALSE,""Err1"",IF(OR(B16="""",ISNUMBER(INT(B16)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B16,1))=FALSE,""Err3"",IF(OR(B16="""",AND(INT(B16)>=1,INT(B16)<=9999))=FALSE,""Err4"",IF(INT(B16)<>SUM(INT(B13)+INT(B14)+INT(B15)),""Err8"","""")))))"
"IF(ISERROR(SEARCH(""%"",B20,1))=FALSE,""Err1"",IF(OR(B20="""",ISNUMBER(INT(B20)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B20,1))=FALSE,""Err3"",IF(OR(B20="""",AND(INT(B20)>=1,INT(B20)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",B27,1))=FALSE,""Err1"",IF(OR(B27="""",ISNUMBER(INT(B27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B27,1))=FALSE,""Err3"",IF(OR(B27="""",AND(INT(B27)>=1,INT(B27)<=9999))=FALSE,""Err4"",IF(B27="""",""Err6"","""")))))"
"IF(ISERROR(SEARCH(""%"",C27,1))=FALSE,""Err1"",IF(OR(C27="""",ISNUMBER(INT(C27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C27,1))=FALSE,""Err3"",IF(OR(C27="""",AND(INT(C27)>=0,INT(C27)<=100))=FALSE,""Err5"",IF(C27="""",""Err6"","""")))))"
"IF(ISERROR(SEARCH(""%"",E27,1))=FALSE,""Err1"",IF(OR(E27="""",ISNUMBER(INT(E27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E27,1))=FALSE,""Err3"",IF(OR(E27="""",AND(INT(E27)>=0,INT(E27)<=100))=FALSE,""Err5"",IF(E27="""",""Err6"",IF(E27<>'LEA2'!C13,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",D33,1))=FALSE,""Err1"",IF(OR(D33="""",ISNUMBER(INT(D33)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D33,1))=FALSE,""Err3"",IF(OR(D33="""",AND(INT(D33)>=1,INT(D33)<=9999))=FALSE,""Err4"",IF(D33<>SUM(D30,D31,D32),""Err8"","""")))))"
"IF(ISERROR(SEARCH(""%"",E44,1))=FALSE,""Err1"",IF(OR(E44="""",ISNUMBER(INT(E44)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E44,1))=FALSE,""Err3"",IF(OR(E44="""",AND(INT(E44)>=0,INT(E44)<=100))=FALSE,""Err5"",IF(E44="""",""Err6"",IF(E44<>'LEA2'!C15,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",E61,1))=FALSE,""Err1"",IF(OR(E61="""",ISNUMBER(INT(E61)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E61,1))=FALSE,""Err3"",IF(OR(E61="""",AND(INT(E61)>=0,INT(E61)<=100))=FALSE,""Err5"",IF(E61="""",""Err6"",IF(E61<>'LEA2'!C17,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err1"",IF(OR(B13="""",ISNUMBER(INT(B13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err3"",IF(OR(B13="""",AND(INT(B13)>=1,INT(B13)<=9999))=FALSE,""Err4"",""""))))"
"IF(ISERROR(SEARCH(""%"",C13,1))=FALSE,""Err1"",IF(OR(C13="""",ISNUMBER(INT(C13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C13,1))=FALSE,""Err3"",IF(OR(C13="""",AND(INT(C13)>=0,INT(C13)<=100))=FALSE,""Err5"",""""))))"
"IF(ISERROR(SEARCH(""%"",B16,1))=FALSE,""Err1"",IF(OR(B16="""",ISNUMBER(INT(B16)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B16,1))=FALSE,""Err3"",IF(OR(B16="""",AND(INT(B16)>=1,INT(B16)<=9999))=FALSE,""Err4"",IF(INT(B16)<>SUM(INT(B13)+INT(B14)+INT(B15)),""Err8"","""")))))"
"IF(ISERROR(SEARCH(""%"",B20,1))=FALSE,""Err1"",IF(OR(B20="""",ISNUMBER(INT(B20)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B20,1))=FALSE,""Err3"",IF(OR(B20="""",AND(INT(B20)>=1,INT(B20)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",B27,1))=FALSE,""Err1"",IF(OR(B27="""",ISNUMBER(INT(B27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B27,1))=FALSE,""Err3"",IF(OR(B27="""",AND(INT(B27)>=1,INT(B27)<=9999))=FALSE,""Err4"",IF(B27="""",""Err6"","""")))))"
"IF(ISERROR(SEARCH(""%"",C27,1))=FALSE,""Err1"",IF(OR(C27="""",ISNUMBER(INT(C27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C27,1))=FALSE,""Err3"",IF(OR(C27="""",AND(INT(C27)>=0,INT(C27)<=100))=FALSE,""Err5"",IF(C27="""",""Err6"","""")))))"
"IF(ISERROR(SEARCH(""%"",E27,1))=FALSE,""Err1"",IF(OR(E27="""",ISNUMBER(INT(E27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E27,1))=FALSE,""Err3"",IF(OR(E27="""",AND(INT(E27)>=0,INT(E27)<=100))=FALSE,""Err5"",IF(E27="""",""Err6"",IF(E27<>'LEA3'!C11,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",D30,1))=FALSE,""Err1"",IF(OR(D930="""",ISNUMBER(INT(D30)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D30,1))=FALSE,""Err3"",IF(OR(D30="""",AND(INT(D30)>=1,INT(D30)<=999))=FALSE,""Err4"",""""))))"
"IF(ISERROR(SEARCH(""%"",D33,1))=FALSE,""Err1"",IF(OR(D933="""",ISNUMBER(INT(D33)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D33,1))=FALSE,""Err3"",IF(OR(D33="""",AND(INT(D33)>=1,INT(D33)<=999))=FALSE,""Err4"",IF(INT(D33)<>SUM(INT(D30)+INT(D31)+INT(D32)),""Err8"","""")))))"
"IF(ISERROR(SEARCH(""%"",D37,1))=FALSE,""Err1"",IF(OR(D937="""",ISNUMBER(INT(D37)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D37,1))=FALSE,""Err3"",IF(OR(D37="""",AND(INT(D37)>=1,INT(D37)<=999))=FALSE,""Err4"",IF(INT(D37)<>SUM(INT(D34)+INT(D35)+INT(D36)),""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",E44,1))=FALSE,""Err1"",IF(OR(E44="""",ISNUMBER(INT(E44)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E44,1))=FALSE,""Err3"",IF(OR(E44="""",AND(INT(E44)>=0,INT(E44)<=100))=FALSE,""Err5"",IF(E44="""",""Err6"",IF(E44<>'LEA3'!B13,""Err7"",""""))))))"
"IF(ISERROR(SEARCH(""%"",D54,1))=FALSE,""Err1"",IF(OR(D54="""",ISNUMBER(INT(D54)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D54,1))=FALSE,""Err3"",IF(OR(D54="""",AND(INT(D54)>=1,INT(D54)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",E61,1))=FALSE,""Err1"",IF(OR(E61="""",ISNUMBER(INT(E61)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E61,1))=FALSE,""Err3"",IF(OR(E61="""",AND(INT(E61)>=0,INT(E61)<=100))=FALSE,""Err5"",IF(E61="""",""Err6"",IF(E61<>'LEA3'!C15,""Err7"",""""))))))"
"IF(ISTEXT(C11)=FALSE,""Err1"","""")"
"IF(ISERROR(SEARCH(""%"",D11,1))=FALSE,""Err2"",IF(OR(D11="""",ISNUMBER(INT(D11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D11,1))=FALSE,""Err4"",IF(OR(D11="""",AND(INT(D11)>=1,INT(D11)<=999))=FALSE,""Err5"",IF(AND(D11<>"""",E11="""",F11="""")=TRUE,""Err7"",IF(AND(D11="""",OR(E11<>"""",F11<>""""))=TRUE,""Err8"",""""))))))"
"IF(ISERROR(SEARCH(""%"",E11,1))=FALSE,""Err2"",IF(OR(E11="""",ISNUMBER(INT(E11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D11,1))=FALSE,""Err4"",IF(OR(E11="""",AND(INT(E11)>=1,INT(E11)<=100))=FALSE,""Err6"",IF(OR(AND(E11="""",F11="""",OR(D11<>"""")))=TRUE,""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",F11,1))=FALSE,""Err2"",IF(OR(F11="""",ISNUMBER(INT(F11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",E11,1))=FALSE,""Err4"",IF(OR(F11="""",AND(INT(F11)>=1,INT(F11)<=100))=FALSE,""Err6"",IF(OR(AND(E11="""",F11="""",OR(D11<>"""")))=TRUE,""Err9"","""")))))"
"IF(OR(G11=""A"",G11=""X"",G11="""")=FALSE,""Err10"",IF(OR(AND(G11=""A"",OR(D11<>"""",E11<>"""",F11<>"""",H11<>"""")),AND(G11=""X"",OR(D11<>"""",E11<>"""",F11<>"""",H11<>"""")))=TRUE,""Err11"",""""))"
"IF(OR(H11=""Y"",H11="""")=FALSE,""Err13"",IF(AND(H11=""Y"",D11="""",E11="""",F11="""")=TRUE,""Err13"",""""))"
"IF(OR(G12=""A"",G12=""X"",G12="""")=FALSE,""Err10"",IF(OR(AND(G12=""A"",OR(D12<>"""",E12<>"""",F12<>"""",H12<>"""")),AND(G12=""X"",OR(D12<>"""",E12<>"""",F12<>"""",H12<>"""")))=TRUE,""Err11"",IF(AND(OR(D12<>"""",E12<>"""",F12<>"""",H12<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G13=""A"",G13=""X"",G13="""")=FALSE,""Err10"",IF(OR(AND(G13=""A"",OR(D13<>"""",E13<>"""",F13<>"""",H13<>"""")),AND(G13=""X"",OR(D13<>"""",E13<>"""",F13<>"""",H13<>"""")))=TRUE,""Err11"",IF(AND(OR(D13<>"""",E13<>"""",F13<>"""",H13<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G14=""A"",G14=""X"",G14="""")=FALSE,""Err10"",IF(OR(AND(G14=""A"",OR(D14<>"""",E14<>"""",F14<>"""",H14<>"""")),AND(G14=""X"",OR(D14<>"""",E14<>"""",F14<>"""",H14<>"""")))=TRUE,""Err11"",IF(AND(OR(D14<>"""",E14<>"""",F14<>"""",H14<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G15=""A"",G15=""X"",G15="""")=FALSE,""Err10"",IF(OR(AND(G15=""A"",OR(D15<>"""",E15<>"""",F15<>"""",H15<>"""")),AND(G15=""X"",OR(D15<>"""",E15<>"""",F15<>"""",H15<>"""")))=TRUE,""Err11"",IF(AND(OR(D15<>"""",E15<>"""",F15<>"""",H15<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G16=""A"",G16=""X"",G16="""")=FALSE,""Err10"",IF(OR(AND(G16=""A"",OR(D16<>"""",E16<>"""",F16<>"""",H16<>"""")),AND(G16=""X"",OR(D16<>"""",E16<>"""",F16<>"""",H16<>"""")))=TRUE,""Err11"",IF(AND(OR(D16<>"""",E16<>"""",F16<>"""",H16<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G17=""A"",G17=""X"",G17="""")=FALSE,""Err10"",IF(OR(AND(G17=""A"",OR(D17<>"""",E17<>"""",F17<>"""",H17<>"""")),AND(G17=""X"",OR(D17<>"""",E17<>"""",F17<>"""",H17<>"""")))=TRUE,""Err11"",IF(AND(OR(D17<>"""",E17<>"""",F17<>"""",H17<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G18=""A"",G18=""X"",G18="""")=FALSE,""Err10"",IF(OR(AND(G18=""A"",OR(D18<>"""",E18<>"""",F18<>"""",H18<>"""")),AND(G18=""X"",OR(D18<>"""",E18<>"""",F18<>"""",H18<>"""")))=TRUE,""Err11"",IF(AND(OR(D18<>"""",E18<>"""",F18<>"""",H18<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G19=""A"",G19=""X"",G19="""")=FALSE,""Err10"",IF(OR(AND(G19=""A"",OR(D19<>"""",E19<>"""",F19<>"""",H19<>"""")),AND(G19=""X"",OR(D19<>"""",E19<>"""",F19<>"""",H19<>"""")))=TRUE,""Err11"",IF(AND(OR(D19<>"""",E19<>"""",F19<>"""",H19<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G20=""A"",G20=""X"",G20="""")=FALSE,""Err10"",IF(OR(AND(G20=""A"",OR(D20<>"""",E20<>"""",F20<>"""",H20<>"""")),AND(G20=""X"",OR(D20<>"""",E20<>"""",F20<>"""",H20<>"""")))=TRUE,""Err11"",IF(AND(OR(D20<>"""",E20<>"""",F20<>"""",H20<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G21=""A"",G21=""X"",G21="""")=FALSE,""Err10"",IF(OR(AND(G21=""A"",OR(D21<>"""",E21<>"""",F21<>"""",H21<>"""")),AND(G21=""X"",OR(D21<>"""",E21<>"""",F21<>"""",H21<>"""")))=TRUE,""Err11"",IF(AND(OR(D21<>"""",E21<>"""",F21<>"""",H21<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G22=""A"",G22=""X"",G22="""")=FALSE,""Err10"",IF(OR(AND(G22=""A"",OR(D22<>"""",E22<>"""",F22<>"""",H22<>"""")),AND(G22=""X"",OR(D22<>"""",E22<>"""",F22<>"""",H22<>"""")))=TRUE,""Err11"",IF(AND(OR(D22<>"""",E22<>"""",F22<>"""",H22<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G23=""A"",G23=""X"",G23="""")=FALSE,""Err10"",IF(OR(AND(G23=""A"",OR(D23<>"""",E23<>"""",F23<>"""",H23<>"""")),AND(G23=""X"",OR(D23<>"""",E23<>"""",F23<>"""",H23<>"""")))=TRUE,""Err11"",IF(AND(OR(D23<>"""",E23<>"""",F23<>"""",H23<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G24=""A"",G24=""X"",G24="""")=FALSE,""Err10"",IF(OR(AND(G24=""A"",OR(D24<>"""",E24<>"""",F24<>"""",H24<>"""")),AND(G24=""X"",OR(D24<>"""",E24<>"""",F24<>"""",H24<>"""")))=TRUE,""Err11"",IF(AND(OR(D24<>"""",E24<>"""",F24<>"""",H24<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G25=""A"",G25=""X"",G25="""")=FALSE,""Err10"",IF(OR(AND(G25=""A"",OR(D25<>"""",E25<>"""",F25<>"""",H25<>"""")),AND(G25=""X"",OR(D25<>"""",E25<>"""",F25<>"""",H25<>"""")))=TRUE,""Err11"",IF(AND(OR(D25<>"""",E25<>"""",F25<>"""",H25<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G26=""A"",G26=""X"",G26="""")=FALSE,""Err10"",IF(OR(AND(G26=""A"",OR(D26<>"""",E26<>"""",F26<>"""",H26<>"""")),AND(G26=""X"",OR(D26<>"""",E26<>"""",F26<>"""",H26<>"""")))=TRUE,""Err11"",IF(AND(OR(D26<>"""",E26<>"""",F26<>"""",H26<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G27=""A"",G27=""X"",G27="""")=FALSE,""Err10"",IF(OR(AND(G27=""A"",OR(D27<>"""",E27<>"""",F27<>"""",H27<>"""")),AND(G27=""X"",OR(D27<>"""",E27<>"""",F27<>"""",H27<>"""")))=TRUE,""Err11"",IF(AND(OR(D27<>"""",E27<>"""",F27<>"""",H27<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G28=""A"",G28=""X"",G28="""")=FALSE,""Err10"",IF(OR(AND(G28=""A"",OR(D28<>"""",E28<>"""",F28<>"""",H28<>"""")),AND(G28=""X"",OR(D28<>"""",E28<>"""",F28<>"""",H28<>"""")))=TRUE,""Err11"",IF(AND(OR(D28<>"""",E28<>"""",F28<>"""",H28<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G29=""A"",G29=""X"",G29="""")=FALSE,""Err10"",IF(OR(AND(G29=""A"",OR(D29<>"""",E29<>"""",F29<>"""",H29<>"""")),AND(G29=""X"",OR(D29<>"""",E29<>"""",F29<>"""",H29<>"""")))=TRUE,""Err11"",IF(AND(OR(D29<>"""",E29<>"""",F29<>"""",H29<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G30=""A"",G30=""X"",G30="""")=FALSE,""Err10"",IF(OR(AND(G30=""A"",OR(D30<>"""",E30<>"""",F30<>"""",H30<>"""")),AND(G30=""X"",OR(D30<>"""",E30<>"""",F30<>"""",H30<>"""")))=TRUE,""Err11"",IF(AND(OR(D30<>"""",E30<>"""",F30<>"""",H30<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G31=""A"",G31=""X"",G31="""")=FALSE,""Err10"",IF(OR(AND(G31=""A"",OR(D31<>"""",E31<>"""",F31<>"""",H31<>"""")),AND(G31=""X"",OR(D31<>"""",E31<>"""",F31<>"""",H31<>"""")))=TRUE,""Err11"",IF(AND(OR(D31<>"""",E31<>"""",F31<>"""",H31<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G32=""A"",G32=""X"",G32="""")=FALSE,""Err10"",IF(OR(AND(G32=""A"",OR(D32<>"""",E32<>"""",F32<>"""",H32<>"""")),AND(G32=""X"",OR(D32<>"""",E32<>"""",F32<>"""",H32<>"""")))=TRUE,""Err11"",IF(AND(OR(D32<>"""",E32<>"""",F32<>"""",H32<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G33=""A"",G33=""X"",G33="""")=FALSE,""Err10"",IF(OR(AND(G33=""A"",OR(D33<>"""",E33<>"""",F33<>"""",H33<>"""")),AND(G33=""X"",OR(D33<>"""",E33<>"""",F33<>"""",H33<>"""")))=TRUE,""Err11"",IF(AND(OR(D33<>"""",E33<>"""",F33<>"""",H33<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G34=""A"",G34=""X"",G34="""")=FALSE,""Err10"",IF(OR(AND(G34=""A"",OR(D34<>"""",E34<>"""",F34<>"""",H34<>"""")),AND(G34=""X"",OR(D34<>"""",E34<>"""",F34<>"""",H34<>"""")))=TRUE,""Err11"",IF(AND(OR(D34<>"""",E34<>"""",F34<>"""",H34<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G35=""A"",G35=""X"",G35="""")=FALSE,""Err10"",IF(OR(AND(G35=""A"",OR(D35<>"""",E35<>"""",F35<>"""",H35<>"""")),AND(G35=""X"",OR(D35<>"""",E35<>"""",F35<>"""",H35<>"""")))=TRUE,""Err11"",IF(AND(OR(D35<>"""",E35<>"""",F35<>"""",H35<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G36=""A"",G36=""X"",G36="""")=FALSE,""Err10"",IF(OR(AND(G36=""A"",OR(D36<>"""",E36<>"""",F36<>"""",H36<>"""")),AND(G36=""X"",OR(D36<>"""",E36<>"""",F36<>"""",H36<>"""")))=TRUE,""Err11"",IF(AND(OR(D36<>"""",E36<>"""",F36<>"""",H36<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G37=""A"",G37=""X"",G37="""")=FALSE,""Err10"",IF(OR(AND(G37=""A"",OR(D37<>"""",E37<>"""",F37<>"""",H37<>"""")),AND(G37=""X"",OR(D37<>"""",E37<>"""",F37<>"""",H37<>"""")))=TRUE,""Err11"",IF(AND(OR(D37<>"""",E37<>"""",F37<>"""",H37<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G38=""A"",G38=""X"",G38="""")=FALSE,""Err10"",IF(OR(AND(G38=""A"",OR(D38<>"""",E38<>"""",F38<>"""",H38<>"""")),AND(G38=""X"",OR(D38<>"""",E38<>"""",F38<>"""",H38<>"""")))=TRUE,""Err11"",IF(AND(OR(D38<>"""",E38<>"""",F38<>"""",H38<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G39=""A"",G39=""X"",G39="""")=FALSE,""Err10"",IF(OR(AND(G39=""A"",OR(D39<>"""",E39<>"""",F39<>"""",H39<>"""")),AND(G39=""X"",OR(D39<>"""",E39<>"""",F39<>"""",H39<>"""")))=TRUE,""Err11"",IF(AND(OR(D39<>"""",E39<>"""",F39<>"""",H39<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G40=""A"",G40=""X"",G40="""")=FALSE,""Err10"",IF(OR(AND(G40=""A"",OR(D40<>"""",E40<>"""",F40<>"""",H40<>"""")),AND(G40=""X"",OR(D40<>"""",E40<>"""",F40<>"""",H40<>"""")))=TRUE,""Err11"",IF(AND(OR(D40<>"""",E40<>"""",F40<>"""",H40<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G41=""A"",G41=""X"",G41="""")=FALSE,""Err10"",IF(OR(AND(G41=""A"",OR(D41<>"""",E41<>"""",F41<>"""",H41<>"""")),AND(G41=""X"",OR(D41<>"""",E41<>"""",F41<>"""",H41<>"""")))=TRUE,""Err11"",IF(AND(OR(D41<>"""",E41<>"""",F41<>"""",H41<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G42=""A"",G42=""X"",G42="""")=FALSE,""Err10"",IF(OR(AND(G42=""A"",OR(D42<>"""",E42<>"""",F42<>"""",H42<>"""")),AND(G42=""X"",OR(D42<>"""",E42<>"""",F42<>"""",H42<>"""")))=TRUE,""Err11"",IF(AND(OR(D42<>"""",E42<>"""",F42<>"""",H42<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G43=""A"",G43=""X"",G43="""")=FALSE,""Err10"",IF(OR(AND(G43=""A"",OR(D43<>"""",E43<>"""",F43<>"""",H43<>"""")),AND(G43=""X"",OR(D43<>"""",E43<>"""",F43<>"""",H43<>"""")))=TRUE,""Err11"",IF(AND(OR(D43<>"""",E43<>"""",F43<>"""",H43<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G44=""A"",G44=""X"",G44="""")=FALSE,""Err10"",IF(OR(AND(G44=""A"",OR(D44<>"""",E44<>"""",F44<>"""",H44<>"""")),AND(G44=""X"",OR(D44<>"""",E44<>"""",F44<>"""",H44<>"""")))=TRUE,""Err11"",IF(AND(OR(D44<>"""",E44<>"""",F44<>"""",H44<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(OR(G45=""A"",G45=""X"",G45="""")=FALSE,""Err10"",IF(OR(AND(G45=""A"",OR(D45<>"""",E45<>"""",F45<>"""",H45<>"""")),AND(G45=""X"",OR(D45<>"""",E45<>"""",F45<>"""",H45<>"""")))=TRUE,""Err11"",IF(AND(OR(D45<>"""",E45<>"""",F45<>"""",H45<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))"
"IF(AND(D11="""",OR(E11<>"""",F11<>""""))=TRUE,""Err8"","""")"
"IF(ISTEXT(C11)=FALSE,""Err1"","""")"
"IF(ISERROR(SEARCH(""%"",D11,1))=FALSE,""Err2"",IF(OR(D11="""",ISNUMBER(INT(D11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D11,1))=FALSE,""Err4"",IF(OR(D11="""",AND(INT(D11)>=1,INT(D11)<=999))=FALSE,""Err5"",IF(AND(D11<>"""",E11="""",F11="""",G11="""")=TRUE,""Err7"",IF(AND(D11="""",OR(E11<>"""",F11<>"""",G11<>""""))=TRUE,""Err8"",""""))))))"
"IF(ISERROR(SEARCH(""%"",E11,1))=FALSE,""Err2"",IF(OR(E11="""",ISNUMBER(INT(E11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",E11,1))=FALSE,""Err4"",IF(OR(E11="""",AND(INT(E11)>=0,INT(E11)<=100))=FALSE,""Err6"",IF(OR(AND(E11="""",F11="""",G11="""",OR(D11<>"""")))=TRUE,""Err9"","""")))))"
"IF(OR(H11=""A"",H11=""X"",H11="""")=FALSE,""Err10"",IF(OR(AND(H11=""A"",OR(D11<>"""",E11<>"""",F11<>"""",G11<>"""",I11<>"""")),AND(H11=""X"",OR(D11<>"""",E11<>"""",F11<>"""",G11<>"""",I11<>"""")))=TRUE,""Err11"",""""))"
"IF(OR(I11=""Y"",I11="""")=FALSE,""Err12"",IF(AND(I11=""Y"",D11="""",E11="""",F11="""",G11="""")=TRUE,""Err13"",""""))"
"IF(ISTEXT(C12)=FALSE,""Err1"","""")"
"IF(ISERROR(SEARCH(""%"",D12,1))=FALSE,""Err2"",IF(OR(D12="""",ISNUMBER(INT(D12)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D12,1))=FALSE,""Err4"",IF(OR(D12="""",AND(INT(D12)>=1,INT(D12)<=999))=FALSE,""Err5"",IF(AND(D12<>"""",E12="""",F12="""",G12="""")=TRUE,""Err7"",IF(AND(D12="""",OR(E12<>"""",F12<>"""",G12<>""""))=TRUE,""Err8"",""""))))))"
"IF(ISERROR(SEARCH(""%"",E12,1))=FALSE,""Err2"",IF(OR(E12="""",ISNUMBER(INT(E12)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",E12,1))=FALSE,""Err4"",IF(OR(E12="""",AND(INT(E12)>=0,INT(E12)<=100))=FALSE,""Err6"",IF(OR(AND(E12="""",F12="""",G12="""",OR(D12<>"""")))=TRUE,""Err9"","""")))))"
"IF(ISERROR(SEARCH(""%"",G12,1))=FALSE,""Err2"",IF(OR(G12="""",ISNUMBER(INT(G12)))=FALSE,""Err3"",IF(OR(G12="""",AND(INT(G12)>=0,INT(G12)<=100))=FALSE,""Err6"",IF(AND(G12<>"""",ISERROR(SEARCH(""."",RIGHT(G12,2),1)))=TRUE,""err14"",IF(OR(AND(E12="""",F12="""",G12="""",OR(D12<>"""")))=TRUE,""Err9"","""")))))"
"IF(OR(H12=""A"",H12=""X"",H12="""")=FALSE,""Err10"",IF(OR(AND(H12=""A"",OR(D12<>"""",E12<>"""",F12<>"""",G12<>"""")),AND(H12=""X"",OR(D12<>"""",E12<>"""",F12<>"""",G12<>"""")))=TRUE,""Err11"",""""))"
"IF(OR(I12=""Y"",I12="""")=FALSE,""Err12"",IF(AND(I12=""Y"",D12="""",E12="""",F12="""",G12="""")=TRUE,""Err13"",""""))"
"IF(ISERROR(SEARCH(""%"",D49,1))=FALSE,""Err1"",IF(OR(D49="""",ISNUMBER(INT(D49)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D49,1))=FALSE,""Err3"",IF(OR(D49="""",AND(INT(D49)>=1,INT(D49)<=999))=FALSE,""Err4"",""""))))"
"IF(ISERROR(SEARCH(""%"",E49,1))=FALSE,""Err1"",IF(OR(E49="""",ISNUMBER(INT(E49)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E49,1))=FALSE,""Err3"",IF(OR(E49="""",AND(INT(E49)>=1,INT(E49)<=100))=FALSE,""Err5"",""""))))"
"SUM(D7:D104)"
"SUM(D105:D140)"
"D41+D66+D80+D131"
"D87+D97+D104"
"D8+D38+D45+D67+D106"
"D75+D110"
"D85+D118"
"D11+D12+D16+D22+D103+D121"
"D13+D28+D35+D36+D59+D79+D91+D92+D96+D102+D112+D113+D115+D122+D123"
"D10+D23+D25+D27+D31+D33+D43+D48+D49+D54+D56+D60+D68+D76+D78+D94+D108+D119+D128+D132"
"D18+D29+D39+D83+D133+D134"
"D42+D52+D53+D63+D93+D101+D107+D117+D125+D126+D129+D130+D136+D137+D139"
"D40+D140"
"SUM(D146:D156)"
"D50+D124"
"D14+D135+D138"
"D95"
"D160+D161+D162"
"D168-D157-D163"
"SUM(D7:D140)"
"D58+D87+D99+D127"
"D20+D32+D86+D95"
"D17+D24+D44+D89+D97+D100+D104+D116"
"D37+D41+D66+D80+D131"
"D9+D18+D29+D83+D109+D133+D134"
"D14+D15+D51+D84+D85+D105+D118+D120+D135+D138"
"D28+D40+D73+D88+D96+D140"
"D13+D35+D59+D79+D102+D112+D113+D122+D123"
"D30+D36+D62+D72+D81"
"D8+D38+D45+D60+D67+D106"
"D11+D12+D16+D22+D103+D121"
"D39+D50+D74+D75+D110+D124"
"D19+D47+D64"
"D10+D21+D26+D31+D61+D71+D77"
"D25+D27+D43+D48+D49+D68+D76+D132"
"D23+D55+D91+D92+D115"
"D57+D70+D82+D98"
"D34+D42+D54+D56+D63+D65"
"D33+D46+D78+D93+D94+D108+D111+D119+D128"
"D7+D69"
"SUM(D52,D53,D90,D101,D107,D114,D117,D125,D126,D129,D130,D136,D137,D139)"
"SUM(D7:D140)"
"AVERAGE(B3:B71)"
"MEDIAN(B3:B71)"
"STDEV(B3:B71)"
"MIN(B3:B71)"
"MAX(B3:B71)"
"COUNTIF(B3:B71,""<5.1"")"
"COUNTIF(B3:B71,""<10.1"")"
"COUNTIF(B3:B71,""<15.1"")-3"
"COUNTIF(B3:B71,""<20.1"")-12"
"COUNTIF(B3:B71,"">20.9"")"
"COUNTIF(B3:B71,""<1"")"
"COUNTIF(B3:B71,""<2"")"
"COUNTIF(B3:B71,""<3"")"
"COUNTIF(B3:B71,""<4"")"
"COUNTIF(B3:B71,""<5"")"
"COUNTIF(B3:B71,""<6"")"
"COUNTIF(B3:B71,""<7"")"
"COUNTIF(B3:B71,""<8"")"
"COUNTIF(B3:B71,""<9"")"
"COUNTIF(B3:B71,""<10"")-1"
"COUNTIF(B3:B71,""<11"")-3"
"COUNTIF(B3:B71,""<12"")-3"
"COUNTIF(B3:B71,""<13"")-3"
"COUNTIF(B3:B71,""<14"")-3"
"COUNTIF(B3:B71,""<15"")-7"
"COUNTIF(B3:B71,""<16"")-7"
"COUNTIF(B3:B71,""<17"")-13"
"COUNTIF(B3:B71,""<18"")-19"
"COUNTIF(B3:B71,""<19"")-20"
"COUNTIF(B3:B71,""<20"")-28"
"COUNTIF(B3:B71,""<21"")-34"
"COUNTIF(B3:B71,""<22"")-43"
"COUNTIF(B3:B71,""<23"")-49"
"COUNTIF(B3:B71,""<24"")-59"
"COUNTIF(B3:B71,""<25"")-61"
"COUNTIF(B3:B71,""<26"")-67"
"SUM(B2:P2)"
"SUM(D6:R6)"
"100*S6/$S$6"
"C7"
"AVERAGE(D19:D54)"
"AVERAGE(J8:J43)"
"AVERAGE(S8:S53)"
"C6/C9"
"C7/C9"
"C8/C9"
"C6/C9"
"C7/C9"
"C8/C9"
"SUM(C9:C98)"
"C19+D19+E19+F19+G19"
"H21/$H$19"
"VLOOKUP(I21,$A$46:$C$55,3,TRUE)"
"LEFT(J21,1)"
"SUM(C23:G23)"
"AVERAGE(C21:C35)"
"COUNTIF(K21:K34,J36)"
"STDEV(C21:C34)"
"COUNTIF(K21:K34,J37)"
"MIN(C21:C34)"
"COUNTIF(K21:K34,J38)"
"MAX(C21:C34)"
"C39-C38"
"LOOKUP(B5,B$10:B$21,A$10:A$21)"
"C2/30"
"SUM(C2:C9)"
"C2/C$9"
"SUM(C2:C8)"
"COUNTA(A2:A22)"
"SUM(B2:B22)"
"B23/$A$23"
"COUNTA(A31:A41)"
"SUM(B31:B41)"
"B42/$A$42"
"C2/$C$6"
"C2*A2"
"SUM(C2:C5)"
"(SUM(E2:E5))/30"
"E6"
"SUM(B2:B6)"
"B7/5"
"C2/$C$5"
"C2*A2"
"SUM(C2:C4)"
"(SUM(E2:E4))/30"
"E5"
"C2/$C$4"
"C2*A2"
"SUM(C2:C3)"
"(SUM(E2:E3))/30"
"E4"
"C2/$C$6"
"C2*A2"
"SUM(C2:C5)"
"(SUM(E2:E5))/30"
"E6"
"C2/$C$7"
"C2*A2"
"SUM(C2:C6)"
"(SUM(E2:E6))/30"
"E7"
"C3/$C$7"
"C3*A3"
"SUM(C3:C6)"
"(SUM(E3:E6))/30"
"E7"
"B2/63"
"B2/30"
"SUM(B2:B9)"
"C3/C$5"
"SUM(C3:C4)"
"C9/C$12"
"SUM(C8:C11)"
"B2/30"
"SUM(B2:B3)"
"B7/$B$10"
"SUM(B7:B9)"
"B2/30"
"SUM(B2:B3)"
"'Q3 Data'!E6"
"'Q7 Data'!E5"
"'Q11 Data'!E4"
"'Q15 Data'!E6"
"'Q19 Data'!E7"
"'Q23 Data'!E7"
"B11/30"
"SUM(B11:B12)"
"1.85*80"
"SUM(C2:G2)"
"1.3*90"
"1.85*57"
"1.3*74"
"1.85*92"
"1.3*92"
"((D2*4)+(E2*3.5)+(F2*3)+(G2*2.5)+(H2*2)+(I2*1.5)+(J2*1))/(C2-L2)"
"(C7)/($C$28)"
"SUM(C7:C12)"
"(C14)+(C23)+(C25)"
"(C7)/($C$38)"
"SUM(C7:C32)"
"SUM(C33:C35)"
"SUM(B6:G6)"
"SUM(B6:H6)"
"SUM(B6:G6)"
"SUM(C6:E6)"
"(C7)/($C$20)"
"SUM(C7:C11)"
"SUM(C14:C17)"
"(C12)+(C18)"
"SUM(C7:C17)"
"(C28)-(C24)-(C26)-(C18)"
"SUM(C18:C20)"
"(C28)-6999"
"(C6)/($C$19)"
"SUM(C6:C18)"
"(C7)/($C$24)"
"SUM(C7:C16)"
"(C24)-(C19)"
"SUM(E19:E21)"
"(C6)/(B6)"
"(B12)+(B9)"
"7687+0"
"(B9)/(B7)"
"7883+1"
"5707+0"
"5803+6"
"(B31)"
"(B12)/(B7)"
"(B18)/(B31)"
"(B19)/(B31)"
"(B20)/(B31)"
"(B21)/(B31)"
"(B22)/(B31)"
"(B23)/(B31)"
"(B24)/(B31)"
"(B25)/(B31)"
"(B26)/(B31)"
"(B27)/(B31)"
"(B28)/(B31)"
"(B29)/(B31)"
"SUM(B18:B29)"
"SUM(C18:C30)"
"(B18)+(B19)+(B20)+(B21)+(B22)+(B23)+(B26)+(B27)"
"(B34)/(B31)"
"(B9)+(B12)"
"B9/B7"
"(B31)"
"B12/B7"
"(B18)/(B31)"
"(B19)/(B31)"
"(B20)/(B31)"
"(B21)/(B31)"
"(B22)/(B31)"
"(B23)/(B31)"
"(B24)/(B31)"
"(B25)/(B31)"
"(B26)/(B31)"
"(B27)/(B31)"
"(B28)/(B31)"
"(B29)/(B31)"
"SUM(B18:B30)"
"B18+B19+B20+B21+B22+B23+B26+B27"
"(B34)/(B31)"
"SUM(E7:J7)"
"(C7)+(K7)"
"SUM(C7:I7)"
"(finaid!C24)/(finaid!C7)"
"(finaid!K24)/(finaid!M7)"
"(C7)*30"
"(C7)+(F7)+(I7)"
"((C14)-(C7))/(C7)"
"(C8)/(transfers!C7)"
"(F8)/(transfers!C7)"
"(I8)/(transfers!C7)"
"(L8)/(transfers!C7)"
"(O8)/(transfers!C7)"
"(R8)/(transfers!C7)"
"(C22)/(transfers!F7)"
"(F22)/(transfers!F7)"
"(I22)/(transfers!F7)"
"(L22)/(transfers!F7)"
"(O22)/(transfers!F7)"
"(R22)/(transfers!F7)"
"(C36)/(transfers!I7)"
"(F36)/(transfers!I7)"
"(I36)/(transfers!I7)"
"(L36)/(transfers!I7)"
"(O36)/(transfers!I7)"
"(R36)/(transfers!I7)"
"(C50)/(transfers!C22)"
"(F50)/(transfers!C22)"
"(I50)/(transfers!C22)"
"(L50)/(transfers!C22)"
"(O50)/(transfers!C22)"
"(R50)/(transfers!C22)"
"(C64)/(transfers!F22)"
"(F64)/(transfers!F22)"
"(I64)/(transfers!F22)"
"(L64)/(transfers!F22)"
"(O64)/(transfers!F22)"
"(R64)/(transfers!F22)"
"(C84)/(transfers!I28)"
"(F84)/(transfers!I28)"
"(I84)/(transfers!I28)"
"(L84)/(transfers!I28)"
"(O84)/(transfers!I28)"
"(R84)/(transfers!I28)"
"(C92)/(transfers!L7)"
"(F92)/(transfers!L7)"
"(I92)/(transfers!L7)"
"(L92)/(transfers!L7)"
"(O92)/(transfers!L7)"
"(R92)/(transfers!L7)"
"(C108)/(transfers!D7)"
"(F108)/(transfers!D7)"
"(I108)/(transfers!D7)"
"(L108)/(transfers!D7)"
"(O108)/(transfers!D7)"
"(R108)/(transfers!D7)"
"(C122)/(transfers!G7)"
"(F122)/(transfers!G7)"
"(I122)/(transfers!G7)"
"(L122)/(transfers!G7)"
"(O122)/(transfers!G7)"
"(R122)/(transfers!G7)"
"(C136)/(transfers!J7)"
"(F136)/(transfers!J7)"
"(I136)/(transfers!J7)"
"(L136)/(transfers!J7)"
"(O136)/(transfers!J7)"
"(R136)/(transfers!J7)"
"(C150)/(transfers!D22)"
"(F150)/(transfers!D22)"
"(I150)/(transfers!D22)"
"(L150)/(transfers!D22)"
"(O150)/(transfers!D22)"
"(R150)/(transfers!D22)"
"(C164)/(transfers!G22)"
"(F164)/(transfers!G22)"
"(I164)/(transfers!G22)"
"(L164)/(transfers!G22)"
"(O164)/(transfers!G22)"
"(R164)/(transfers!G22)"
"(C184)/(transfers!J28)"
"(F184)/(transfers!J28)"
"(I184)/(transfers!J28)"
"(L184)/(transfers!J28)"
"(O184)/(transfers!J28)"
"(R184)/(transfers!J28)"
"(C192)/(transfers!M7)"
"(F192)/(transfers!M7)"
"(I192)/(transfers!M7)"
"(L192)/(transfers!M7)"
"(O192)/(transfers!M7)"
"(R192)/(transfers!M7)"
"(C7)/(E7)"
"SUM(C7:C17)"
"(C7)/($C$28)"
"SUM(C7:C12)"
"(C14)+(C23)+(C25)"
"(C6)/($C$37)"
"SUM(D6:D15)"
"SUM(C6:C31)"
"SUM(C32:C34)"
"SUM(B6:G6)"
"SUM(B6:H6)"
"SUM(C6:E6)"
"(C7)/($C$20)"
"SUM(C7:C11)"
"SUM(C14:C17)"
"(C12)+(C18)"
"SUM(C7:C17)"
"(C28)-(C24)-(C26)-(C18)"
"SUM(C18:C20)"
"(C6)/($C$19)"
"SUM(C6:C18)"
"(I9)/(G9)"
"SUM(D9:D13)"
"SUM(D18:D31)"
"(D14)+(D32)"
"SUM(C7:C16)"
"(($C$7*E7)+($C$8*E8)+($C$9*E9)+($C$10*E10)+($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15))/650"
"(C21)-(C17)"
"(($C$21*E21)-($C$17*E17))/($C$19)"
"(C7)/($C$24)"
"SUM(C7:C16)"
"(C24)-(C19)"
"SUM(E19:E21)"
"(C6)/(B6)"
"(B12)+(B9)"
"7687+0"
"(B9)/(B7)"
"7883+1"
"5707+0"
"5803+6"
"(B31)"
"(B12)/(B7)"
"(B18)/(B31)"
"(B19)/(B31)"
"(B20)/(B31)"
"(B21)/(B31)"
"(B22)/(B31)"
"(B23)/(B31)"
"(B24)/(B31)"
"(B25)/(B31)"
"(B26)/(B31)"
"(B27)/(B31)"
"(B28)/(B31)"
"(B29)/(B31)"
"SUM(B18:B29)"
"SUM(C18:C30)"
"(B18)+(B19)+(B20)+(B21)+(B22)+(B23)+(B26)+(B27)"
"(B34)/(B31)"
"(B9)+(B12)"
"B9/B7"
"(B31)"
"B12/B7"
"(B18)/(B31)"
"(B19)/(B31)"
"(B20)/(B31)"
"(B21)/(B31)"
"(B22)/(B31)"
"(B23)/(B31)"
"(B24)/(B31)"
"(B25)/(B31)"
"(B26)/(B31)"
"(B27)/(B31)"
"(B28)/(B31)"
"(B29)/(B31)"
"SUM(B18:B30)"
"B18+B19+B20+B21+B22+B23+B26+B27"
"(B34)/(B31)"
"SUM(E7:J7)"
"(C7)+(K7)"
"(C6)+(E6)"
"(C10)/(I10)"
"(F10)/(I10)"
"(C10)+(F10)"
"(C10)/(K10)"
"(F10)/(M10)"
"(K10)+(M10)"
"(I10)/(O10)"
"SUM(C7:I7)"
"(finaid!C25)/(finaid!C7)"
"(finaid!K25)/(finaid!M7)"
"(C7)*30"
"SUM(C7:I7)"
"(C7)+(F7)+(I7)"
"((C14)-(C7))/(C7)"
"(C8)/(transfers!C7)"
"(F8)/(transfers!C7)"
"(I8)/(transfers!C7)"
"(L8)/(transfers!C7)"
"(O8)/(transfers!C7)"
"(R8)/(transfers!C7)"
"(C22)/(transfers!F7)"
"(F22)/(transfers!F7)"
"(I22)/(transfers!F7)"
"(L22)/(transfers!F7)"
"(O22)/(transfers!F7)"
"(R22)/(transfers!F7)"
"(C36)/(transfers!I7)"
"(F36)/(transfers!I7)"
"(I36)/(transfers!I7)"
"(L36)/(transfers!I7)"
"(O36)/(transfers!I7)"
"(R36)/(transfers!I7)"
"(C50)/(transfers!C22)"
"(F50)/(transfers!C22)"
"(I50)/(transfers!C22)"
"(L50)/(transfers!C22)"
"(O50)/(transfers!C22)"
"(R50)/(transfers!C22)"
"(C64)/(transfers!F22)"
"(F64)/(transfers!F22)"
"(I64)/(transfers!F22)"
"(L64)/(transfers!F22)"
"(O64)/(transfers!F22)"
"(R64)/(transfers!F22)"
"(C84)/(transfers!I28)"
"(F84)/(transfers!I28)"
"(I84)/(transfers!I28)"
"(L84)/(transfers!I28)"
"(O84)/(transfers!I28)"
"(R84)/(transfers!I28)"
"(C92)/(transfers!L7)"
"(F92)/(transfers!L7)"
"(I92)/(transfers!L7)"
"(L92)/(transfers!L7)"
"(O92)/(transfers!L7)"
"(R92)/(transfers!L7)"
"(C108)/(transfers!D7)"
"(F108)/(transfers!D7)"
"(I108)/(transfers!D7)"
"(L108)/(transfers!D7)"
"(O108)/(transfers!D7)"
"(R108)/(transfers!D7)"
"(C122)/(transfers!G7)"
"(F122)/(transfers!G7)"
"(I122)/(transfers!G7)"
"(L122)/(transfers!G7)"
"(O122)/(transfers!G7)"
"(R122)/(transfers!G7)"
"(C136)/(transfers!J7)"
"(F136)/(transfers!J7)"
"(I136)/(transfers!J7)"
"(L136)/(transfers!J7)"
"(O136)/(transfers!J7)"
"(R136)/(transfers!J7)"
"(C150)/(transfers!D22)"
"(F150)/(transfers!D22)"
"(I150)/(transfers!D22)"
"(L150)/(transfers!D22)"
"(O150)/(transfers!D22)"
"(R150)/(transfers!D22)"
"(C164)/(transfers!G22)"
"(F164)/(transfers!G22)"
"(I164)/(transfers!G22)"
"(L164)/(transfers!G22)"
"(O164)/(transfers!G22)"
"(R164)/(transfers!G22)"
"(C184)/(transfers!J28)"
"(F184)/(transfers!J28)"
"(I184)/(transfers!J28)"
"(L184)/(transfers!J28)"
"(O184)/(transfers!J28)"
"(R184)/(transfers!J28)"
"(C192)/(transfers!M7)"
"(F192)/(transfers!M7)"
"(I192)/(transfers!M7)"
"(L192)/(transfers!M7)"
"(O192)/(transfers!M7)"
"(R192)/(transfers!M7)"
"(C7)/(E7)"
"SUM(C7:C18)"
"SUM(C7:F7)"
"SUM(H7:L7)"
"COUNTIF(List!$C3:$N84,1)"
"COUNTIF(List!$C3:$N84,2)"
"COUNTIF(List!$C3:$N84,3)-1"
"COUNTIF(List!$C3:$N84,4)"
"COUNTIF(List!$C3:$N84,5)"
"SUM(B3:F3)"
"COUNTIF(List!$O$3:$O$84,1)"
"COUNTIF(List!$O$3:$O$84,2)"
"COUNTIF(List!$O$3:$O$84,3)"
"COUNTIF(List!$O$3:$O$84,4)"
"COUNTIF(List!$O$3:$O$84,5)"
"COUNTIF(List!$P$3:$P$84,1)"
"COUNTIF(List!$P$3:$P$84,2)"
"COUNTIF(List!$P$3:$P$84,3)"
"COUNTIF(List!$P$3:$P$84,4)"
"COUNTIF(List!$P$3:$P$84,5)"
"COUNTIF(List!$Q$3:$Q$84,1)"
"COUNTIF(List!$Q$3:$Q$84,2)-2"
"COUNTIF(List!$Q$3:$Q$84,3)-4"
"COUNTIF(List!$Q$3:$Q$84,4)"
"COUNTIF(List!$Q$3:$Q$84,5)"
"COUNTIF(List!$R$3:$R$84,1)"
"COUNTIF(List!$R$3:$R$84,2)-3"
"COUNTIF(List!$R$3:$R$84,3)"
"COUNTIF(List!$R$3:$R$84,4)"
"COUNTIF(List!$R$3:$R$84,5)"
"COUNTIF(List!$S$3:$S$84,1)"
"COUNTIF(List!$S$3:$S$84,2)"
"COUNTIF(List!$S$3:$S$84,3)-2"
"COUNTIF(List!$S$3:$S$84,4)"
"COUNTIF(List!$S$3:$S$84,5)"
"B2*3"
"C2+D2"
"E2/50*45"
"H2*2"
"L2*3.214285714"
"D8*6.5"
"D20*6.5*1.5"
"MAX(D11:D57)"
"MIN(G11:G57)"
"AVERAGE(D11:D57)"
"MEDIAN(D11:D56)"
"SUM(C9:L9)"
"SUM(M3:S3)"
"SUM(M3:S3)/4"
"122/4"
"(B9+C9+D9+E9+F9)"
"SUM(B9:B33)/COUNT(B9:B33)"
"(+D14/9)/2.08333"
"-38-14"
"SUM(D14:D25)"
"SUM(D31:D43)"
"SUM(D50:D50)"
"SUM(D64:D68)"
"(23+19)/2"
"-23-78"
"-16-72"
"SUM(D75:D84)"
"SUM(D90:D92)"
"+D26+D45+D52+D70+D85+D93+D108"
"(+D14/7)/2.08333"
"SUM(D14:D24)"
"SUM(D30:D42)"
"SUM(D49:D51)"
"SUM(D64:D68)"
"SUM(D75:D84)"
"SUM(D90:D92)"
"(10-15)/15"
"+D25+D44+D53+D70+D85+D93+D108"
"AVERAGE(B3:P3,B13:P13)"
"AVERAGE(A10:P10,A20:P20)"
"AVERAGE(B23,B64)"
"SUM(D4-C4)/0.04166667"
"E4*60"
"SUM(F4)"
"SUM(0)"
"SUM(G4:H4)"
"D4-C4"
"IF(K4=""Y"",40, IF(K4=""N"",0, IF(K4="""","""")))"
"SUM(F4)"
"SUM(H4,F5)"
"SUM(J4+(D5-C5))"
"IF(K5=""Y"",20, IF(K5=""N"",0, IF(K5="""","""")))"
"SUM(G5,F6)"
"SUM(H5)"
"IF(K12=""Y"",28, IF(K12=""N"",0, IF(K12="""","""")))"
"IF(K14=""Y"",30, IF(K14=""N"",0, IF(K14="""","""")))"
"G15"
"IF(K16=""Y"",45, IF(K16=""N"",0, IF(K16="""","""")))"
"SUM(L4:L22)"
"SUM(L4:L22)"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"SUM(D4-C4)/0.04166667"
"E4*60"
"SUM(F4)"
"SUM(0)"
"F4"
"D4-C4"
"IF(K4=""Y"",40, IF(K4=""N"",0, IF(K4="""","""")))"
"G4"
"SUM(H4,F5)"
"SUM(I4,F5)"
"SUM(J4+(D5-C5))"
"SUM(G4,F6)"
"SUM(H5,F7)"
"IF(K8=""Y"",45, IF(K8=""N"",0, IF(K8="""","""")))"
"SUM(G12)"
"IF(K14=""Y"",30, IF(K14=""N"",0, IF(K14="""","""")))"
"IF(K20=""Y"",46, IF(K20=""N"",0, IF(K20="""","""")))"
"SUM(L4:L20)"
"SUM(L4:L20)"
"IF(L21>299,""Present Full Day"",IF(L21>149,""Present Half Day"",IF(L21<150,""Absent Full Day"")))"
"IF(L21>299,""Present Full Day"",IF(L21>149,""Present Half Day"",IF(L21<150,""Absent Full Day"")))"
"SUM(D4-C4)/0.04166667"
"E4*60"
"SUM(F4)"
"SUM(0)"
"SUM(G4:H4)"
"D4-C4"
"IF(K4=""Y"",40, IF(K4=""N"",0, IF(K4="""","""")))"
"SUM(F4)"
"SUM(H4,F5)"
"SUM(J4+(D5-C5))"
"SUM(G5,F6)"
"SUM(H5)"
"IF(K12=""Y"",28, IF(K12=""N"",0, IF(K12="""","""")))"
"IF(K14=""Y"",30, IF(K14=""N"",0, IF(K14="""","""")))"
"G15"
"IF(K16=""Y"",45, IF(K16=""N"",0, IF(K16="""","""")))"
"SUM(L4:L22)"
"SUM(L4:L22)"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))"
"COUNTIF(K1:K64,""Active"")"
"COUNTIF(L7:L64,""Type I"")"
"COUNTIF(C1:C64,"">07/01/01"")"
"COUNTIF(J1:J64,""Active FY02"")"
"COUNTIF(M7:M64,""Type I FY02"")"
"COUNTIF(J2:J65,""Active FY01"")"
"COUNTIF(M2:M64,""Type I FY01"")"
"COUNTIF(J3:J66,""Active FY00"")"
"COUNTIF(M4:M64,""Type I FY00"")"
"COUNTIF(J4:J67,""Active FY99"")"
"COUNTIF(M7:M64,""Type I FY97"")"
"COUNTIF(J5:J68,""Active FY97"")"
"COUNTIF(J6:J69,""Active FY94"")"
"COUNTIF(L1:L64,""Type 2"")"
"COUNTIF(J7:J70,""Active FY93"")"
"COUNTIF(M2:M65,""Type 2 FY02"")"
"COUNTIF(J8:J71,""Active FY92"")"
"COUNTIF(M3:M66,""Type 2 FY00"")"
"COUNTIF(M4:M67,""Type 2 FY99"")"
"COUNTIF(K1:K64,""Exempt"")"
"COUNTIF(M5:M68,""Type 2 FY97"")"
"COUNTIF(J2:J65,""Exempt FY02"")"
"COUNTIF(M6:M69,""Type 2 FY94"")"
"COUNTIF(J3:J66,""Exempt FY01"")"
"COUNTIF(M7:M71,""Type 2 FY93"")"
"COUNTIF(M8:M72,""Type 2 FY92"")"
"COUNTIF(K1:K64,""Complete"")"
"COUNTIF(J2:J64,""Complete FY02"")"
"COUNTIF(L1:L64,""Type 3"")"
"COUNTIF(J3:J65,""Complete FY01"")"
"COUNTIF(M2:M65,""Type 3 FY01"")"
"COUNTIF(K1:K64,""Deferred"")"
"COUNTIF(J1:J64,""Not Funded FY02"")"
"COUNTIF(C1:C43,"">07/01/01"")"
"COUNTIF(J7:J43,""Active"")"
"COUNTIF(K1:K43,""Type I"")"
"COUNTIF(I1:I43,""Active FY02"")"
"COUNTIF(L5:L43,""TypeI FY02"")"
"COUNTIF(I7:I46,""Active FY01"")"
"COUNTIF(L7:L43,""Type I FY01"")"
"COUNTIF(I7:I43,""Active FY00"")"
"COUNTIF(I2:I43,""Active FY98"")"
"COUNTIF(K1:K43,""Type II"")"
"COUNTIF(I3:I44,""Active FY97"")"
"COUNTIF(L7:L43,""Type II FY02"")"
"COUNTIF(L3:L45,""Type II FY01"")"
"COUNTIF(J7:J43,""Completed"")"
"COUNTIF(L4:L43,""Type II FY00"")"
"COUNTIF(I7:I43,""Completed FY02"")"
"COUNTIF(L7:L51,""Type II FY97"")"
"COUNTIF(I7:I43,""Completed FY00"")"
"COUNTIF(K9:K53,""Type III"")"
"COUNTIF(J1:J43,""Not Funded"")"
"COUNTIF(L10:L54,""Type III FY98"")"
"COUNTIF(I2:I44,""Not Funded FY01"")"
"COUNTIF(I1:I43,""Exempt"")"
"COUNTIF(I1:I43,""Deferred"")"
"'RIT Annual Report'!$C$66"
"'NTID Annual Report'!$C$46"
"SUM(F5:G5)"
"SUM(B4:Q4)"
"SUM(B4*0.7)"
"SUM(F13:G13)"
"H13/E13"
"SUM(E13:E384)"
"LOOKUP(B2,grades!$A$2:'grades'!$B$13)"
"LOOKUP(B2,grades!$C$2:'grades'!$D$13)"
"SUM(AVERAGE(B2:B53))"
"SUM(B11:E11)"
"SUM(B30:F30)"
" IF(A12=""HD"",7,IF(A12=""DI"",6,IF(A12=""CR"",5,IF(A12=""PS"",4,0))))"
"IF(OR(A12=""TCR"",A12=""PCR"",A12=""FCR"",A12=""SY"",A12=""TA"",A12=""US"",A12=""GP"",A12=""AW"",A12=""SX"",A12=""IP"",A12=""AA"",A12=""AE"",A12=""NA"",A12=""*""),0,C12)"
"SUM(B12*C12)"
"SUM(B12:B35)"
"( E36)/((D36))"
"B3*C3"
"B3+B4+B5+B6+B7+B8+B9+B10+B11+B12+B13"
"D14/B14"
"D14/B14"
"D14/B14"
"+A2*B2"
"+C2/B2"
"SUM(C2:C3)/SUM(B2:B3)"
"SUM(C2:C4)/SUM(B2:B4)"
"SUM(C2:C5)/SUM(B2:B5)"
"SUM(C2:C6)/SUM(B2:B6)"
"SUM(C2:C7)/SUM(B2:B7)"
"SUM(C2:C8)/SUM(B2:B8)"
"SUM(C2:C9)/SUM(B2:B9)"
"SUM(C2:C10)/SUM(B2:B10)"
"SUM(C2:C11)/SUM(B2:B11)"
"SUM(C2:C12)/SUM(B2:B12)"
"SUM(C2:C13)/SUM(B2:B13)"
"SUM(C2:C14)/SUM(B2:B14)"
"SUM(C2:C15)/SUM(B2:B15)"
"SUM(C2:C16)/SUM(B2:B16)"
"SUM(C2:C17)/SUM(B2:B17)"
"SUM(C2:C18)/SUM(B2:B18)"
"SUM(C2:C19)/SUM(B2:B19)"
"SUM(C2:C20)/SUM(B2:B20)"
"+B21*A21"
"SUM(C2:C21)/SUM(B2:B21)"
"SUM(C2:C22)/SUM(B2:B22)"
"SUM(C2:C23)/SUM(B2:B23)"
"SUM(C2:C24)/SUM(B2:B24)"
"SUM(C2:C25)/SUM(B2:B25)"
"SUM(C2:C26)/SUM(B2:B26)"
"SUM(C2:C27)/SUM(B2:B27)"
"SUM(C2:C28)/SUM(B2:B28)"
"SUM(C2:C29)/SUM(B2:B29)"
"SUM(C2:C30)/SUM(B2:B30)"
"SUM(C2:C31)/SUM(B2:B31)"
"SUM(C2:C32)/SUM(B2:B32)"
"SUM(C2:C33)/SUM(B2:B33)"
"SUM(C2:C34)/SUM(B2:B34)"
"SUM(C2:C35)/SUM(B2:B35)"
"SUM(C2:C36)/SUM(B2:B36)"
"SUM(C2:C37)/SUM(B2:B37)"
"SUM(C2:C38)/SUM(B2:B38)"
"SUM(C2:C39)/SUM(B2:B39)"
"SUM(C2:C40)/SUM(B2:B40)"
"SUM(C2:C41)/SUM(B2:B41)"
"SUM(C11*4)"
"SUM(C12*3)"
"SUM(C13*2)"
"SUM(D17/C17)"
"SUM(C14*1)"
"SUM(C15*0)"
"SUM(C11:C15)"
"100*SUM(B2:L2)/105"
"AVERAGE(B3:B53)"
"STDEV(B3:B54)"
"B4+C4+D4+E4+F4+G4+H4+I4+J4+K4"
"L4+M4+N4+O4+P4"
"R4 + S4 + T4 + U4 + V4 + W4 + X4 + Y4 + Z4 + AA4 + AB4"
"AC4-AD4"
"AE4+AF4"
"Q4+AG4"
"2160-AH4"
"1920-AH4"
"1680-AH4"
"1440-AH4"
"(AH4/940)*100"
"(AH5/1040)*100"
"IF(ISERROR(I4),""ERROR"",A4)"
"IF(ISERROR(O4),"""","" ""&O4)"
"IF(ISBLANK(D4),"""",MATCH(D4,GradePlusses,0))"
"IF(ISERROR(I4),"""",I4)"
"J4="""""
"IF(K4,"""",RANK(J4,RanksClean,1))"
"IF(K4,"""",L4+(Epsilon*A4))"
"IF(K4,"""",RANK(M4,TieBreakers,1))"
"INDEX(iTitles,MATCH(A4,Untied,0))"
"""Percentage ""&IF(SUM(F16:AF16)=1,""(100% total)"",""(must add up to 100%)"")"
"IF(OR(F15,F15>""""),F15,"""")"
"(IF(SUM(E20:AE20),ROUND(SUMPRODUCT($F$16:$AF$16,E20:AE20),2),""""))"
"IF(C20<>"""",HLOOKUP(C20/100,GradeTable,2),"""")"
"IF(OR(C19,C19>""""),C19,"""")"
"COUNT(B8:B15)"
"MAX(B8:B15)"
"MIN(100,B3+(C4-B4))"
"MEDIAN(B8:B15)"
"MAX(80,B$4)"
"AVERAGE(B8:B15)"
"MIN(B8:B15)"
"MODE(B8:B15)"
"ROUND((C$3-C$4)/(B$3-B$4)*(B8-B$4)+C$4,0)"
"ROUND((C8+E8+G8+2*I8)/5,0)"
"COUNTIF(C$8:C$15,"">=90"")"
"COUNTIF(C$8:C$15,"">=80"")-C19"
"COUNTIF(C$8:C$15,"">=70"")-C19-C20"
"COUNTIF(C$8:C$15,"">=60"")-C19-C20-C21"
"COUNTIF(C$8:C$15,""<60"")"
"'Course (Attend)'!F16"
"COUNTA(F15:AF15)"
"SUM(F16:AF16)"
"Tests"
"(IF(SUM(F22:AF22),ROUND(SUM(F22:AF22)/$F$19,2),""""))"
"IF(C22<>"""",HLOOKUP(C22,GradeTable,2),"""")"
"IF(C22<>"""",HLOOKUP(C22,GradeTable,3),"""")"
"'Course (Attend)'!E22"
"IF(OR(C21,C21>""""),C21,"""")"
"IF(SUM(C22:C62),AVERAGE(C22:C62),"""")"
"IF(SUM(C22:C62),MAX(C22:C62),"""")"
"IF(SUM(C22:C62),MIN(C22:C62),"""")"
"COUNTA(F15:AF15)"
"F16"
"IF(OR(F15,F15>""""),F15,"""")"
"IF(SUM(F22:AF22)/$F$18,SUM(F22:AF22)/$F$18,"""")"
"IF(C22<>"""",HLOOKUP(C22,GradeTable,2),"""")"
"IF(C22<>"""",C22*$F$19,"""")"
"IF(OR(C21,C21>""""),C21,"""")"
"IF(SUM(C22:C62),AVERAGE(C22:C62),"""")"
"IF(SUM(C22:C62),MAX(C22:C62),"""")"
"IF(SUM(C22:C62),MIN(C22:C62),"""")"
"""Percentage ""&IF(SUM(F17:AF17)=1,""(100% total)"",""(must add up to 100%)"")"
"IF(OR(F16,F16>""""),F16,"""")"
"(IF(SUM(F21:AF21),ROUND(SUMPRODUCT($F$17:$AF$17,F21:AF21),2),""""))"
"IF(C21<>"""",HLOOKUP(C21/100,GradeTable,2),"""")"
"IF(C21<>"""",HLOOKUP(C21/100,GradeTable,3),"""")"
"IF(OR(C20,C20>""""),C20,"""")"
"IF(SUM(C21:C61),AVERAGE(C21:C61),"""")"
"IF(SUM(C21:C61),MAX(C21:C61),"""")"
"IF(SUM(C21:C61),MIN(C21:C61),"""")"
"COUNTA(F15:AF15)"
"SUM(F16:AF16)"
"IF(OR(F15,F15>""""),F15,"""")"
"(IF(SUM(E22:AE22),ROUND(SUM(E22:AE22)/$F$19,2),""""))"
"IF(C22<>"""",HLOOKUP(C22,GradeTable,2),"""")"
"IF(OR(E21,E21>""""),E21,"""")"
"SUM(D42:D45)"
"SUM(D46:D51)"
"COUNTIF(F3:AK3,""n"")"
"IF(AM3>Tables!$B$15,""FAILS"",""ok"")"
"SUM(F2:AI2)"
"Attendance!A3"
"AJ2"
"(SUM(F3:AI3))"
"(AK3/AJ3)*100"
"VLOOKUP(AM3,Tables!$A$34:$C$134,2,TRUE)"
"Attendance!A3"
"VLOOKUP(F3,Tables!$A$18:$C$31,2,FALSE)"
"VLOOKUP(F3,Tables!$A$18:$C$31,3,FALSE)"
"(((G3*Tables!$B$2)+(K3*Tables!$B$3)+(O3*Tables!$B$4)+(S3*Tables!$B$5))/100)"
"(V3/Tables!$B$6)*100"
"VLOOKUP(W3,Tables!$A$34:$C$134,2,TRUE)"
"Attendance!A3"
"SUM(F3:AJ3)"
"COUNT(F3:AJ3)*3"
"(AL3/AM3)*100"
"VLOOKUP(AO3,Tables!$A$34:$C$134,2,TRUE)"
"Papers!Z1"
"Attendance!A3"
"(((Assignments!AM3*Tables!$B$10)+(Papers!G3*Tables!$B$2)+(Participation!AO3*Tables!$B$11)))/45"
"VLOOKUP(F3,Tables!$E$34:$G$134,2,TRUE)"
"VLOOKUP(G3,Tables!$F$34:$H$134,2,TRUE)"
"(((Assignments!AM3*Tables!$B$10)+(Papers!G3*Tables!$B$2)+(Papers!K3*Tables!$B$3)+(Participation!AO3*Tables!$B$11)))/60"
"(((Assignments!AM3*Tables!$B$10)+(Papers!G3*Tables!$B$2)+(Papers!K3*Tables!$B$3)+(Papers!O3*Tables!$B$4)+(Participation!AO3*Tables!$B$11)))/75"
"Assignments!AM3"
"Assignments!AO3"
"Papers!W3"
"Participation!AO3"
"Participation!AQ3"
"Attendance!AN3"
"(((R3*Tables!$B$10)+(X3*Tables!$B$11)+(U3*Tables!$B$6)+(AB3*Tables!$B$8))/100)"
"VLOOKUP(F4,Tables!E35:G135,2,TRUE)"
"Attendance!A3"
"Attendance!A3"
"Assignments!F1"
"Assignments!AJ1"
"Assignments!E21"
"Assignments!F21"
"Assignments!E8"
"Assignments!F8"
"Assignments!E14"
"Assignments!F14"
"Assignments!E9"
"Assignments!F9"
"Assignments!E22"
"Assignments!F22"
"Assignments!E6"
"Assignments!F6"
"Assignments!E19"
"Assignments!F19"
"Assignments!E3"
"Assignments!F3"
"Assignments!E13"
"Assignments!F13"
"Assignments!E17"
"Assignments!F17"
"Assignments!E11"
"Assignments!F11"
"Assignments!E7"
"Assignments!F7"
"Assignments!E12"
"Assignments!F12"
"Assignments!E5"
"Assignments!F5"
"Assignments!E18"
"Assignments!F18"
"Assignments!E15"
"Assignments!F15"
"Papers!E21"
"Papers!F21"
"Papers!N21"
"Papers!R21"
"'Final Grades'!F21"
"Papers!Z21"
"'Final Grades'!AG21"
"'Final Grades'!AI21"
"Papers!E8"
"Papers!F8"
"Papers!N8"
"Papers!R8"
"'Final Grades'!F8"
"Papers!Z8"
"'Final Grades'!AG8"
"'Final Grades'!AI8"
"Papers!E14"
"Papers!F14"
"Papers!N14"
"Papers!R14"
"'Final Grades'!F14"
"Papers!Z14"
"'Final Grades'!AG14"
"'Final Grades'!AI14"
"Papers!E9"
"Papers!F9"
"Papers!N9"
"Papers!R9"
"'Final Grades'!F9"
"Papers!Z9"
"'Final Grades'!AG9"
"'Final Grades'!AI9"
"Papers!E22"
"Papers!F22"
"Papers!N22"
"Papers!R22"
"'Final Grades'!F22"
"Papers!Z22"
"'Final Grades'!AG22"
"'Final Grades'!AI22"
"Papers!E6"
"Papers!F6"
"Papers!N6"
"Papers!R6"
"'Final Grades'!F6"
"Papers!Z6"
"'Final Grades'!AG6"
"'Final Grades'!AI6"
"Papers!E19"
"Papers!F19"
"Papers!N19"
"Papers!R19"
"'Final Grades'!F19"
"Papers!Z19"
"'Final Grades'!AG19"
"'Final Grades'!AI19"
"Papers!E10"
"Papers!F10"
"Papers!N10"
"Papers!R10"
"'Final Grades'!F10"
"Papers!Z10"
"'Final Grades'!AG10"
"'Final Grades'!AI10"
"Papers!E3"
"Papers!F3"
"Papers!N3"
"Papers!R3"
"'Final Grades'!F3"
"Papers!Z3"
"'Final Grades'!AG3"
"'Final Grades'!AI3"
"Papers!E13"
"Papers!F13"
"Papers!N13"
"Papers!R13"
"'Final Grades'!F13"
"Papers!Z13"
"'Final Grades'!AG13"
"'Final Grades'!AI13"
"Papers!E17"
"Papers!F17"
"Papers!N17"
"Papers!R17"
"'Final Grades'!F17"
"Papers!Z17"
"'Final Grades'!AG17"
"'Final Grades'!AI17"
"Papers!E11"
"Papers!F11"
"Papers!N11"
"Papers!R11"
"'Final Grades'!F11"
"Papers!Z11"
"'Final Grades'!AG11"
"'Final Grades'!AI11"
"Papers!E7"
"Papers!F7"
"Papers!N7"
"Papers!R7"
"'Final Grades'!F7"
"Papers!Z7"
"'Final Grades'!AG7"
"'Final Grades'!AI7"
"Papers!E12"
"Papers!F12"
"Papers!N12"
"Papers!R12"
"'Final Grades'!F12"
"Papers!Z12"
"'Final Grades'!AG12"
"'Final Grades'!AI12"
"Papers!E5"
"Papers!F5"
"Papers!N5"
"Papers!R5"
"'Final Grades'!F5"
"Papers!Z5"
"'Final Grades'!AG5"
"'Final Grades'!AI5"
"Papers!E18"
"Papers!F18"
"Papers!N18"
"Papers!R18"
"'Final Grades'!F18"
"Papers!Z18"
"'Final Grades'!AG18"
"'Final Grades'!AI18"
"Papers!E15"
"Papers!F15"
"Papers!N15"
"Papers!R15"
"'Final Grades'!F15"
"Papers!Z15"
"'Final Grades'!AG15"
"'Final Grades'!AI15"
"SUM(B2:B5)"
"SUM(B6:B11)"
"H6"
"H7"
"H8"
"COUNTIF(W5:BN5,""=N"")"
"IF(N5>=B$6,4,IF(N5>=B$7,3,IF(N5>=B$8,2,IF(N5>=B$9,1,IF(N5="""","""",0)))))"
"ROUND(R5*R$4+P5*P$4+Q5*Q$4,1)"
"IF(J5>0,""F"",IF(N5>=B$6,""A"",IF(N5>=B$7,""B"",IF(N5>=B$8,""C"",IF(N5>=B$9,""D"",""F"")))))"
"ROUND((S5*S$4+T5*T$4+U5*U$4+V5*V$4)/SUM(S$4:V$4),1)"
"ROUND((W5*W$4+X5*X$4+Y5*Y$4+Z5*Z$4+AA5*AA$4+AB5*AB$4+AC5*AC$4+AD5*AD$4+AE5*AE$4+AF5*AF$4+AG5*AG$4+AH5*AH$4+AI5*AI$4+AJ5*AJ$4+AK5*AK$4+AL5*AL$4+AM5*AM$4)/SUM(W$4:AM$4),1)"
"ROUND((AY5*AY$4+AZ5*AZ$4+BA5*BA$4+BB5*BB$4+BC5*BC$4+BD5*BD$4+BE5*BE$4+BF5*BF$4+BG5*BG$4+BH5*BH$4+BI5*BI$4+BJ5*BJ$4+BK5*BK$4+BL5*BL$4+BM5*BM$4+BN5*BN$4)/SUM(AY$4:BN$4),1)"
"VLOOKUP(BO5,BW$6:BZ$56,2)"
"IF(((BP5*(1-BQ$3))+BQ5*BQ$3)*(1+BR5)>4,4,ROUND((BP5*(1-BQ$3)+BQ5*BQ$3)*(1+BR5),1))"
"DCOUNTA(K4:K92,1,A30:A31)"
"C6/C$11"
"BV4"
"TRUNC((BV$6-BV6)/BV$6*100)/100"
"BZ6-BZ5"
"FREQUENCY(BO$5:BO$101,BW6:BW6)"
"DCOUNTA(K4:K92,1,A32:A33)"
"D6+D7+D8"
"IF(BV6-1<0,"""",BV6-1)"
"DCOUNTA(K4:K92,1,A34:A35)"
"H9-H6-H7"
"DCOUNTA(K4:K92,1,A36:A37)"
"DCOUNTA(K4:K92,1,A38:A39)"
"D9+D10"
"SUM(C6:C10)"
"N93"
"B46"
"D42/D$47"
"B45"
"B44"
"B43"
"B42"
"AVERAGE(N5:N89)"
"N90"
"ROUND(S2*S$4+Q2*Q$4+R2*R$4,1)"
"H6"
"H7"
"H8"
"COUNTIF(X5:BD5,""=N"")"
"IF(O5>=B$6,4,IF(O5>=B$7,3,IF(O5>=B$8,2,IF(O5>=B$9,1,IF(O5="""","""",0)))))"
"ROUND(S5*S$4+Q5*Q$4+R5*R$4,1)"
"IF(J5>0,""F"",IF(O5>=B$6,""A"",IF(O5>=B$7,""B"",IF(O5>=B$8,""C"",IF(O5>=B$9,""D"",""F"")))))"
"SUM(T5:W5)/SUM(T$4:W$4)"
"IF(SUM(X5:AN5)/SUM(X$4:AN$4)>4,4,SUM(X5:AN5)/SUM(X$4:AN$4))"
"SUM(AO5:BD5)/SUM(AO$4:BD$4)"
"VLOOKUP(BE5,BO$6:BR$70,2)"
"IF((BF5*(1-BG$3)+(BG5*BG$3))*(1+BH5)>4,4,ROUND((BF5*(1-BG$3)+BG5*BG$3)*(1+BH5),1))"
"DCOUNTA(K4:K92,1,A30:A31)"
"C6/C$11"
"BN4"
"TRUNC((BN$6-BN6)/BN$6*100)/100"
"BR6-BR5"
"FREQUENCY(BE$5:BE$101,BO6:BO6)"
"DCOUNTA(K4:K92,1,A32:A33)"
"D6+D7+D8"
"BN6-1"
"DCOUNTA(K4:K92,1,A34:A35)"
"H9-H6-H7"
"DCOUNTA(K4:K92,1,A36:A37)"
"DCOUNTA(K4:K92,1,A38:A39)"
"D9+D10"
"SUM(C6:C10)"
"O93"
"B46"
"D42/D$47"
"B45"
"B44"
"B43"
"B42"
"AVERAGE(O5:O89)"
"O90"
"SUM(X97:AN97)/SUM(X$4:AN$4)"
"VLOOKUP(BE97,BO$6:BR$60,2)"
"SUM(B7:L7)/SUM($B$7:$L$7)*30"
"SUM(O7:P7)/SUM($O$7:$P$7)*10"
"""-"""
"(P9+Q9)/SUM($O$7:$P$7)*10"
"(O12+Q12)/SUM($O$7:$P$7)*10"
"""0290"""
"""0130"""
"AVERAGE(B8:B26)"
"SUM(F8:F26)/19"
"(B28/B7)*100"
"SUM(B2:U2)"
"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=A"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=A-"")"
"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=B"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=B-"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=B+"")"
"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=C"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""C+"")"
"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=D"")"
"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=F"")"
"SUM(B2:B6)"
"'Grades for Posting'!AB85/200"
"SUM(B2:B8)"
"SUM(B3:I3)"
"SUM(C2:L2)"
"(M2/500)*100"
"AVERAGE(C2:C96)"
"((SUM(D5:J5))*25)/59"
"(25*N5)/100"
"Q5/2"
"L5+O5+R5"
"T5*$X$5"
"100/T5"
"AVERAGE(N5:N40)"
"SUM(F5:I5)/3"
"AVERAGE(E14:E105)"
"AVERAGE(G4:G105)"
"C1+2"
"D1+5"
"IF(ISBLANK(Grades!#REF!),"""",COUNTIF(C2:AH2,""A""))"
"IF(ISBLANK(Grades!#REF!),"""",LOOKUP(AI2,$AK$2:$AK$6,$AL$2:$AL$6))"
"IF(ISBLANK(Attendance!A2),"""",Attendance!A2)"
"IF(ISBLANK(Attendance!A2),"""",Attendance!A2)"
"IF(ISBLANK(Attendance!A2),"""",Attendance!AJ2)"
" SUM(F2:X2)"
"(Z2+AA2)"
"AB2/40"
"AH2/20"
" AS2+AT2"
" AY2/50"
"SUM(AB2,AF2,AI2,AM2,AQ2,AU2,AY2)-SMALL((AB2,AF2,AI2,AM2,AQ2,AU2,AY2),1)"
" BK2"
"SUM(C2,D2,Y2,BA2,BB2)"
"BD2/400"
" (BI2+BJ2)*3.75"
" AY23/60"
" (BI23+BJ23)*(75/30)"
"[1]Sheet2!D1"
"0.19*B2+0.19*C2+0.31*D2+0.31*E2"
"AVERAGE(B2:B36)"
"+(SUM(G10:K10)+AB10)/5"
"+SUM(M10:S10)"
"+V10*0.3+W10*0.3"
"+SUM(Y10:AA10)"
"+(T10/7*2)"
"+L10*2"
"+X10+AD10+AE10"
"$G$4-(10*F7)"
"SUM(B7+C7+D7+E7+G7+H7+I7)"
"J7/K$6*100"
"AVERAGE(B7:B73)"
"B75/B$4"
"J75/K6"
"0.4/5"
"58+35"
"(((E6/$E$4)*$E$3) +((F6/$F$4)*$F$3)+((G6/$G$4)*$G$3)+((H6/$H$4)*$H$3)+((I6/$I$4)*$I$3)+((J6/$J$4)*$J$3)+((K6/$K$4)*$K$3)+((L6/$L$4)*$L$3)) / ($E$3+$F$3+$G$3+$H$3+$I$3+$J$3+$K$3+$L$3)"
"55+35"
"60+23"
"60+28"
"AVERAGE(E6:E15)"
"MIN(E6:E15)"
"MAX(E6:E15)"
"STDEV(E6:E15)"
"(((E6/$E$4)*$E$3) +((F6/$F$4)*$F$3)+((G6/$G$4)*$G$3)+((H6/$H$4)*$H$3)+((I6/$I$4)*$I$3)+((J6/$J$4)*$J$3)+((K6/$K$4)*$K$3)+((L6/$L$4)*$L$3)+((M6/$M$4)*$M$3)) / ($E$3+$F$3+$G$3+$H$3+$I$3+$J$3+$K$3+$L$3+$M$3)"
"AVERAGE(E6:E16)"
"MIN(E6:E16)"
"MAX(E6:E16)"
"STDEV(E6:E16)"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))"
"P5*0.65+AW5*0.25+CD5*0.1"
"N5/2"
"L5"
"COUNTIF(I5:K5,""Ex"")"
"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))"
"IF(CJ5+CK5>0,10,0)"
"MIN(R5:AR5)"
"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))"
"MIN(CF5+CG5+CH5,AT5)"
"COUNTIF(R5:AR5,""Ex"")"
"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10"
"SUM(AY5:BY5)"
"CF5+CG5+CH5"
"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)"
"COUNT(H5:H5)"
"AVERAGE(H5:H5)"
"IF(N7>0,SUM(L5:L5)/N7,0)"
"COUNTIF(N5:N5,"">0"")"
"'Sec01'!B7"
"'Sec01'!I7"
"'Sec01'!N7"
"COUNTIF('Sec01'!G5:G5,""A"")"
"COUNTIF('Sec01'!G5:G5,""B"")"
"COUNTIF('Sec01'!G5:G5,""C"")"
"COUNTIF('Sec01'!G5:G5,""D"")"
"COUNTIF('Sec01'!G5:G5,""F"")"
"B2*C2"
"B2*D2"
"B2*E2"
"F2*G2"
"B2*H2"
"'Sec02'!B7"
"'Sec02'!I7"
"'Sec02'!N7"
"COUNTIF('Sec02'!G5:G5,""A"")"
"COUNTIF('Sec02'!G5:G5,""B"")"
"COUNTIF('Sec02'!G5:G5,""C"")"
"COUNTIF('Sec02'!G5:G5,""D"")"
"COUNTIF('Sec02'!G5:G5,""F"")"
"'Sec03'!B7"
"'Sec03'!I7"
"'Sec03'!N7"
"COUNTIF('Sec03'!G5:G5,""A"")"
"COUNTIF('Sec03'!G5:G5,""B"")"
"COUNTIF('Sec03'!G5:G5,""C"")"
"COUNTIF('Sec03'!G5:G5,""D"")"
"COUNTIF('Sec03'!G5:G5,""F"")"
"'Sec05'!B7"
"'Sec05'!I7"
"'Sec05'!N7"
"COUNTIF('Sec05'!G5:G5,""A"")"
"COUNTIF('Sec05'!G5:G5,""B"")"
"COUNTIF('Sec05'!G5:G5,""C"")"
"COUNTIF('Sec05'!G5:G5,""D"")"
"COUNTIF('Sec05'!G5:G5,""F"")"
"'Sec06'!B7"
"'Sec06'!I7"
"'Sec06'!N7"
"COUNTIF('Sec06'!G5:G5,""A"")"
"COUNTIF('Sec06'!G5:G5,""B"")"
"COUNTIF('Sec06'!G5:G5,""C"")"
"COUNTIF('Sec06'!G5:G5,""D"")"
"COUNTIF('Sec06'!G5:G5,""F"")"
"'Sec07'!B7"
"'Sec07'!I7"
"'Sec07'!N7"
"COUNTIF('Sec07'!G5:G5,""A"")"
"COUNTIF('Sec07'!G5:G5,""B"")"
"COUNTIF('Sec07'!G5:G5,""C"")"
"COUNTIF('Sec07'!G5:G5,""D"")"
"COUNTIF('Sec07'!G5:G5,""F"")"
"'Sec08'!B7"
"'Sec08'!I7"
"'Sec08'!N7"
"COUNTIF('Sec08'!G5:G5,""A"")"
"COUNTIF('Sec08'!G5:G5,""B"")"
"COUNTIF('Sec08'!G5:G5,""C"")"
"COUNTIF('Sec08'!G5:G5,""D"")"
"COUNTIF('Sec08'!G5:G5,""F"")"
"'Sec10'!B7"
"'Sec10'!I7"
"'Sec10'!N7"
"COUNTIF('Sec10'!G5:G5,""A"")"
"COUNTIF('Sec10'!G5:G5,""B"")"
"COUNTIF('Sec10'!G5:G5,""C"")"
"COUNTIF('Sec10'!G5:G5,""D"")"
"COUNTIF('Sec10'!G5:G5,""F"")"
"SUM(B2:B9)"
"SUM(P2:P9)/B11"
"SUM(Q2:Q9)/B11"
"SUM(R2:R9)/B11"
"IF(G11>0,SUM(S2:S9)/G11,0)"
"SUM(T2:T9)/B11"
"J11/B11"
"K11/B11"
"L11/B11"
"M11/B11"
"N11/B11"
"C16-C17"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))"
"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1"
"K5"
"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))"
"COUNTIF(P5:AP5,""Ex"")"
"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10"
"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)"
"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)"
"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)"
"COUNT(G5:G5)"
"AVERAGE(G5:G5)"
"'Sec01'!A7"
"'Sec01'!H7"
"'Sec01'!G7"
"COUNTIF('Sec01'!F5:F5,""A"")"
"COUNTIF('Sec01'!F5:F5,""B"")"
"COUNTIF('Sec01'!F5:F5,""C"")"
"COUNTIF('Sec01'!F5:F5,""D"")"
"COUNTIF('Sec01'!F5:F5,""F"")"
"B2*C2"
"B2*D2"
"B2*E2"
"B2*F2"
"'Sec02'!A7"
"'Sec02'!H7"
"'Sec02'!G7"
"COUNTIF('Sec02'!F5:F5,""A"")"
"COUNTIF('Sec02'!F5:F5,""B"")"
"COUNTIF('Sec02'!F5:F5,""C"")"
"COUNTIF('Sec02'!F5:F5,""D"")"
"COUNTIF('Sec02'!F5:F5,""F"")"
"'Sec03'!A7"
"'Sec03'!H7"
"'Sec03'!G7"
"COUNTIF('Sec03'!F5:F5,""A"")"
"COUNTIF('Sec03'!F5:F5,""B"")"
"COUNTIF('Sec03'!F5:F5,""C"")"
"COUNTIF('Sec03'!F5:F5,""D"")"
"COUNTIF('Sec03'!F5:F5,""F"")"
"'Sec04'!A7"
"'Sec04'!H7"
"'Sec04'!G7"
"COUNTIF('Sec04'!F5:F5,""A"")"
"COUNTIF('Sec04'!F5:F5,""B"")"
"COUNTIF('Sec04'!F5:F5,""C"")"
"COUNTIF('Sec04'!F5:F5,""D"")"
"COUNTIF('Sec04'!F5:F5,""F"")"
"'Sec05'!A7"
"'Sec05'!H7"
"'Sec05'!G7"
"COUNTIF('Sec05'!F5:F5,""A"")"
"COUNTIF('Sec05'!F5:F5,""B"")"
"COUNTIF('Sec05'!F5:F5,""C"")"
"COUNTIF('Sec05'!F5:F5,""D"")"
"COUNTIF('Sec05'!F5:F5,""F"")"
"'Sec07'!A7"
"'Sec07'!H7"
"'Sec07'!G7"
"COUNTIF('Sec07'!F5:F5,""A"")"
"COUNTIF('Sec07'!F5:F5,""B"")"
"COUNTIF('Sec07'!F5:F5,""C"")"
"COUNTIF('Sec07'!F5:F5,""D"")"
"COUNTIF('Sec07'!F5:F5,""F"")"
"'Sec10'!A7"
"'Sec10'!H7"
"'Sec10'!G7"
"COUNTIF('Sec10'!F5:F5,""A"")"
"COUNTIF('Sec10'!F5:F5,""B"")"
"COUNTIF('Sec10'!F5:F5,""C"")"
"COUNTIF('Sec10'!F5:F5,""D"")"
"COUNTIF('Sec10'!F5:F5,""F"")"
"'Sec11'!A7"
"'Sec11'!H7"
"'Sec11'!G7"
"COUNTIF('Sec11'!F5:F5,""A"")"
"COUNTIF('Sec11'!F5:F5,""B"")"
"COUNTIF('Sec11'!F5:F5,""C"")"
"COUNTIF('Sec11'!F5:F5,""D"")"
"COUNTIF('Sec11'!F5:F5,""F"")"
"'Sec12'!A7"
"'Sec12'!H7"
"'Sec12'!G7"
"COUNTIF('Sec12'!F5:F5,""A"")"
"COUNTIF('Sec12'!F5:F5,""B"")"
"COUNTIF('Sec12'!F5:F5,""C"")"
"COUNTIF('Sec12'!F5:F5,""D"")"
"COUNTIF('Sec12'!F5:F5,""F"")"
"'Sec14'!A7"
"'Sec14'!H7"
"'Sec14'!G7"
"COUNTIF('Sec14'!F5:F5,""A"")"
"COUNTIF('Sec14'!F5:F5,""B"")"
"COUNTIF('Sec14'!F5:F5,""C"")"
"COUNTIF('Sec14'!F5:F5,""D"")"
"COUNTIF('Sec14'!F5:F5,""F"")"
"'Sec15'!A7"
"'Sec15'!H7"
"'Sec15'!G7"
"COUNTIF('Sec15'!F5:F5,""A"")"
"COUNTIF('Sec15'!F5:F5,""B"")"
"COUNTIF('Sec15'!F5:F5,""C"")"
"COUNTIF('Sec15'!F5:F5,""D"")"
"COUNTIF('Sec15'!F5:F5,""F"")"
"SUM(B2:B12)"
"SUM(N2:N12)/B14"
"SUM(O2:O12)/B14"
"SUM(P2:P12)/B14"
"SUM(Q2:Q12)/B14"
"H14/B14"
"I14/B14"
"J14/B14"
"K14/B14"
"L14/B14"
"C19-C20"
"(L9*25+M9*25+P9*15+N9*35)/100"
"100*(Q9+R9+S9+T9+U9+V9+W9+X9+Y9+Z9)/(35+15+25+45+25+75+45+20+20+70)"
"B9+1"
"AVERAGE(K9:K62)"
"(B2+D2+E2+G2+J2+K2+M2-M2-E2)/5"
"(B3+D3+E3+G3+J3+K3+M3-M3-D3)/5"
"(B4+D4+E4+G4+J4+K4+M4-K4-G4)/5"
"(B5+D5+E5+G5+J5+K5+M5-J5-D5)/5"
"(B6+D6+E6+G6+J6+K6+M6-J6-B6)/5"
"(B7+D7+E7+G7+J7+K7+M7-M7-B7)/5"
"(B8+D8+E8+G8+J8+K8+M8-K8-J8)/5"
"(B9+D9+E9+G9+J9+K9+M9-J9-E9)/5"
"(B11+D11+E11+G11+J11+K11+M11-G11-J11)/5"
"(B12+D12+E12+G12+J12+K12+M12-G12-E12)/5"
"(B13+D13+E13+G13+J13+K13+M13-G13-K13)/5"
"(B14+D14+E14+G14+J14+K14+M14-D14-E14)/5"
"(B15+D15+E15+G15+J15+K15+M15-M15-J15)/5"
"(B16+D16+E16+G16+J16+K16+M16-M16-K16)/5"
"(B19+D19+E19+G19+J19+K19+M19-B19-K19)/5"
"(B22+D22+E22+G22+J22+K22+M22-B22-E22)/5"
"(B23+D23+E23+G23+J23+K23+M23-J23-K23)/5"
"(B24+D24+E24+G24+J24+K24+M24-D24-J24)/5"
"(B25+D25+E25+G25+J25+K25+M25-G25-J25)/4"
"(B26+D26+E26+G26+J26+K26+M26-E26-G26)/5"
"(B28+D28+E28+G28+J28+K28+M28-D28-G28)/5"
"(D29+E29+G29+J29+K29+M29-J29-K29)/4"
"(B31+D31+E31+G31+J31+K31+M31-K31-B31)/5"
"AVERAGE(C3:J3)"
"AVERAGE(L3:M3)"
"K4*0.1+R4*0.15+S4*0.15+$P$3*0.3+Q4*0.3"
"AVERAGE(L10:O10)"
"K11*0.1+R11*0.15+S11*0.15+$P$10*0.3+$Q$10*0.15+Q11*0.15"
"AVERAGE(B4:B8,B11:B15)"
"STDEV(B4:B8,B11:B15)"
"+B6+C6+D6+E6+F6"
"+(G6*0.6) + ((I6+J6)/2)*0.4"
"+Q113/105"
"SUM(G6:G111)"
"((B2+D2+E2+G2+I2+J2+K2+M2+O2)/9)*0.3+((C2+F2+H2+L2+P2)/5)*0.2+N2*0.2+R2*0.3"
"C6+E6+F6+G6+H6+I6+J6"
"B7*0.35"
"B41*0.35+3"
"IF(Q1="""","""",IF(R1="""","""",R1/Q1))"
"IF(S1="""","""",IF(S1>=Scales!$C$3,Scales!$B$3,IF((S1>=Scales!$C$4),Scales!$B$4,IF(S1>=Scales!$C$5,Scales!$B$5,IF(S1>=Scales!$C$6,Scales!$B$6,IF(S1>=Scales!$C$7,Scales!$B$7,IF(S1="""","""",Scales!$B$7)))))))"
"SUM(HWRangeAvailable)"
"SUM(HWRangeScore)"
"IF(OR(F5="""",F5=0),"""",IF(G5="""","""",G5/F5))"
"SUM(QuizRangeAvailable)"
"SUM(QuizRangeScore)"
"SUM(LabRangeAvailable)"
"SUM(LabRangeScore)"
"SUM(TestRangeAvailable)"
"SUM(TestRangeScore)"
"SUM(MidRangeAvailable)"
"SUM(MidRangeScore)"
"SUM(FinalRangeAvailable)"
"SUM(FinalRangeScore)"
"SUM(HWTotalA,QuizTotalA,LabTotalA,TestTotalA,MidTotalA,FinalTotalA)"
"SUM(HWTotalS,QuizTotalS,LabTotalS,TestTotalS,MidTotalS,FinalTotalS)"
"SUM(HWTotalS*HWScale,QuizTotalS*QuizScale,LabTotalS*LabScale,TestTotalS*LabScale,MidTotalS*MidScale,FinalTotalS*FinalScale) / SUM(HWTotalA*HWScale,QuizTotalA*QuizScale,LabTotalA*LabScale,TestTotalA*LabScale,MidTotalA*MidScale,FinalTotalA*FinalScale)"
"COUNTIF(D4:D60,"">0"")"
"AVERAGE(D4:D60)"
"COUNTIF(D4:D60,""<50"")"
"0.4*B3+0.6*C3"
"IF(D3>=87.5,1,IF(AND(D3>=74.5,D3<87.5),2,IF(AND(D3>=62.5,D3<74.5),3,IF(AND(D3>=49.5,D3<62.5),4,5))))"
"AVERAGE(B3:G3)"
"H3*0.25+O3*0.25+P3*0.25+Q3*0.25"
"AVERAGE(H3:H32)"
"GRADES!A2"
"A3"
"GRADES!A2"
"A3"
"SUM(G24:G99)"
"SUM(C6:AE6)"
"SUM(AF6:AH6)"
"SUM(C6:C37)"
"SUM(AF3:AF37)"
"(C38/D42)*100"
"(D38/D42)*100"
"(E38/D42)*100"
"(F38/D42)*100"
"(G38/D42)*100"
"(H38/D42)*100"
"(J38/D42)*100"
"(K38/D42)*100"
"(L38/D42)*100"
"(M38/D42)*100"
"(N38/D42)*100"
"(O38/D42)*100"
"(P38/D42)*100"
"(Q38/D42)*100"
"(R38/D42)*100"
"(S38/D42)*100"
"(T38/D42)*100"
"(U38/D42)*100"
"(V38/D42)*100"
"(X38/D42)*100"
"(Y38/D42)*100"
"(Z38/D42)*100"
"(AA38/D42)*100"
"(AD38/D42)*100"
"(AG38/D42)*100"
"(AH38/D42)*100"
"AI38"
"SUM(C5:AE5)"
"SUM(AF5:AH5)"
"SUM(C5:C29)"
"SUM(P7:P29)"
"AI30"
"H9+H23+H37+H51+H78"
"H13+H27+H41+H55+H70+H82"
"H19+H33+H47+H61+H73+H88"
"F9+F17+F25+F33+F45"
"F13+F21+F29+F37+F41+F49"
"IF(K6=4,1,(IF(K6=7,1,(IF(K6=11,1,0)))))"
"SUM(C4:N4)"
"SUM(C4:C29)/26"
"SUM(C12:C27)"
"C12/C34*100"
"AVERAGE(B11:B20)"
"AVERAGE(B24:B73)"
"AVERAGE(B77:B85)"
"AVERAGE(B89:B96)"
"AVERAGE(B100:B111)"
"AVERAGE(B115:B130)"
"AVERAGE(B134:B147)"
"AVERAGE(B151:B183)"
"AVERAGE(B187:B226)"
"AVERAGE(B230:B259)"
"AVERAGE(B263:B277)"
"AVERAGE(B298:B393)"
"AVERAGE(B397:B551)"
"AVERAGE(B555:B633)"
"AVERAGE(B640:B642)"
"AVERAGE(B646:B647)"
"AVERAGE(B651:B667)"
"AVERAGE(B671:B719)"
"IF(I6=4,1,(IF(I6=7,1,(IF(I6=11,1,0)))))"
"[1]Franklin!A1"
"[1]ProbableCost!B$5"
"[1]ProbableCost!H$5"
"[1]ProbableCost!B6"
"[1]ProbableCost!B$12"
"[1]ProbableCost!H$12"
"[1]JacksonHS!B7"
"SUM(O12:O18)+37"
"[1]ProbableCost!B$9"
"Q14/3"
"Q14/3"
"Q16"
"Q19"
"SUM(O19:O21)+18"
"[1]Franklin!L22"
"[1]JacksonES!L22"
"[1]Kinnison!L22"
"[1]Parkview!L22"
"[1]Scioto!L22"
"[1]SouthSt!L22"
"[1]Lick!L22"
"[1]JacksonHS!L22"
"[1]ProbableCost!B11"
"[1]ProbableCost!H11"
"SUM(O22:O25)+24"
"B19*B20"
"[1]ProbableCost!B40"
"[1]ProbableCost!I40"
"IF(B21>0,B22/B21,0)"
"SUM(O12:O26)"
"SUM(Q14:Q26)"
"B$15"
"J15"
"B29*B28"
"O30-O31"
"K15"
"L15"
"K19"
"B30+B34+B38"
"B19"
"O35"
"H30"
"L39"
"B56+B52+B48"
"H22"
"[1]Lick!E58"
"B43"
"B59+B60"
"B61+B57"
"5*B19+[1]Franklin!E52"
"5*C19+[1]JacksonES!E52"
"5*D19+[1]Kinnison!E52"
"5*E19+[1]Parkview!E52"
"5*F19+[1]Scioto!E52"
"5*G19+[1]SouthSt!E52"
"5*26799+107180"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"SUM(B62:L62)+SUM(B63:L63)"
"C2*D2"
"SUM(E2:E11)"
"I14/J14"
"K15*J14"
"SUM(I17:I19)"
"SUM(E16:E26)"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"A1"
"B3/C3-1"
"B$3/B$6"
"B17/B19"
"B65"
"B98-C98"
"B113+B114+B115+B116"
"SUM(B4:E4)"
"SUM(B4:I4)"
"SUM(H19:L19)"
"B17/$M17*100"
"SUM(B4:E4)"
"SUM(B4:I4)"
"M17"
"P17/$AA17*100"
"SUM(V4:Z4)"
"SUM(B17:J17)"
"SUM(P17:Z17)"
"SUM(B21:K21)"
"B17/$M17*100"
"SUM(B4:E4)"
"SUM(B4:I4)"
"M17"
"P17/$AA17*100"
"SUM(V4:Z4)"
"SUM(B17:J17)"
"SUM(P17:Z17)"
"National!B4"
"National!M4"
"Lewisham!B4"
"Myschool!B4"
"National!B5"
"National!M5"
"Lewisham!B5"
"Myschool!B5"
"National!B6"
"National!M6"
"Lewisham!B6"
"Myschool!B6"
"National!B7"
"National!M7"
"Lewisham!B7"
"Myschool!B7"
"National!B8"
"National!M8"
"Lewisham!B8"
"Myschool!B8"
"National!B9"
"National!M9"
"Lewisham!B9"
"Myschool!B9"
"National!B10"
"National!M10"
"Lewisham!B10"
"Myschool!B10"
"National!B11"
"National!M11"
"Lewisham!B11"
"Myschool!B11"
"National!B12"
"National!M12"
"Lewisham!B12"
"Myschool!B12"
"National!B13"
"National!M13"
"Lewisham!B13"
"Myschool!B13"
"National!B19"
"Lewisham!P4"
"Myschool!P4"
"National!B20"
"Lewisham!P5"
"Myschool!P5"
"National!B21"
"Lewisham!P6"
"Myschool!P6"
"National!B22"
"Lewisham!P7"
"Myschool!P7"
" ((IF(ISBLANK(H7),0,0))+(IF(ISBLANK(I7),0,50))+(IF(ISBLANK(J7),0,100))) / 100"
" ((IF(ISBLANK(H10),0,0))+(IF(ISBLANK(I10),0,50))+(IF(ISBLANK(J10),0,100))+(IF(ISBLANK(H11),0,0))+(IF(ISBLANK(I11),0,50))+(IF(ISBLANK(J11),0,100))) / 200"
" ((IF(ISBLANK(H14),0,0))+(IF(ISBLANK(I14),0,50))+(IF(ISBLANK(J14),0,100))+(IF(ISBLANK(H15),0,0))+(IF(ISBLANK(I15),0,50))+(IF(ISBLANK(J15),0,100))+(IF(ISBLANK(H16),0,0))+(IF(ISBLANK(I16),0,50))+(IF(ISBLANK(J16),0,100))) / 300"
" ((IF(ISBLANK(H24),0,0))+(IF(ISBLANK(I24),0,50))+(IF(ISBLANK(J24),0,100))+(IF(ISBLANK(H25),0,0))+(IF(ISBLANK(I25),0,50))+(IF(ISBLANK(J25),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))) / 400"
" ((IF(ISBLANK(H39),0,0))+(IF(ISBLANK(I39),0,50))+(IF(ISBLANK(J39),0,100))+(IF(ISBLANK(H40),0,0))+(IF(ISBLANK(I40),0,50))+(IF(ISBLANK(J40),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(I41),0,50))+(IF(ISBLANK(J41),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(H42),0,0))+(IF(ISBLANK(I42),0,50))+(IF(ISBLANK(J42),0,100))+(IF(ISBLANK(H43),0,0))+(IF(ISBLANK(I43),0,50))+(IF(ISBLANK(J43),0,100))+(IF(ISBLANK(H44),0,0))+(IF(ISBLANK(I44),0,50))+(IF(ISBLANK(J44),0,100))) / 600"
"A46+A38+A34+A29+A23+A18+A13+A9+A6"
"(K6*A6/A50)+(K9*A9/A50)+(K18*A18/A50)+(K23*A23/A50)+(K29*A29/A50)+(K34*A34/A50)+(K38*A38/A50)+(K13*A13/A50)+(K46*A46/A50)"
"K50*K51"
" ((IF(ISBLANK(H7),0,0))+(IF(ISBLANK(I7),0,50))+(IF(ISBLANK(J7),0,100))) / 100"
" ((IF(ISBLANK(H10),0,0))+(IF(ISBLANK(I10),0,50))+(IF(ISBLANK(J10),0,100))+(IF(ISBLANK(H11),0,0))+(IF(ISBLANK(I11),0,50))+(IF(ISBLANK(J11),0,100))) / 200"
" ((IF(ISBLANK(H14),0,0))+(IF(ISBLANK(I14),0,50))+(IF(ISBLANK(J14),0,100))+(IF(ISBLANK(H15),0,0))+(IF(ISBLANK(I15),0,50))+(IF(ISBLANK(J15),0,100))+(IF(ISBLANK(H16),0,0))+(IF(ISBLANK(I16),0,50))+(IF(ISBLANK(J16),0,100))) / 300"
" ((IF(ISBLANK(H24),0,0))+(IF(ISBLANK(I24),0,50))+(IF(ISBLANK(J24),0,100))+(IF(ISBLANK(H25),0,0))+(IF(ISBLANK(I25),0,50))+(IF(ISBLANK(J25),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))) / 400"
" ((IF(ISBLANK(H39),0,0))+(IF(ISBLANK(I39),0,50))+(IF(ISBLANK(J39),0,100))+(IF(ISBLANK(H40),0,0))+(IF(ISBLANK(I40),0,50))+(IF(ISBLANK(J40),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(I41),0,50))+(IF(ISBLANK(J41),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(H42),0,0))+(IF(ISBLANK(I42),0,50))+(IF(ISBLANK(J42),0,100))+(IF(ISBLANK(H43),0,0))+(IF(ISBLANK(I43),0,50))+(IF(ISBLANK(J43),0,100))+(IF(ISBLANK(H44),0,0))+(IF(ISBLANK(I44),0,50))+(IF(ISBLANK(J44),0,100))) / 600"
"A46+A38+A34+A29+A23+A18+A13+A9+A6"
"(K6*A6/A50)+(K9*A9/A50)+(K18*A18/A50)+(K23*A23/A50)+(K29*A29/A50)+(K34*A34/A50)+(K38*A38/A50)+(K13*A13/A50)+(K46*A46/A50)"
"SUM(B3:G3)/6"
"A4-1"
"47/8"
"SUM(M18:M27)"
"M28/M29"
"SUM(C3:J3)-SMALL(C3:J3,1)-SMALL(C3:J3,2)"
"IF(ISBLANK(W3),SUM(U3:V3),SMALL(U3:W3,3)+SMALL(U3:W3,2))+IF(ISBLANK(Z3),SUM(X3:Y3),SMALL(X3:Z3,3)+SMALL(X3:Z3,2))+AA3"
"K3+T3+AB3+AC3"
"IF(AD3>=400,""A"",IF(AD3>=380,""B+"",IF(AD3>=350,""B"",IF(AD3>=330,""C+"",IF(AD3>=300,""C"",IF(AD3>=280,""D+"",IF(AD3>=250,""D"",""E"")))))))"
"AVERAGE(C3:C40)"
"IF(AD41>=400,""A"",IF(AD41>=385,""B+"",IF(AD41>=350,""B"",IF(AD41>=335,""C+"",IF(AD41>=300,""C"",IF(AD41>=285,""D+"",IF(AD41>=250,""D"",""E"")))))))"
"IF(D8>D9,D8,D9)"
"D15-D17"
"ROUND(SUM(D25*D11),0)"
"ROUND(D25*0.05,2)*D13"
"ROUND(SUM(D26+D27),0)"
"D18"
"D22"
"ROUND(SUM(((((D31)*(28/1000))-D19)+D20)-D32),0)"
"ROUND(SUM(D28*0.27),0)"
"IF(D33<D34,D33,D34)"
"ROUND(D25*0.0013,2)*D11"
"ROUND(SUM(D28-D35+D37),0)"
"ROUND(D43*0.159,0)"
"SUM(D43:D50)"
"D53+D38"
"SUM(B2:F2)"
"100*G2/200"
"SUM(D2:J2)"
"LOOKUP(C3,Proposal!A$2:A$10,Proposal!I$2:I$10)"
"LOOKUP(C3,Project!I$15:I$23,Project!J$15:J$23)"
"(D3*D$2+E3*E$2+F3*F$2+G3*G$2+J3*J$2)/100"
"AVERAGE(B2:H2)"
"AVERAGE(B10:H10)*0.8"
"AVERAGE(B2:G2)"
"AVERAGE(B3:H3)"
"AVERAGE(B15:F15)"
"I3*0.7+G15*0.1+G27*0.2"
"I6*0.7+G18*0.1+G35*0.2"
"I9*0.7+G21*0.1+G31*0.2"
"SUM(F3:I3)"
"MAX(B9:B198)"
"AVERAGE(B9:B198)"
"MIN(B9:B198)"
"SUM(B9:E9)/$F$4*100"
"G9+10"
"AVERAGE(G9:H9)"
"(F9/100*$F$3+G9/$G$4*$G$3+H9/$H$4*$H$3+I9/$I$4*$I$3)/$J$3*100"
"IF(J9>$L$4,""A"",IF(J9>$L$5,""B"",IF(J9>$L$6,""C"",IF(J9>$L$7,""D"",""F""))))"
"SUM(I3:N3)"
"SUM(B4:H4)"
"MAX(B9:B89)"
"AVERAGE(B9:B89)"
"MIN(B9:B89)"
"SUM(B9:H9)/$I$4*100"
"(I9/100*$I$3+J9/$J$4*$J$3+K9/$K$4*$K$3+L9/$L$4*$L$3+M9/$M$4*$M$3+N9/$N$4*$N$3)/$P$3*100 + O9"
"IF(P9>$R$4,""A"",IF(P9>$R$5,""B"",IF(P9>$R$6,""C"",IF(P9>$R$7,""D"",""F""))))"
"SUM(B4:G4)"
"SUM(J4:N4)"
"H4+O4"
"SUM(J5:M5)"
"C16+E16+G16+I16+K16+M16"
"SUM(O16:P16)"
"SUM(C17:C32)"
"COUNTIF(G24:G1030,""=X"")"
"SUM(B3:F3)-MIN(B3:F3)"
"AVERAGE(B3:B16)"
"STDEV(B3:B16)"
"SUM(B3:F3)-MIN(B3:F3)"
"AVERAGE(B3:B16)"
"STDEV(B3:B16)"
"+FREQUENCY(A1:A24,D3:D12)"
"+E3"
"+E3/23"
"+F3+E4"
"+AVERAGE(A1:A23)"
"+MEDIAN(A1:A23)"
"F4/$F$24*100"
"H4/$H$24*100"
"J4/$J$24*100"
"L4/$L$24*100"
"N4/$N$24*100"
"R4/$R$24*100"
"T4/$T$24*100"
"P5/$P$24*100"
"SUM(F4:F23)"
"SUM(F25:F31)"
"SUM(F4:F32) - (F24 + F32)"
"SUM(F33:F34)"
"F39/$F$59*100"
"H39/$H$59*100"
"J39/$J$59*100"
"L39/$L$59*100"
"N39/$N$59*100"
"R39/$R$59*100"
"T39/$T$59*100"
"P40/$P$59*100"
"MAX(M20:M50)"
"SUM(N20:W20)"
"IF($A20=$A$10,IF(B20=B$10,$L$10,0),0)"
"'Grade A'!A10"
"MAX(M20:M165)"
"SUM(N20:W20)"
"IF($A20=$A$11,IF(B20=B$11,$L$11,0),0)"
"'Grade A'!A10"
"MAX(M20:M165)"
"SUM(N20:W20)"
"IF($A20=$A$12,IF(B20=B$12,$L$12,0),0)"
"'Grade A'!A10"
"MAX(M20:M165)"
"SUM(N20:W20)"
"IF($A20=$A$13,IF(B20=B$13,$L$13,0),0)"
"'Grade A'!L18"
"MAX(M20:M165)"
"'Grade A'!M20+'Grade B'!M20+'Grade C'!M20+'Grade D'!M20"
"SUM(D3:D4)"
"D9"
"Sheet2!A19"
"D28-D29"
"SUM(E4:E10)+SUM(D11:D23)+SUM(D24:D27)+(E29*10)+D30"
"Sheet2!E12+30"
"(D32/D33)*100"
"COUNTA(Grades!D3,Grades!D5,Grades!D7,Grades!D9,Grades!D10)"
"B2*C2"
"D2"
"COUNTA(Grades!D11,Grades!D12,Grades!D13,Grades!D14,Grades!D15,Grades!D16,Grades!D17,Grades!D18,Grades!D19,Grades!D20,Grades!D21,Grades!D22,Grades!D23)"
"COUNTA(Grades!D24,Grades!D25,Grades!D26)"
"COUNTA(Grades!D27)"
"COUNTA(Grades!D28)"
"SUM(D2:D8)"
"A19"
"B11*C11"
"SUM(E2:E11)"
"N(TODAY())"
"IF(A18>37190,3,IF(A18>37155,2,1))"
"C6*D6"
"SUM(E6:E89)"
"E91+E92+E93"
"SUM(B7:I7)"
"SUM(B7:B46)"
"SUM(B47:B48)"
"SUM(E49:G49)"
"SUM(E49:G49)"
"SUM(E49:G49)"
"SUM(B7:I7)"
"SUM(B7:B46)"
"SUM(B47:B48)"
"SUM(E49:G49)"
"SUM(E49:G49)"
"SUM(E49:G49)"
"SUM(B7:I7)"
"SUM(B7:B46)"
"SUM(B47:B48)"
"SUM(E49:G49)"
"SUM(E49:G49)"
"SUM(E49:G49)"
"+C9+D9"
"+F9+I9"
"SUM(F10:F13)"
"IF((+G12+J12)=0, ""     -"",G12+J12)"
"IF((+F12+G12)=0,""     - "",F12+G12)"
"+F20+F15+F10"
"IF((+F22+F17+F12)=0,""    -"",+F22+F17+F12)"
"IF(SUM(F39:F40)=0,""-"",SUM(F39:F40))"
"SUM(I39:I40)"
"IF((+E42+E39)=0,""-"",(+E42+E39))"
"+H42+H39"
"+G56+G61+G66"
"+H57+H62+H68"
"IF((+C58+C63+C68)=0,""     - "",C58+C63+C68)"
"C4*F4"
"H4"
"PRODUCT(C10*F10)"
"SUM(H10:H13)"
"SUM(H16:H22)"
"SUM(H25:H25)"
"SUM(H28:H30)"
"SUM(H33:H34)"
"SUM(H37:H42)"
"SUM(H8+H14+H23+H26+H31+H35+H43)"
"H44*0.08"
"+L9+O9+R9+U9+X9"
"+IF(G9>0,100*H9/G9,0)"
"+N9+Q9+T9+W9+Z9"
"+IF(G9>0,100*J9/G9,0)"
"+SUM(F9:F114)"
"('Daily Work'!AE12/81)*100"
"Attendance!AE12"
"(E12*0.1)+(G12*0.2)+(H12*0.2)+(I12*0.1)+(J12*0.2)+(K12*0.2)"
"VLOOKUP(M12,grades,2)"
"Data_Entry!C5"
"SUM(D12:AD12)"
"Data_Entry!C5"
"IF(Attendance!G12=0,0,1)"
"SUM(D12:AD12)"
"Data_Entry!C5"
"Data_Entry!B11"
"Data_Entry!G11"
"Data_Entry!B5"
"""Academic Calendar and Periods of Employment for Summer, Academic, and Annual Faculty"""
"CHOOSE(MOD(D17,7)+2,""Sat."",""Sun."",""Mon."",""Tue."",""Wed."",""Thu."",""Fri."")"
"C17+1"
"DATEVALUE(F17+1)"
"DATEVALUE(F17+14)"
"H17+14"
"H23+14-2"
"H24+14+2"
"C26+(9.75-C26)"
"DATEVALUE($K$9)"
"DATEVALUE($K$10)"
"F29+8"
"+C37+1"
"+C38+0.3"
"DATEVALUE($K$7)"
"CHOOSE(MOD(F39,7)+1,""Sat."",""Sun."",""Mon."",""Tue."",""Wed."",""Thu."",""Fri."")"
"C27+C39+C50+C55"
"DATEVALUE($K$8)"
"H17"
"H55"
"DATEVALUE($K$11)"
"+C49+0.6"
"DATEVALUE($K$12)"
"DATEVALUE($K$13)"
"IF(P267<=Q266,Q266,Q266+14)"
"R266+0.1"
"B11/52.167/37"
"B11/3"
"C11*(52.167/46)"
"J11*1.04"
"G11-J11"
"J11+500"
"A11/3"
"H11/900"
"H11/800"
"A11*1.04"
"A11/1400"
"#REF!/900"
"B10/3"
"F10*1.04"
"D8*0.75"
"G8/3"
"I8*0.75"
"L8*1.033"
"D8+((D11-D8)/3)"
"D8+(((D11-D8)/3)*2)"
"(I8+I11)/2"
"'Support(SFTF) Dec02'!B11"
"B11/52.167/37"
"(F7-B7)/B7"
"(247768-227648)/227648"
"(343535-303251)/343535"
"(172392-154583)/154583"
"(205914-188231)/188231"
"E7-C7"
"F7"
"F8+G7"
"SUM(B10:E10)"
"F10-H10"
"SUM(B10:B13)"
"SUM(B24,B17,B10)"
"SUM(B10:E10)"
"F10-H10"
"SUM(B10:B13)"
"SUM(B17,B24,B10)"
"SUM(F24,F17,F10)"
"SUM(B10:E10)"
"F10-H10"
"SUM(B10:B13)"
"SUM(B24,B17,B10)"
"SUM(C10,C17,C24)"
"SUM(D5:D48)"
"SUM(E97:E139)"
"(F5-$F$36)"
"AVERAGE(F5:F35)"
"STDEV(F5:F36)"
"MIN(F5:F35)"
"MAX(F5:F35)"
"100/88"
"(F5-$F$36)"
"(H5-$H$36)"
"INT(H5*(100/$H$39))"
"(J5-$J$36)"
"AVERAGE(F5:F35)"
"STDEV(F5:F36)"
"MIN(F5:F35)"
"MAX(F5:F35)"
"ROUND(SUM(B2:O2)/350*100,0)"
"AVERAGE(N2:N153)"
"ROUND(SUM(B2:O2)/350*100,0)"
"+38*2"
"+D6+E6"
"IF((D6+E6-100)>0,(D6+E6-100),0)"
"SUM(B6:E6)"
"+H6/3"
"+41*2"
"+39*2"
"+29*2"
"+43*2"
"+37*2"
"+28*2"
"+34*2"
"+25*2"
"+33*2"
"+20*2"
"+31*2"
"+44*2"
"+24*2"
"+30*2"
"+17*2"
"+26*2"
"+19*2"
"+18*2"
"+27*2"
"+21*2"
"P8+L8+J8+H8+F8+D8+B8"
"(B$8*B10)/100"
"IF((C10+E10+G10+I10+K10+M10)=0,""blank"",(C10+E10+G10+I10+K10+M10))"
"IF(N10=""blank"",""blank"",(N10-N$33))"
"IF(O10=""blank"",""blank"",(B$33*(O10/P$8)))"
"IF(N10=""blank"",""blank"",SUM(T10:AM10))"
"IF(N10=""blank"",""blank"",(P10+AO10))"
"IF(AQ10=""blank"",""blank"",AR10-AQ10)"
"IF(AS10=AS$33,""  <<<<< preferred tender"","""")"
"IF(B35<=35,""YES"","""")"
"MIN(N10:N29)"
"MIN(B10:B29)"
"P4+L4+J4+H4+F4+D4+B4"
"(B$4*B6)/100"
"IF((C6+E6+G6+I6+K6+M6)=0,""blank"",(C6+E6+G6+I6+K6+M6))"
"IF(N6=""blank"",""blank"",(N6-N$19))"
"IF(O6=""blank"",""blank"",(B$19*(O6/P$4)))"
"IF(N6=""blank"",""blank"",SUM(T6:X6))"
"IF(N6=""blank"",""blank"",(P6+Z6))"
"IF(AB6=""blank"",""blank"",AC6-AB6)"
"IF(AD6=AD$19,""  <<<<< preferred tender"","""")"
"IF(B21<=35,""YES"","""")"
"MIN(N6:N15)"
"MIN(B6:B15)"
"P4+L4+J4+H4+F4+D4+B4"
"(B$4*B6)/100"
"IF((C6+E6+G6+I6+K6+M6)=0,""blank"",(C6+E6+G6+I6+K6+M6))"
"IF(N6=""blank"",""blank"",(N6-N$14))"
"IF(O6=""blank"",""blank"",(B$14*(O6/P$4)))"
"IF(N6=""blank"",""blank"",SUM(T6:X6))"
"IF(N6=""blank"",""blank"",(P6+Z6))"
"IF(AB6=""blank"",""blank"",AC6-AB6)"
"IF(AD6=AD$14,""  <<<<< preferred tender"","""")"
"IF(B16<=35,""YES"","""")"
"MIN(N6:N10)"
"MIN(B6:B10)"
"P4+L4+J4+H4+F4+D4+B4"
"(B$4*B6)/100"
"IF((C6+E6+G6+I6+K6+M6)=0,""blank"",(C6+E6+G6+I6+K6+M6))"
"IF(N6=""blank"",""blank"",(N6-N$14))"
"IF(O6=""blank"",""blank"",(B$14*(O6/P$4)))"
"IF(N6=""blank"",""blank"",SUM(T6:X6))"
"IF(N6=""blank"",""blank"",(P6+Z6))"
"IF(AB6=""blank"",""blank"",AC6-AB6)"
"IF(AD6=AD$14,""  <<<<< preferred tender"","""")"
"IF(B16<=35,""YES"","""")"
"MIN(N6:N8)"
"MIN(B6:B8)"
"VLOOKUP(C4,R2:S101,2,FALSE)"
"VLOOKUP(E4,T2:U48,2,FALSE)"
"VLOOKUP(G4,V1:W29,2,FALSE)"
"VLOOKUP(I4,X1:Y67,2,FALSE)"
"VLOOKUP(K4,Z1:AA36,2,FALSE)"
"VLOOKUP(M4,AB1:AC51,2,FALSE)"
"VLOOKUP(O4,AD3:AE32,2,FALSE)"
"IF(E7="""","""",VLOOKUP(E7,'Complete Protein Listing'!#REF!,2,FALSE))"
"SUM(D7:D12)"
"SUM(D34,D27,D20,D13)"
"IF(C39>3,""YES!"","""")"
"IF(C40>1,""YES!"","""")"
"IF(C44>0,""YES!"","""")"
"IF(C45>2,""YES!"","""")"
"IF(C48>7,""YES!"","""")"
"IF(C51>4,""YES!"","""")"
"IF((E51+C51)>4,""YES!"","""")"
"IF((E51+C51+G51)>4,""YES!"","""")"
"IF((I51+G51+E51+C51)>4,""YES!"","""")"
"IF((K51+I51+G51+E51+C51)>4,""YES!"","""")"
"IF((M51+K51+I51+G51+E51+C51)>4,""YES!"","""")"
"IF((O51+M51+K51+I51+G51+E51+C51)>4,""YES!"","""")"
"IF((E52+C52)>0,""YES!"","""")"
"IF((E52+C52+G52)>0,""YES!"","""")"
"IF((I52+G52+E52+C52)>0,""YES!"","""")"
"IF((K52+I52+G52+E52+C52)>0,""YES!"","""")"
"IF((M52+K52+I52+G52+E52+C52)>0,""YES!"","""")"
"IF((O52+M52+K52+I52+G52+E52+C52)>0,""YES!"","""")"
"(B18*4)"
"(B19*3.7)"
"(B20*3.3)"
"(B21*3)"
"(B22*2.7)"
"(B23*2.3)"
"(B24*2)"
"(B25*1.7)"
"(B26*1.3)"
"(B27*1)"
"(B28*0.7)"
"(B29*0)"
"SUM(B18:B29)"
"D31/B31"
"C4*F4"
"H4"
"PRODUCT(C10*F10)"
"SUM(H10:H13)"
"SUM(H16:H22)"
"SUM(H25:H25)"
"SUM(H28:H30)"
"SUM(H33:H34)"
"SUM(H37:H42)"
"SUM(H5+H8+H14+H23+H26+H31+H35+H43)"
"H44*0.05"
"N8+J8+H8+F8+D8+B8"
"(B$8*B10)/100"
"IF((C10+E10+G10+I10+K10)=0,""blank"",(C10+E10+G10+I10+K10))"
"IF(L10=""blank"",""blank"",(L10-L$33))"
"IF(M10=""blank"",""blank"",(B$33*(M10/N$8)))"
"IF(N10=""blank"",""blank"",R10-N10)"
"IF(S10=S$33,""  <<<<< preferred tender"","""")"
"IF(B35<=35,""YES"","""")"
"MIN(L10:L29)"
"MIN(B10:B29)"
"N4+J4+H4+F4+D4+B4"
"(B$4*B6)/100"
"IF((C6+E6+G6+I6+K6)=0,""blank"",(C6+E6+G6+I6+K6))"
"IF(L6=""blank"",""blank"",(L6-L$14))"
"IF(M6=""blank"",""blank"",(B$14*(M6/N$4)))"
"IF(N6=""blank"",""blank"",R6-N6)"
"IF(S6=S$14,""  <<<<< preferred tender"","""")"
"IF(B16<=35,""YES"","""")"
"MIN(L6:L10)"
"MIN(B6:B10)"
"SUM(B3,C3)"
"D3/55"
"SUM(G3:H3)"
"N3/60"
"AVERAGE(E3,J3,O3)"
"Q3*100"
"AVERAGE(B1:B39)"
"STDEV(B1:B39)"
"SUM(C4:D4)"
"SUM(L4,H4,E4,K4)"
"(M4/199)"
"MAX(M4:M136)"
"MIN(M4:M136)"
"SUM(B6:B45)"
"SUM(B46:B47)"
"B8+C8+E8"
"57637+64180+6282+6995+6600+6600"
"33020+4953+9900"
"49770+5425+6600"
"3312+361+1320"
"ROUND(52000*B27,0)"
"SUM(B8:B27)"
"57244+6240+6600"
"B44+C44"
"6624+722+2640"
"SUM(B35:B49)"
"B28+B50+C28+C50"
"B28+B50+C28+C50"
"E28+E50"
"D28+D50"
"C58+E58"
"C58-C59"
"D53"
"COUNT(B4:B39)"
"MIN(B4:B39)"
"MAX(B4:B39)"
"AVERAGE(B4:B39)"
"COUNTIF(List!$D$3:$D$4962,1)"
"COUNTIF(List!$D$3:$D$4962,2)"
"COUNTIF(List!$D$3:$D$4962,3)"
"COUNTIF(List!$D$3:$D$4962,4)"
"COUNTIF(List!$D$3:$D$4962,5)"
"SUM(B3:F3)"
"COUNTIF(List!$E$3:$E$4962,1)"
"COUNTIF(List!$E$3:$E$4962,2)"
"COUNTIF(List!$E$3:$E$4962,3)"
"COUNTIF(List!$E$3:$E$4962,4)"
"COUNTIF(List!$E$3:$E$4962,5)"
"COUNTIF(List!$F$3:$F$4962,1)"
"COUNTIF(List!$F$3:$F$4962,2)"
"COUNTIF(List!$F$3:$F$4962,3)"
"COUNTIF(List!$F$3:$F$4962,4)"
"COUNTIF(List!$F$3:$F$4962,5)"
"COUNTIF(List!$G$3:$G$4962,1)"
"COUNTIF(List!$G$3:$G$4962,2)"
"COUNTIF(List!$G$3:$G$4962,3)"
"COUNTIF(List!$G$3:$G$4962,4)"
"COUNTIF(List!$G$3:$G$4962,5)"
"COUNTIF(List!$H$3:$H$4962,1)"
"COUNTIF(List!$H$3:$H$4962,2)"
"COUNTIF(List!$H$3:$H$4962,3)"
"COUNTIF(List!$H$3:$H$4962,4)"
"COUNTIF(List!$H$3:$H$4962,5)"
"COUNTIF(List!$I$3:$I$4962,1)"
"COUNTIF(List!$I$3:$I$4962,2)"
"COUNTIF(List!$I$3:$I$4962,3)"
"COUNTIF(List!$I$3:$I$4962,4)"
"COUNTIF(List!$I$3:$I$4962,5)"
"COUNTIF(List!$J$3:$J$4962,1)"
"COUNTIF(List!$J$3:$J$4962,2)"
"COUNTIF(List!$J$3:$J$4962,3)"
"COUNTIF(List!$J$3:$J$4962,4)"
"COUNTIF(List!$J$3:$J$4962,5)"
"COUNTIF(List!$K$3:$K$4962,1)"
"COUNTIF(List!$K$3:$K$4962,2)"
"COUNTIF(List!$K$3:$K$4962,3)"
"COUNTIF(List!$K$3:$K$4962,4)"
"COUNTIF(List!$K$3:$K$4962,5)"
"COUNTIF(List!$L$3:$L$4962,1)"
"COUNTIF(List!$L$3:$L$4962,2)"
"COUNTIF(List!$L$3:$L$4962,3)"
"COUNTIF(List!$L$3:$L$4962,4)"
"COUNTIF(List!$L$3:$L$4962,5)"
"COUNTIF(List!$M$3:$M$4962,1)"
"COUNTIF(List!$M$3:$M$4962,2)"
"COUNTIF(List!$M$3:$M$4962,3)"
"COUNTIF(List!$M$3:$M$4962,4)"
"COUNTIF(List!$M$3:$M$4962,5)"
"COUNTIF(List!$N$3:$N$4962,1)"
"COUNTIF(List!$N$3:$N$4962,2)"
"COUNTIF(List!$N$3:$N$4962,3)"
"COUNTIF(List!$N$3:$N$4962,4)"
"COUNTIF(List!$N$3:$N$4962,5)"
"SUM(B3:B13)"
"COUNTIF(List!$O$3:$O$4962,1)"
"COUNTIF(List!$O$3:$O$4962,2)"
"COUNTIF(List!$O$3:$O$4962,3)"
"COUNTIF(List!$O$3:$O$4962,4)"
"COUNTIF(List!$O$3:$O$4962,5)"
"COUNTIF(List!$P$3:$P$4962,1)"
"COUNTIF(List!$P$3:$P$4962,2)"
"COUNTIF(List!$P$3:$P$4962,3)"
"COUNTIF(List!$P$3:$P$4962,4)"
"COUNTIF(List!$P$3:$P$4962,5)"
"COUNTIF(List!$Q$3:$Q$4962,1)"
"COUNTIF(List!$Q$3:$Q$4962,2)"
"COUNTIF(List!$Q$3:$Q$4962,3)"
"COUNTIF(List!$Q$3:$Q$4962,4)"
"COUNTIF(List!$Q$3:$Q$4962,5)"
"COUNTIF(List!$D$3:$D$4806,1)"
"COUNTIF(List!$D$3:$D$4806,2)"
"COUNTIF(List!$D$3:$D$4806,3)"
"COUNTIF(List!$D$3:$D$4806,4)"
"COUNTIF(List!$D$3:$D$4806,5)"
"SUM(B3:F3)"
"COUNTIF(List!$F$3:$F$4806,1)"
"COUNTIF(List!$F$3:$F$4806,2)"
"COUNTIF(List!$F$3:$F$4806,3)"
"COUNTIF(List!$F$3:$F$4806,4)"
"COUNTIF(List!$F$3:$F$4806,5)"
"COUNTIF(List!$G$3:$G$4806,1)"
"COUNTIF(List!$G$3:$G$4806,2)"
"COUNTIF(List!$G$3:$G$4806,3)"
"COUNTIF(List!$G$3:$G$4806,4)"
"COUNTIF(List!$G$3:$G$4806,5)"
"COUNTIF(List!$H$3:$H$4806,1)"
"COUNTIF(List!$H$3:$H$4806,2)"
"COUNTIF(List!$H$3:$H$4806,3)"
"COUNTIF(List!$H$3:$H$4806,4)"
"COUNTIF(List!$H$3:$H$4806,5)"
"SUM(B3:B6)"
"COUNTIF(List!$I$3:$I$4806,1)"
"COUNTIF(List!$I$3:$I$4806,2)"
"COUNTIF(List!$I$3:$I$4806,3)"
"COUNTIF(List!$I$3:$I$4806,4)"
"COUNTIF(List!$I$3:$I$4806,5)"
"COUNTIF(List!$J$3:$J$4806,1)"
"COUNTIF(List!$J$3:$J$4806,2)"
"COUNTIF(List!$J$3:$J$4806,3)"
"COUNTIF(List!$J$3:$J$4806,4)"
"COUNTIF(List!$J$3:$J$4806,5)"
"COUNTIF(List!$K$3:$K$4806,1)"
"COUNTIF(List!$K$3:$K$4806,2)"
"COUNTIF(List!$K$3:$K$4806,3)"
"COUNTIF(List!$K$3:$K$4806,4)"
"COUNTIF(List!$K$3:$K$4806,5)"
"(SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q01"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q02"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q03"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q04"",1,0))))/(COUNTIF(List!#REF!,""2Q01"")+COUNTIF(List!#REF!,""2Q02"")+COUNTIF(List!#REF!,""2Q03"")+COUNTIF(List!#REF!,""2Q04""))"
"(SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q01"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q02"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q03"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q04"",1,0))))/(COUNTIF(List!#REF!,""2Q01"")+COUNTIF(List!#REF!,""2Q02"")+COUNTIF(List!#REF!,""2Q03"")+COUNTIF(List!#REF!,""2Q04""))"
"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q01"",1,0)))/COUNTIF(List!#REF!,""2Q01"")"
"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q01"",1,0)))/COUNTIF(List!#REF!,""2Q01"")"
"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q02"",1,0)))/COUNTIF(List!#REF!,""2Q02"")"
"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q02"",1,0)))/COUNTIF(List!#REF!,""2Q02"")"
"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q03"",1,0)))/COUNTIF(List!#REF!,""2Q03"")"
"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q03"",1,0)))/COUNTIF(List!#REF!,""2Q03"")"
"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q04"",1,0)))/COUNTIF(List!#REF!,""2Q04"")"
"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q04"",1,0)))/COUNTIF(List!#REF!,""2Q04"")"
"(SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q01"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q02"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q03"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q04"",1,0))))/(COUNTIF(List!#REF!,""3Q01"")+COUNTIF(List!#REF!,""3Q02"")+COUNTIF(List!#REF!,""3Q03"")+COUNTIF(List!#REF!,""3Q04""))"
"(SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q01"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q02"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q03"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q04"",1,0))))/(COUNTIF(List!#REF!,""3Q01"")+COUNTIF(List!#REF!,""3Q02"")+COUNTIF(List!#REF!,""3Q03"")+COUNTIF(List!#REF!,""3Q04""))"
"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q01"",1,0)))/COUNTIF(List!#REF!,""3Q01"")"
"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q01"",1,0)))/COUNTIF(List!#REF!,""3Q01"")"
"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q03"",1,0)))/COUNTIF(List!#REF!,""3Q03"")"
"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q03"",1,0)))/COUNTIF(List!#REF!,""3Q03"")"
"COUNTIF(List!#REF!,""Partial"")/COUNTA(List!I3:I999)"
"COUNTIF(List!#REF!,""Full"")/COUNTA(List!I3:I999)"
"C3-F3"
"D3-F3"
"VLOOKUP(E6,GRADES,2)"
"D6*F6"
"SUM(D5:D32)"
"SUM(G2:G32)"
"G33/D33"
"RANK(C7,C$7:C$40,1)"
"RANK(C7,C$7:C$40)"
"SUM(B2:B27)"
"SUM(B2:B9)"
"SUM(B2:B5)"
"SUM(B2:B4)"
"SUM(B2:B10)"
"SUM(B2:B7)"
"(B2/B8)"
"(B3/B8)"
"(B4/B8)"
"(B5/B8)"
"(B6/B8)"
"(B7/B8)"
"SUM(B2:B7)"
"DAVIES!B5+DUBOIS!B5+GIBSON!B5+KNOX!B5+MARTIN!B5+PERRY!B5+PIKE!B5+POSEY!B5+SPENCER!B5+VANDERBURGH!B5+WARRICK!B5"
"B5/$B$5*100"
"D5/$D$5*100"
"SUM(L11:N11)"
"SUM(C2,E2)"
"C2/(C2+E2)"
"E2/(C2+E2)"
"SUM(B2:B9)"
"SUM(B32,B21,B10)"
"C34/B34"
"E34/B34"
"8+27+50+5"
"C3-H3"
"105+620+3+4924+31+1677+6"
"37+146+1203+250"
"M3-R3+W3"
"AB3/M3"
"9+23+50+4"
"77+466+5+3783+15+1217+3"
"23+104+872+203"
"6+22+35+6"
"66+560+11+3669+21+1265+1"
"15+128+773+158"
"4+15+18+1"
"33+330+1+2856+19+982+2"
"12+78+558+128"
"1+4+24+21+3"
"32+361+3+3856+15+1300+7"
"10+81+858+145"
"10+38+50+5"
"126+797+11+8342+38+2573+7"
"43+174+1807+359"
"SUM(B3:B8)"
"8+10+2"
"21+127+2+1922+11+914+2"
"12+45+416+79"
"2+8+6+4"
"67+380+7+5492+50+3738+16"
"30+224+1949+638"
"1"
"5+140+1526+4+1566+2"
"3+73+358+179"
"3+3+2"
"65+355+1+7205+34+4924+9"
"33+200+1757+516"
"SUM(B10:B13)"
"SUM(B9+B14)"
"1042+4"
"1016+1"
"1379+7"
"1054+6"
"1302+5"
"1903+11"
"944+7"
"4362+14"
"4206+3"
"13445+17"
"41614"
"H3+H19"
"33290"
"IF(ISBLANK(B4),""enter Y or N"",IF(AND(NOT(B4=""Y""),NOT(B4=""N"")),""enter Y or N"","":-):-):-)""))"
"IF(B6=""Y"",1,0)"
"IF(B8=""Y"",3,0)"
"IF(AND(NOT(ISBLANK(B14)),IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),1,0)+IF(NOT(ISBLANK(E14)),1,0)=0),""Yes"", IF(AND(ISBLANK(B14),IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),1,0)+IF(NOT(ISBLANK(E14)),1,0)>=1),""Yes"",""No""))"
"IF(G14=""No"",""check data"",IF(OR(NOT(ISBLANK(C14)),NOT(ISBLANK(D14)),NOT(ISBLANK(E14))),1,0))"
"IF(G16=""No"",""check data"",IF(OR(NOT(ISBLANK(C16)),NOT(ISBLANK(D16)),NOT(ISBLANK(E16))),2,0))"
"IF(AND(NOT(ISBLANK(B18)),IF(NOT(ISBLANK(C18)),1,0)+IF(NOT(ISBLANK(D18)),1,0)+IF(NOT(ISBLANK(E18)),1,0)+IF(NOT(ISBLANK(F18)),1,0)=0),""Yes"", IF(AND(ISBLANK(B18),IF(NOT(ISBLANK(C18)),1,0)+IF(NOT(ISBLANK(D18)),1,0)+IF(NOT(ISBLANK(E18)),1,0)+IF(NOT(ISBLANK(F18)),1,0)>=1),""Yes"",""No""))"
"IF(G18=""No"",""check data"",IF(OR(NOT(ISBLANK(C18)),NOT(ISBLANK(D18)),NOT(ISBLANK(E18)),NOT(ISBLANK(F18))),2,0))"
"IF(G20=""No"",""check data"",IF(OR(NOT(ISBLANK(C20)),NOT(ISBLANK(D20)),NOT(ISBLANK(E20))),3,0))"
"IF(OR(ISBLANK(B4),ISBLANK(B6),ISBLANK(B7),ISBLANK(B8),ISBLANK(B9),ISBLANK(B10),G14=""No"",G16=""No"",G18=""No"",G20=""No"",G22=""No""),""No"",""Yes"")"
"IF(B25=""No"",""complete data"",IF(B4=""Y"",""Yes"",""No""))"
"IF(B26=""No"","" Applies to a patient with possible encephalitis."","" :-):-):-)"")"
"IF(B25=""No"",""complete data"",IF(H14=1,""Yes"",""No""))"
"IF(H14=1,""grade of rhomboencephalitis"","":-):-):-)"")"
"IF(B25=""No"",""complete data"",IF(H14=1,IF(MAX(H6:H10,H16:H22)=3,""III"",IF(MAX(H6:H10,H16:H22)=2,""II"",IF(MAX(H6:H10,H16:H22)=1,""I"",0))),"":-):-):-)""))"
"SUM(D7:O7)"
"(P7/$P$31)*100"
"AVERAGE(D7:D26)"
"MAX(D7:D26)"
"MIN(D7:D26)"
"(D28/D31)*100"
"AVERAGE(P7:P26)"
"D32*0.45+E32*0.55"
"D32*0.45+E32*0.55"
"SUM(D7:L7)"
"(M7/$M$31)*100"
"AVERAGE(D7:D26)"
"MAX(D7:D26)"
"MIN(D7:D26)"
"(D28/D31)*100"
"AVERAGE(M7:M26)"
"B27*IF(C27=""A"", 4,IF(C27=""A-"",3.67,IF(C27=""B+"",3.33,IF(C27=""B"",3,IF(C27=""B-"",2.67,IF(C27=""C+"",2.33,(IF(C27=""C-"",1.67,IF(C27=""D"",1, 0)))))))))"
"SUM(B27:B73)"
"SUM(D27:D73)"
"D76/100"
"GRADE(D78)"
"SUM(E10:E147)"
"SUM(B4:Q4)"
"SUM(B4*0.7)"
"""5386"""
"(B2+C2+D2+E2+F2+S2+T2)/82"
"""6151"""
"""3282"""
"""2799"""
"""9351"""
"""0468"""
"""1178"""
"""2895"""
"""9563"""
"""8441"""
"""3416"""
"""4449"""
"""4504"""
"""6917"""
"""7797"""
"""5114"""
"""1001"""
"""5543"""
"""9328"""
"""4229"""
"""5081"""
"""2738"""
"""3254"""
"""5635"""
"""2750"""
"""9208"""
"""0477"""
"""7851"""
"""1768"""
"""9293"""
"""4301"""
"""7167"""
"""4411"""
"""8445"""
"""9801"""
"""1582"""
"""6185"""
"""2823"""
"""5339"""
"""1776"""
"""7613"""
"""4136"""
"""8092"""
"""4403"""
"""0146"""
"""3685"""
"""6504"""
"""0560"""
"""0634"""
"""5267"""
"""4747"""
"""3972"""
"""3309"""
"""0461"""
"""7115"""
"""4303"""
"""6848"""
"""4374"""
"""0085"""
"""1824"""
"""0153"""
"""9433"""
"""2883"""
"""1939"""
"""1157"""
"""5123"""
"""1257"""
"""3378"""
"""2284"""
"""4726"""
"""0040"""
"""8343"""
"""5387"""
"""9522"""
"""9946"""
"""0868"""
"""0804"""
"""8618"""
"""5946"""
"""8446"""
"""4610"""
"""1171"""
"""7014"""
"""4159"""
"""7095"""
"""2413"""
"""0263"""
"""1580"""
"""7958"""
"""5240"""
"(B2+C2+D2+E2++F2+G2+L2)/100*0.5"
"(S2)/68*0.5"
"(Q2+W2)"
""" """
"""2560"""
"""7150"""
"""7859"""
"""6523"""
"""5172"""
"""9036"""
"""2401"""
"""5972"""
"""4194"""
"""9070"""
"""4148"""
"""4003"""
"""8370"""
"""3082"""
"""8007"""
"""8244"""
"""4002"""
"""1676"""
"""9909"""
"""5229"""
"""5388"""
"""7928"""
"""4197"""
"""8784"""
"""6661"""
"""2541"""
"""0745"""
"""4501"""
"""2411"""
"""5755"""
"""4413"""
"""2748"""
"""9548"""
"""8237"""
"""4960"""
"""3309"""
"""6301"""
"""7684"""
"""9717"""
"""6635"""
"""5364"""
"""8883"""
"""5654"""
"""4711"""
"""6762"""
"""3896"""
"""D"""
"""0145"""
"'Class Participation'!D22"
"SUM(B3:G3)"
"SUM(D2:D21)"
"IF(D$10=0,0,(D10/D$10))"
"E10+H10+K10+N10+Q10"
"IF(F$10=0,0,21*(F10/F$10))"
"IF(I$10=0,0,18*(I10/I$10))"
"IF(R$10=0,0,25*(R10/R$10))"
"SUM(S10:AY10)"
"IF(C11>=0.9,""A"",IF($C11>=0.86,""BA"",IF($C11>=0.8,""B"",IF($C11>=0.76,""CB"",IF($C11>=0.69,""C"",IF($C11>=0.65,""DC"",IF($C11>=0.59,""D"",IF($C11<0.05,"" -"",""E""))))))))"
"AVERAGE(C11:C36)"
"LOOKUP(B19,GradingScheme!$A$3:'GradingScheme'!$A$12,GradingScheme!$C$3:'GradingScheme'!$C$12)"
"SUM(G14:G51)"
"SUM(G61:G84)"
"G53+G86+G88"
"+G98-G94"
"COUNTA(V2:V67)"
"COUNTIF(AH2:AH67,""Y"")"
"COUNTIF(AH2:AH67,""N"")"
"COUNTIF(AH2:AH67,""NA"")"
"SUM(C5:H5)"
"SUM(C5:C24)"
"'Category Totals By Quarter'!I5"
"SUM(D5:D24)"
"SUM('Fac. Eval. Hours'!E6:E25)"
"SUM(Misc!C5:C23)"
"SUM('Fin. Aid'!C5:C23)"
"SUM('ASI Elections'!C5:C13)"
"SUM(Grades!C5:C24)"
"SUM(Test!C5:C24)"
"SUM(ASQ!C5:C24)"
"SUM(C5:C26)"
"SUM(D5:D26)"
"SUM(C5:D26)"
"SUM(C5:C24)"
"SUM(C5:C24)"
"SUM(C5:C23)"
"SUM(C5:C23)"
"SUM(C5:C23)"
"SUM(C5:C24)"
"SUM(C6:D6)"
"SUM(B7:B313)"
"D317/B317"
"46876/I317"
"45851/K317"
"47598/M317"
"35716/O317"
"6205/Q317"
"SUM(C7:C313)"
"E317/$C317"
"B5-C5"
"209+68"
"52837+22849"
"1214+396"
"18679+7417"
"22+5"
"7170+1517"
"166+23"
"4137+549"
"19+10"
"7313+6269"
"137+47"
"2179+1611"
"157+46"
"35904+8290"
"880+260"
"11390+3397"
"11+7"
"2450+6773"
"31+66"
"973+1860"
"SUM(B7:B21)"
"C5+D5"
"B11-D11"
"SUM(B8:G8)"
"SUM(B26:H26)"
"C12+C14+C15"
"D18*G18"
"SUM(H18:H19)"
"A25*C25*E25"
"H20+H25"
"H28-H29"
"SUM(C4:U4)"
"SUM(C8+D8+E8+G8)"
"IF(F37>16,""35"",IF(F37=16,""33.25"",IF(F37=15,""31.5"",IF(F37=14,""29.75"",IF(F37=13,""28"",""0"")))))"
"SUM(C4:U4)"
"SUM(C8+D8+E8+G8)"
"IF(F37>16,""35"",IF(F37=16,""33.25"",IF(F37=15,""31.5"",IF(F37=14,""29.75"",IF(F37=13,""28"",""0"")))))"
"SUM(C2+Z2)"
"SUM(Q2:Y2)"
"SUM(C2/D2)"
"SUM(E2/E2)"
"SUM(E2/D2)"
"SUM(F2/D2)"
"SUM(G2/D2)"
"SUM(H2/D2)"
"SUM(I2/D2)"
"SUM(J2/D2)"
"SUM(K2/D2)"
"SUM(L2/D2)"
"SUM(M2/D2)"
"SUM(N2/D2)"
"SUM(O2/D2)"
"SUM(P2/D2)"
"SUM(Q2/D2)"
"SUM(R2/D2)"
"SUM(S2/D2)"
"SUM(T2/D2)"
"SUM(U2/D2)"
"SUM(V2/D2)"
"SUM(W2/D2)"
"SUM(X2/D2)"
"SUM(Y2/D2)"
"RIGHT(O15,4)"
"VLOOKUP(WEEKDAY(G2)-1,Thedays,2)"
"F2+4"
"H2+3"
"I2+2"
"RIGHT(E3,5)"
"RolesFor1704!A3 & "","" & RolesFor1704!B3 & "" "" & RolesFor1704!C3"
"RolesFor1704!D3"
"RolesFor1704!F3"
"IF(E2+F2>100,100,E2+F2)"
"SUM(G2:U2)"
"IF(V2/$AA$2>1,1,(V2)/($AA$2))"
"VLOOKUP(W2,$AB$2:$AC$6,2)"
"(V2+2*E2)/(MAX($V$2:$V$25)+165)"
"IF(SUM(J2:X2)>22090,""A"",VLOOKUP(Y2,$AB$2:$AC$6,2))"
"SUM(E3:T3)"
"IF(SUM(J9:X9)<100,""A"",VLOOKUP(Y9,$AB$2:$AC$6,2))"
"IF(SUM(J18:X18)>490,""A"",VLOOKUP(Y18,$AB$2:$AC$6,2))"
"VLOOKUP(WEEKDAY(H2)-1,Thedays,2)"
"G2+2"
"G2+4"
"I2+3"
"RIGHT(E3,5)"
"Rolesfor1719!A3 & "","" & Rolesfor1719!B3 & "" "" & Rolesfor1719!C3"
"Rolesfor1719!D3"
"Rolesfor1719!F3"
"Rolesfor1719!A13&"", ""&Rolesfor1719!B13"
"Rolesfor1719!A6 & "","" & Rolesfor1719!B6 & "" "" & Rolesfor1719!C6"
"Rolesfor1719!D6"
"Rolesfor1719!F6"
"Rolesfor1719!A27 & "","" & Rolesfor1719!B27 & "" "" & Rolesfor1719!C27"
"Rolesfor1719!F27"
"VLOOKUP(WEEKDAY(G2)-1,Thedays,2)"
"F2+2"
"F2+4"
"H2+3"
"RIGHT(E3,5)"
"RolesFor1713!A3 & "","" & RolesFor1713!B3 & "" "" & RolesFor1713!C3"
"RolesFor1713!D3"
"RolesFor1713!F3"
"IF(SUM(E2:J2)/500>1,1,SUM(E2:J2)/500)"
"VLOOKUP(K4,$N$2:$O$6,2)"
"RolesFor1713!A14 & "","" & RolesFor1713!B14 & "" "" & RolesFor1713!C14"
"RolesFor1713!D14"
"RolesFor1713!F14"
"SUM($F$2:$X$2)"
"SUM(G4:AE4)"
"D4/E4"
"SUM(D4:D26)/22"
"SUM(N34:N57)"
"SUM(D34:D58)/24"
"SUM(F34:F58)/21"
"LARGE($B4:$D4,COLUMN()-1)"
"LARGE($B4:$H4,COLUMN()-1)"
"ROUND(SUM(B6:C6)*0.25,1)"
"ROUND(SUM(B11:C11),1)"
"ROUND(B16*0.4,1)"
"VLOOKUP(D20,$G$21:$H$33,2)"
"D8+D13+D18"
"C9*D9"
"E9/F9"
"B9*G9"
"SUM(H9:H12)"
"H13*H14"
"SUM(H17:H22)"
"SUM(H27:H41)"
"SUM(H42,H23,H15)"
"H44/B4"
"H47*B4"
"(H48*H49)"
"(H48*H49)"
"""   1993"""
"""   2000"""
"""1000's"""
"C14*B14"
"B70*4"
"(D69+D70)*0.2"
"B72*2"
"D72*0.2"
"B75*12"
"((SUM(D14:D84)))"
"IF(B94=0,0,(IF(B94>5,(1500+((B94-5)*200)),1500)))"
"B97*1"
"D97*0.2"
"(D99+D100+D101+D102)*0.2"
"SUM(D93:D104)"
"D105+D85"
"B6"
"SUM(B2:N2)"
"O2/182"
"SUM('Hewitt Elementary 0370'!N15)"
"SUM('Hewitt Middle 0380'!N15)"
"SUM('Hewitt Junior 0390'!N15)"
"SUM('Hewitt-Trussville High'!N15)"
"SUM(B2:B6)"
"SUM('Hewitt Elementary 0370'!B2)"
"SUM('Payne Elementary 0370'!P2)"
"SUM('Hewitt Middle 0380'!B7)"
"SUM('Hewitt Junior 0390'!P8)"
"SUM('Hewitt-Trussville High'!P11)"
"SUM(B2:B14)"
"SUM(C15-B15)"
"SUM(B20*$Q$1)"
"SUM(B2:B14)"
"SUM(L2:L8)"
"SUM(C15-B15)"
"SUM(N20)*1.02"
"SUM(N20)*1.02"
"SUM(P20*$U$1)"
"SUM(P2:P8)"
"SUM(P15-O15)"
"SUM(P20*1.02)"
"SUM(P20*1.02)"
"SUM(B20*$P$1)"
"SUM(B2:B14)"
"SUM(K7:K11)"
"SUM(C15-B15)"
"SUM(N20*1.02)"
"SUM(P20*$U$1)"
"SUM(B2:B14)"
"SUM(K7:K11)"
"SUM(C15-B15)"
"SUM(P20*1.02)"
"SUM(P20*$U$1)"
"SUM(B2:B14)"
"SUM(C15-B15)"
"SUM(P20*1.02)"
"SUM('Hewitt Elementary 0370'!B2)"
"SUM('Payne Elementary 0370'!P2)"
"SUM('Hewitt Middle 0380'!B7)"
"SUM(B2:B7)"
"SUM(C8-B8)"
"SUM('Hewitt Middle 0380'!B8)"
"SUM('Hewitt Junior 0390'!P8)"
"SUM(B2:B4)"
"SUM(C5-B5)"
"SUM('Hewitt Junior 0390'!B11)"
"SUM('Hewitt-Trussville High'!P11)"
"SUM(B2:B5)"
"SUM(C6-B6)"
"COUNTIF($R$2:$R$48,T1)"
"SUM(L2:M2)/2"
"(((SUM(C2:K2)+(N2+O2)))/290)*100"
"IF(Q2>=$U$1,$T$1,IF(Q2>=$U$2,$T$2,IF(Q2>=$U$3,$T$3,IF(Q2>=$U$4,$T$4,IF(Q2>=$U$5,$T$5,IF(Q2>=$U$6,$T$6,IF(Q2>=$U$7,$T$7)))))))"
"B7+G7+L7"
"SUM(B7:B11)"
"B7/B$12"
"(B7+B8)/B12"
"B32/B34"
"B33/B34"
"SUM(C3:E19)"
"SUM(C3:J19)"
"SUM(E21/J22)"
"SUM(B5:D5)"
"+B25+D25+F25"
"- Intelligenztest für Kinder und $K55:$AE55"
"- Intelligenztest für Jugendliche und Erw."
"- Schultest"
"- spez. Funktionsprüfungs- und Eignungstest"
"- Interessentest"
"- Allg.Leistungs- und Fähigkeitstest"
"- Intelligenztest für Kinder und $K55:$AE55"
"- Formdeuteverfahren"
"- mehrdimensionaler Persönlichkeits-Test"
"- Intelligenztest für Kinder und J$72:J$72"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- eindimensionaler Persönlichkeits-Test"
"- Intelligenztest für $K143:$AE143"
"- Einstellungstest"
"- klinischer Test"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Entwicklungstest"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K55:$AE55 und Erw."
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für Kinder"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- verbal-thematisches Verfahren"
"- zeichnerisches Gestaltungsverfahren"
"- spielerisches Gestaltungsverfahren"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Interessenstest"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für Kinder und J$81:J$81"
"- Intelligenztest für $K94:$AE94"
"- Intelligenztest für Kinder und Jugendliche"
"- Lerntest"
"- Intelligenztest für Kinder und $K55:$AE55"
"- spezieller Funktions- und Eignungstest"
"- Intelligenztest für Kinder und $K55:$AE55"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für J$69:J$70 und Erw."
"- Intelligenztest für $K94:$AE94"
"- Intelligenztest für $K94:$AE94"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"- Intelligenztest für $K143:$AE143 und $K55:$AE55"
"SUM(H3:I3)"
"SUM(B3:B18)"
"(B19/J19)*100"
"(C19/J19)*100"
"(D19/J19)*100"
"(E19/J19)*100"
"(F19/J19)*100"
"(G19/J19)*100"
"(H19/J19)*100"
"(I19/J19)*100"
"(J19/J19)*100"
"SUM(B5:G5)"
"(H5/I5)*100"
"SUM(B5:B20)"
"SUM(B5:G5)"
"(H5/I5)*100"
"SUM(B5:B15)"
"[1]AK!B5"
"[1]AK!B6"
"[1]AK!B7"
"[1]AK!B8"
"I7-E7"
"[1]AL!B5"
"[1]AL!B6"
"[1]AL!B7"
"[1]AL!B8"
"[1]AR!B5"
"[1]AR!B6"
"[1]AR!B7"
"[1]AR!B8"
"[1]AZ!B5"
"[1]AZ!B6"
"[1]AZ!B7"
"[1]AZ!B8"
"[1]CA!B5"
"[1]CA!B6"
"[1]CA!B7"
"[1]CA!B8"
"[1]CO!B5"
"[1]CO!B6"
"[1]CO!B7"
"[1]CO!B8"
"[1]CT!B5"
"[1]CT!B6"
"[1]CT!B7"
"[1]CT!B8"
"[1]DE!B5"
"[1]DE!B6"
"[1]DE!B7"
"[1]DE!B8"
"[1]DC!B5"
"[1]DC!B6"
"[1]DC!B7"
"[1]DC!B8"
"[1]FL!B5"
"[1]FL!B6"
"[1]FL!B7"
"[1]FL!B8"
"[1]GA!B5"
"[1]GA!B6"
"[1]GA!B7"
"[1]GA!B8"
"[1]HI!B5"
"[1]HI!B6"
"[1]HI!B7"
"[1]HI!B8"
"[1]IA!B5"
"[1]IA!B6"
"[1]IA!B7"
"[1]IA!B8"
"[1]ID!B5"
"[1]ID!B6"
"[1]ID!B7"
"[1]ID!B8"
"[1]IL!B5"
"[1]IL!B6"
"[1]IL!B7"
"[1]IL!B8"
"[1]IN!B5"
"[1]IN!B6"
"[1]IN!B7"
"[1]IN!B8"
"[1]KS!B5"
"[1]KS!B6"
"[1]KS!B7"
"[1]KS!B8"
"[1]KY!B5"
"[1]KY!B6"
"[1]KY!B7"
"[1]KY!B8"
"[1]LA!B5"
"[1]LA!B6"
"[1]LA!B7"
"[1]LA!B8"
"[1]MA!B5"
"[1]MA!B6"
"[1]MA!B7"
"[1]MA!B8"
"[1]MD!B5"
"[1]MD!B6"
"[1]MD!B7"
"[1]MD!B8"
"[1]ME!B5"
"[1]ME!B6"
"[1]ME!B7"
"[1]ME!B8"
"[1]MI!B5"
"[1]MI!B6"
"[1]MI!B7"
"[1]MI!B8"
"[1]MN!B5"
"[1]MN!B6"
"[1]MN!B7"
"[1]MN!B8"
"[1]MO!B5"
"[1]MO!B6"
"[1]MO!B7"
"[1]MO!B8"
"[1]MS!B5"
"[1]MS!B6"
"[1]MS!B7"
"[1]MS!B8"
"[1]MT!B5"
"[1]MT!B6"
"[1]MT!B7"
"[1]MT!B8"
"[1]NC!B5"
"[1]NC!B6"
"[1]NC!B7"
"[1]NC!B8"
"[1]ND!B5"
"[1]ND!B6"
"[1]ND!B7"
"[1]ND!B8"
"[1]NE!B5"
"[1]NE!B6"
"[1]NE!B7"
"[1]NE!B8"
"[1]NH!B5"
"[1]NH!B6"
"[1]NH!B7"
"[1]NH!B8"
"[1]NJ!B5"
"[1]NJ!B6"
"[1]NJ!B7"
"[1]NJ!B8"
"[1]NM!B5"
"[1]NM!B6"
"[1]NM!B7"
"[1]NM!B8"
"[1]NV!B5"
"[1]NV!B6"
"[1]NV!B7"
"[1]NV!B8"
"[1]NY!B6"
"[1]NY!B7"
"[1]NY!B8"
"[1]OH!B5"
"[1]OH!B6"
"[1]OH!B7"
"[1]OH!B8"
"[1]OK!B5"
"[1]OK!B6"
"[1]OK!B7"
"[1]OK!B8"
"[1]OR!B6"
"[1]OR!B7"
"[1]OR!B8"
"[1]PA!B6"
"[1]PA!B7"
"[1]PA!B8"
"[1]RI!B5"
"[1]RI!B6"
"[1]RI!B7"
"[1]RI!B8"
"[1]SC!B5"
"[1]SC!B6"
"[1]SC!B7"
"[1]SC!B8"
"[1]SD!B5"
"[1]SD!B6"
"[1]SD!B7"
"[1]SD!B8"
"[1]TN!B6"
"[1]TN!B7"
"[1]TN!B8"
"[1]TX!B5"
"[1]TX!B6"
"[1]TX!B7"
"[1]TX!B8"
"[1]UT!B5"
"[1]UT!B6"
"[1]UT!B7"
"[1]UT!B8"
"[1]VA!B5"
"[1]VA!B6"
"[1]VA!B7"
"[1]VA!B8"
"[1]VT!B5"
"[1]VT!B6"
"[1]VT!B7"
"[1]VT!B8"
"[1]WA!B6"
"[1]WA!B7"
"[1]WA!B8"
"[1]WI!B5"
"[1]WI!B6"
"[1]WI!B7"
"[1]WI!B8"
"[1]WV!B5"
"[1]WV!B6"
"[1]WV!B7"
"[1]WV!B8"
"[1]WY!B5"
"[1]WY!B6"
"[1]WY!B7"
"[1]WY!B8"
"[1]NH!B5"
"[1]NH!B6"
"[1]NH!B7"
"[1]NH!B8"
"I7-E7"
"[1]AK!B5"
"[1]AK!B6"
"[1]AK!B7"
"[1]AK!B8"
"[1]VT!B5"
"[1]VT!B6"
"[1]VT!B7"
"[1]VT!B8"
"[1]ME!B5"
"[1]ME!B6"
"[1]ME!B7"
"[1]ME!B8"
"[1]PA!B6"
"[1]PA!B7"
"[1]PA!B8"
"[1]DE!B5"
"[1]DE!B6"
"[1]DE!B7"
"[1]DE!B8"
"[1]KY!B5"
"[1]KY!B6"
"[1]KY!B7"
"[1]KY!B8"
"[1]MN!B5"
"[1]MN!B6"
"[1]MN!B7"
"[1]MN!B8"
"[1]DC!B5"
"[1]DC!B6"
"[1]DC!B7"
"[1]DC!B8"
"[1]VA!B5"
"[1]VA!B6"
"[1]VA!B7"
"[1]VA!B8"
"[1]MA!B5"
"[1]MA!B6"
"[1]MA!B7"
"[1]MA!B8"
"[1]WY!B5"
"[1]WY!B6"
"[1]WY!B7"
"[1]WY!B8"
"[1]OK!B5"
"[1]OK!B6"
"[1]OK!B7"
"[1]OK!B8"
"[1]HI!B5"
"[1]HI!B6"
"[1]HI!B7"
"[1]HI!B8"
"[1]WA!B6"
"[1]WA!B7"
"[1]WA!B8"
"[1]CO!B5"
"[1]CO!B6"
"[1]CO!B7"
"[1]CO!B8"
"[1]WV!B5"
"[1]WV!B6"
"[1]WV!B7"
"[1]WV!B8"
"[1]MT!B5"
"[1]MT!B6"
"[1]MT!B7"
"[1]MT!B8"
"[1]NY!B6"
"[1]NY!B7"
"[1]NY!B8"
"[1]CT!B5"
"[1]CT!B6"
"[1]CT!B7"
"[1]CT!B8"
"[1]TX!B5"
"[1]TX!B6"
"[1]TX!B7"
"[1]TX!B8"
"[1]AZ!B5"
"[1]AZ!B6"
"[1]AZ!B7"
"[1]AZ!B8"
"[1]MI!B5"
"[1]MI!B6"
"[1]MI!B7"
"[1]MI!B8"
"[1]IA!B5"
"[1]IA!B6"
"[1]IA!B7"
"[1]IA!B8"
"[1]CA!B5"
"[1]CA!B6"
"[1]CA!B7"
"[1]CA!B8"
"[1]NM!B5"
"[1]NM!B6"
"[1]NM!B7"
"[1]NM!B8"
"[1]OR!B6"
"[1]OR!B7"
"[1]OR!B8"
"[1]WI!B5"
"[1]WI!B6"
"[1]WI!B7"
"[1]WI!B8"
"[1]SD!B5"
"[1]SD!B6"
"[1]SD!B7"
"[1]SD!B8"
"[1]RI!B5"
"[1]RI!B6"
"[1]RI!B7"
"[1]RI!B8"
"[1]NJ!B5"
"[1]NJ!B6"
"[1]NJ!B7"
"[1]NJ!B8"
"[1]MD!B5"
"[1]MD!B6"
"[1]MD!B7"
"[1]MD!B8"
"[1]ID!B5"
"[1]ID!B6"
"[1]ID!B7"
"[1]ID!B8"
"[1]IN!B5"
"[1]IN!B6"
"[1]IN!B7"
"[1]IN!B8"
"[1]FL!B5"
"[1]FL!B6"
"[1]FL!B7"
"[1]FL!B8"
"[1]MO!B5"
"[1]MO!B6"
"[1]MO!B7"
"[1]MO!B8"
"[1]ND!B5"
"[1]ND!B6"
"[1]ND!B7"
"[1]ND!B8"
"[1]NE!B5"
"[1]NE!B6"
"[1]NE!B7"
"[1]NE!B8"
"[1]IL!B5"
"[1]IL!B6"
"[1]IL!B7"
"[1]IL!B8"
"[1]KS!B5"
"[1]KS!B6"
"[1]KS!B7"
"[1]KS!B8"
"[1]GA!B5"
"[1]GA!B6"
"[1]GA!B7"
"[1]GA!B8"
"[1]OH!B5"
"[1]OH!B6"
"[1]OH!B7"
"[1]OH!B8"
"[1]AR!B5"
"[1]AR!B6"
"[1]AR!B7"
"[1]AR!B8"
"[1]NV!B5"
"[1]NV!B6"
"[1]NV!B7"
"[1]NV!B8"
"[1]NC!B5"
"[1]NC!B6"
"[1]NC!B7"
"[1]NC!B8"
"[1]UT!B5"
"[1]UT!B6"
"[1]UT!B7"
"[1]UT!B8"
"[1]TN!B6"
"[1]TN!B7"
"[1]TN!B8"
"[1]SC!B5"
"[1]SC!B6"
"[1]SC!B7"
"[1]SC!B8"
"[1]MS!B5"
"[1]MS!B6"
"[1]MS!B7"
"[1]MS!B8"
"[1]LA!B5"
"[1]LA!B6"
"[1]LA!B7"
"[1]LA!B8"
"[1]AL!B5"
"[1]AL!B6"
"[1]AL!B7"
"[1]AL!B8"
"#REF!"
"+E7+F7+G7"
"B5*103.2%"
"B62*103.5%"
"SUM(C8:C31)"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"SUM(C8:C31)"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"SUM(C8:C31)"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"SUM(C8:C31)"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"SUM(C8:C31)"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"SUM(C8:C31)"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"C32+E32+G32+I32+K32+M32+O32+Q32+S32"
"SUM(C8:C31)"
"E32+G32+I32+K32+M32+O32+Q32+S32+C32"
"E32+G32+I32+K32+M32+O32+Q32+S32+C32"
"SUM(O25*Q25)"
"SUM(R25:R39)"
"SUM(O26*Q26)"
"SUM(R26:R40)+R95+R148+R202"
"O2"
"O2"
"O2"
"O2"
"P7"
"P7"
"P7"
"D13"
"D13"
"D13"
"SUM(R80:R94)"
"P8"
"P8"
"P8"
"D13"
"D13"
"D13"
"P8"
"P8"
"P8"
"D16"
"D16"
"D16"
"B2+142"
"B3+146"
"VLOOKUP(C4,Sheet2!$A1:$B107,2,FALSE)"
"C3+1"
"SUM(IF(C5:DA5<>"""",1,0))"
"SUM(DB5:DB10)"
"SUM(DB17:DB21)"
"SUM(DB43:DB46)"
"SUM(DB69:DB75)"
"SUM(IF(C5:C75=""X"",1,0))"
"SUM(IF(AY5:AY75<>"""",1,0))"
"SUM(C76:T76)"
"SUM(U76:AF76)"
"SUM(AG76:BO76)"
"SUM(CH76:CV76)"
"SUM(CW76:DA76)"
"MAX(C76:DA76)"
"MAX(DB7:DB75)"
"AVERAGE(C76:DA76)"
"AVERAGE(DB7:DB75)"
"SUM(IF(C76:DA76=0,1,0))"
"SUM(IF(DB5:DB75=0,1,0))"
"COUNT(C76:DA76)"
"COUNT(DB5:DB75)"
"CX82*CX80/CX86"
"SUM(IF('Correlation Matrix'!AG5:BO10=""X"",1,0))"
"SUM(IF('Correlation Matrix'!C5:T10=""X"",1,0))"
"SUM(IF('Correlation Matrix'!CH5:CV10=""X"",1,0))"
"SUM(C3:H3)"
"I3/J3"
"SUM(IF('Correlation Matrix'!AG11:BO16=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG22:BO26=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG27:BO31=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG32:BO36=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG37:BO42=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG47:BO52=""X"",1,0))"
"SUM(IF('Correlation Matrix'!C47:T52=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG62:BO66=""X"",1,0))"
"SUM(IF('Correlation Matrix'!BP62:CG68=""X"",1,0))"
"SUM(IF('Correlation Matrix'!AG67:BO75=""X"",1,0))"
"SUM(IF('Correlation Matrix'!BP69:CG75=""X"",1,0))"
"SUM(IF('Correlation Matrix'!CH69:CV75=""X"",1,0))"
"SUM(C3:C15)"
"C16/C17"
"D94"
"D95"
"F94"
"F95"
"G94"
"H94"
"I94"
"J94"
"K94"
"D10"
"1/(1+EXP(-D98))"
"(D34)"
"SUM($B66:$B91*D66:D91)"
"SUM($C66:$C91*D66:D91)"
"(H34)"
"G106"
"G107"
"F106"
"F107"
"H106"
"H107"
"I106"
"J106"
"K106"
"L106"
"L107"
"M106"
"N106"
"O106"
"P106"
"P107"
"Q106"
"R106"
"R107"
"S106"
"T106"
"T107"
"U106"
"1/(1+EXP(-D110))"
"D33"
"SUM($B78:$B103*D78:D103)"
"SUM($C78:$C103*D78:D103)"
"H33"
"SUM(C78:C103*Q78:Q103)"
"F77"
"F78"
"G77"
"H77"
"H78"
"I77"
"J77"
"J78"
"K77"
"L77"
"L78"
"M77"
"N77"
"N78"
"O77"
"P77"
"P78"
"Q77"
"R77"
"S77"
"S78"
"T77"
"U77"
"U78"
"V77"
"W77"
"X77"
"X78"
"Y77"
"Z77"
"1/(1+EXP(-D81))"
"SUM($B49:$B74*D49:D74)"
"SUM($C49:$C74*D49:D74)"
"B11*B35*(1-B35)*100"
"D11*D35*(1-D35)*100"
"B19*B35*(1-B35)*100"
"D19*D35*(1-D35)*100"
"B24*B35*(1-B35)*100"
"D24*D35*(1-D35)*100"
"1/(1+EXP(-H34))"
"SUM(B9:B32*D9:D32)"
"D94"
"D95"
"F94"
"F95"
"G94"
"H94"
"I94"
"J94"
"K94"
"D9"
"D23"
"D29"
"D32"
"1/(1+EXP(-D98))"
"(D34)"
"SUM($B66:$B91*D66:D91)"
"SUM($C66:$C91*D66:D91)"
"1/(1+EXP(-H33))"
"SUM(B9:B32*D9:D32)"
"G105"
"G106"
"F105"
"F106"
"H105"
"H106"
"I105"
"J105"
"K105"
"L105"
"L106"
"M105"
"N105"
"O105"
"P105"
"P106"
"Q105"
"R105"
"R106"
"S105"
"T105"
"T106"
"U105"
"1/(1+EXP(-D109))"
"D33"
"SUM($B77:$B102*D77:D102)"
"SUM($C77:$C102*D77:D102)"
"H33"
"SUM(C77:C102*Q77:Q102)"
"F77"
"F78"
"G77"
"H77"
"H78"
"I77"
"J77"
"J78"
"K77"
"L77"
"L78"
"M77"
"N77"
"N78"
"O77"
"P77"
"P78"
"Q77"
"R77"
"S77"
"S78"
"T77"
"U77"
"U78"
"V77"
"W77"
"X77"
"X78"
"Y77"
"Z77"
"1/(1+EXP(-D81))"
"SUM($B49:$B74*D49:D74)"
"SUM($C49:$C74*D49:D74)"
"D3*2"
"+D5*2"
"Exercises!AB7"
"(B6*0.15)"
"Compositions!R4"
"(D6*0.2)"
"Exams!G7"
"(F6*0.3)"
"PrepParticipation!M7"
"(H6*0.1)"
"Attendance!BB4"
"SUM(J6*0.05)"
"(C6+E6+G6+I6+K6)"
"M6*0.2"
"(L6+N6)"
"VLOOKUP(P6,Letters,2,TRUE)"
"(L6*100)/80"
"VLOOKUP(S6,Grades,2,TRUE)"
"NOW()"
"grades!A6"
"AVERAGE(C7:AA7)"
"grades!A6"
"AVERAGE(F4:I4)"
"(J4+P4)/2"
"NOW()"
"grades!A6"
"AVERAGE(C7:F7)"
"grades!A6"
"SUM(C4:AZ4)"
"VLOOKUP(BA4,abscence,2,TRUE)"
"NOW()"
"grades!A6"
"AVERAGE(C7:L7)"
"List!U1"
"COUNTIF(List!$D$3:$Q$1256,1)"
"COUNTIF(List!$D$3:$Q$1256,2)"
"COUNTIF(List!$D$3:$Q$1256,3)"
"COUNTIF(List!$D$3:$Q$1256,4)"
"COUNTIF(List!$D$3:$Q$1256,5)"
"SUM(B3:F3)"
"COUNTIF(List!$R$3:$R$1256,1)"
"COUNTIF(List!$R$3:$R$1256,2)"
"COUNTIF(List!$R$3:$R$1256,3)"
"COUNTIF(List!$R$3:$R$1256,4)"
"COUNTIF(List!$R$3:$R$1256,5)"
"COUNTIF(List!$S$3:$S$1256,1)"
"COUNTIF(List!$S$3:$S$1256,2)"
"COUNTIF(List!$S$3:$S$1256,3)"
"COUNTIF(List!$S$3:$S$1256,4)"
"COUNTIF(List!$S$3:$S$1256,5)"
"COUNTIF(List!$T$3:$T$1256,1)"
"COUNTIF(List!$T$3:$T$1256,2)"
"COUNTIF(List!$T$3:$T$1256,3)"
"COUNTIF(List!$T$3:$T$1256,4)"
"COUNTIF(List!$T$3:$T$1256,5)"
"COUNTIF(List!$U$3:$U$1256,1)"
"COUNTIF(List!$U$3:$U$1256,2)"
"COUNTIF(List!$U$3:$U$1256,3)"
"COUNTIF(List!$U$3:$U$1256,4)"
"COUNTIF(List!$U$3:$U$1256,5)"
"SUM(Z9,AD9,AH9)"
"C9-(AE9+AF9+AG9)"
"IF(F9>0,F9/$AD9,""      -"")"
"Z9/(AD9+Z9)"
"SUM(F9,H9,J9,L9,N9,P9,R9,T9,V9,X9)"
"SUM(AE11:AG11)"
"SUM(C9:C19)"
"SUM(Z9,AD9,AH9)"
"C9-(AE9+AF9+AG9)"
"IF(F9>0,F9/$AD9,""      -"")"
"Z9/(AD9+Z9)"
"SUM(F9,H9,J9,L9,N9,P9,R9,T9,V9,X9)"
"SUM(AE9:AG9)"
"SUM(C9:C19)"
"SUM(E8:R8)"
"SUM(C13:H13)"
"SUM(Q13:S13)"
"K18+E23"
"SUM(E43:H43)"
"C18"
"E23"
"E43"
"M33"
"SUM(K46:K53)"
"C4/B4"
"SUM(B4:B11)"
"C12+C14+C15"
"D18*G18"
"G20"
"SUM(H18+H19-H20)"
"AVERAGE(F2:J2)"
"SUM(F2:J2)"
"AVERAGE(F2:J2)"
"SUM(F2:J2)"
"AVERAGE(F2:J2)"
"SUM(F2:J2)"
"Reading!D2"
"Vocabulary!D2"
"Writing!D2"
"D2*0.3+E2*0.2+F2*0.5"
"H2*0.4+G2*0.4+I2*0.2"
"AVERAGE(D3:D7)"
"MAX(D3:D7)"
"MIN(D3:D7)"
"AVERAGE(F2:J2)"
"SUM(F2:J2)"
"AVERAGE(F2:J2)"
"SUM(F2:J2)"
"AVERAGE(F2:J2)"
"SUM(F2:J2)"
"Reading!D2"
"Vocabulary!D2"
"Writing!D2"
"D2*0.3+E2*0.2+F2*0.5"
"H2*0.4+G2*0.4+I2*0.2"
"AVERAGE(D3:D7)"
"MAX(D3:D7)"
"MIN(D3:D7)"
"AVERAGE(C20/C21)"
"SUM(C34+C36+C38+C40)"
"Sheet2!$D$25"
"Sheet2!$E$25"
"Sheet3!$C$29"
"Sheet3!$D$29"
"Sheet4!$F$7"
"Sheet4!$F$8"
"SUM(D9:D24)"
"SUM(C8:C28)"
"SUM(B7:E7)"
"C2*D2"
"AVERAGE(C2:C3)"
"AVERAGE(C4:C13)"
"SUM(E2:E15)"
"B2*C2"
"SUM(D2:D6)"
"' Homework'!AN8"
"Quizes!M8"
"$B$6*B8+$C$6*C8+$D$6*D8+$E$6*E8+$F$6*F8"
"VLOOKUP(G8,$K$8:$L$19,2,TRUE)"
"VLOOKUP(H8,$L$8:$M$19,2,FALSE)"
"FREQUENCY($G$8:$G$71,S8:S9)"
"FREQUENCY($I$8:$I$71,W8:W9)"
"$B$6*B9+$C$6*C9+$D$6*D9+$E$6*E9++$F$6*F9"
"FREQUENCY($I$8:$I$71,V19:V21)"
"AVERAGE(I8:I49)"
"SUM(X8:X19)"
"SUM(T8:T44)"
"MIN( B8:B71)"
"AVERAGE( B8:B71)"
"MAX( B8:B71)"
"'Overall Grade'!A3"
"'Overall Grade'!B3"
"SUM(B7:AL7)-15-20"
"SUM(B8:AL8)-0-12"
"AM8/$AM$7"
"SUM(B9:AL9)-16-11"
"SUM(B10:AL10)-18-13"
"SUM(B11:AL11)-11-18"
"SUM(B12:AL12)-18-0"
"SUM(B13:AL13)-13-18"
"SUM(B14:AL14)-20-12"
"SUM(B15:AL15)-17-0"
"SUM(B16:AL16)"
"SUM(B17:AL17)-11-19"
"SUM(B18:AL18)-19"
"SUM(B20:AL20)-7-18"
"SUM(B21:AL21)-0-0"
"SUM(B23:AL23)-7-13"
"SUM(B25:AL25)-16-14"
"SUM(B28:AL28)-15"
"SUM(B29:AL29)-11-0"
"SUM(B30:AL30)-13-14"
"SUM(B31:AL31)-0-16"
"SUM(B33:AL33)-17"
"SUM(B35:AL35)-10-19"
"SUM(B37:AL37)-7"
"SUM(B38:AL38)-0-13"
"SUM(B39:AL39)-13-16"
"SUM(B42:AL42)-13-17"
"SUM(B43:AL43)-8"
"SUM(B46:AL46)-6-17"
"SUM(B54:AL54)-11"
"SUM(B56:AL56)-16-10"
"SUM(B59:AL59)-14-19"
"SUM(B60:AL60)-16"
"SUM(B61:AL61)-18"
"SUM(B62:AL62)-18-12"
"SUM(B71:AL71)-11-14"
"AVERAGE(AC8:AC71)"
"'Overall Grade'!A3"
"SUM(B7:I7)"
"L7/$L$7"
"MIN(B8:B72)"
"MIN(E8:E48)"
"MIN(G8:G71)"
"AVERAGE(B8:B72)"
"AVERAGE(E8:E48)"
"AVERAGE(G8:G71)"
"MAX(B8:B72)"
"MAX(E8:E48)"
"+L4"
"+L4-N4"
"AND(B14,C14)"
"OR(B21,C21)"
"NOT(C28)"
"IF(AND(E41,F41),""1"",""0"")"
"IF(NOT(C9),""1"",""0"")"
"IF(OR(C15,C16),""1"",""0"")"
"IF(AND(C22,C23),""1"",""0"")"
"ABS(C33-C34)"
"IF(AND(C9,C10,C11,C12),1,0)"
"IF(G11,""Unlocked"",""Locked"")"
"IF(AND(B19,NOT(B20),B21,NOT(B22)),1,0)"
"IF(AND(B11,NOT(B12),B13,NOT(B14)),1,0)"
"IF(G13,""Unlocked"",""Locked"")"
"IF(AND(NOT(B19),B20,B21,NOT(B22)),1,0)"
"IF(AND(B27,NOT(B28),B29,B30),1,0)"
"IF(AND(NOT(B35),B36,NOT(B37),NOT(B38)),1,0)"
"IF(AND(NOT(B43),NOT(B44),NOT(B45),NOT(B46)),1,0)"
"IF(Reset=0,StartTime,IF(Time<EndTime,Time+DeltaT,EndTime))"
"VLOOKUP(Time,Data!A$12:B$64,2)"
"IF(VLOOKUP(Time,Data!A$12:D$64,4)=5,""ON"",""Off"")"
"VLOOKUP(Time,Data!A$12:C$64,3)"
"IF(VLOOKUP(Time,Data!A$12:E$64,5)=5,""ON"",""Off"")"
"StartTime"
"IF(A12<0,LoVolt,HiVolt)"
"IF(A12<0,LoVolt,IF(INT(A12)=FLOOR(A12,2),HiVolt,LoVolt))"
"5*AND(B12,C12)"
"ABS(B12-C12)"
"A12+DeltaT"
"IF(Reset=0,"" "",IF(Time+DeltaT=A13,5*AND(B13,C13),D13))"
"IF(Reset=0,"" "",IF(Time+DeltaT=A13,ABS(B13-C13),E13))"
"SUM(F23:F32)"
"SUM(F40:F54)"
"SUM(F5:F14)"
"SUM(M5:M19)"
"E5"
"E5"
"C6"
"C6"
"C7"
"C7"
"C8"
"C8"
"C9"
"C9"
"C10"
"C10"
"C11"
"C11"
"C12"
"C12"
"C13"
"C13"
"C14"
"C14"
"F5"
"F5"
"F6"
"F7"
"F8"
"F9"
"F10"
"F11"
"F12"
"F13"
"F14"
"SUM(A35:S35)"
"SUM(A35:S35)"
"SUM('Record Grades'!E7:E31)/$F$29"
"IF(A36<>"""",HLOOKUP(A36,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"(S36+Q36+O36+M36+K36+I36+G36+E36+C36+A36)/$F$30"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F7"
"'Set-Up Your Grade Book'!F8"
"'Set-Up Your Grade Book'!F9"
"'Set-Up Your Grade Book'!F10"
"'Set-Up Your Grade Book'!F11"
"'Set-Up Your Grade Book'!F12"
"'Set-Up Your Grade Book'!F13"
"'Set-Up Your Grade Book'!F14"
"'Record Notebook or Quiz Grades'!U7"
"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$38:$F$49,2,1)"
" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)"
"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"'Set-Up Your Grade Book'!J5"
"'Set-Up Your Grade Book'!J6"
"'Set-Up Your Grade Book'!J7"
"'Set-Up Your Grade Book'!J8"
"'Set-Up Your Grade Book'!J9"
"'Set-Up Your Grade Book'!J10"
"'Set-Up Your Grade Book'!J11"
"'Set-Up Your Grade Book'!J12"
"'Set-Up Your Grade Book'!J13"
"'Set-Up Your Grade Book'!J14"
"'Set-Up Your Grade Book'!J15"
"'Set-Up Your Grade Book'!J16"
"'Set-Up Your Grade Book'!J17"
"'Set-Up Your Grade Book'!J18"
"'Set-Up Your Grade Book'!J19"
"'Set-Up Your Grade Book'!M5"
"'Set-Up Your Grade Book'!M6"
"'Set-Up Your Grade Book'!M7"
"'Set-Up Your Grade Book'!M8"
"'Set-Up Your Grade Book'!M9"
"'Set-Up Your Grade Book'!M10"
"'Set-Up Your Grade Book'!M11"
"'Set-Up Your Grade Book'!M12"
"'Set-Up Your Grade Book'!M13"
"'Set-Up Your Grade Book'!M14"
"'Set-Up Your Grade Book'!M15"
"'Set-Up Your Grade Book'!M16"
"'Set-Up Your Grade Book'!M17"
"'Set-Up Your Grade Book'!M18"
"'Set-Up Your Grade Book'!M19"
"'Set-Up Your Grade Book'!M20"
"SUM(D7:R7)"
"S7/$S$6*4"
"IF(T7<>"""",HLOOKUP(T7,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"'Record Grades'!B7"
"'Set-Up Your Grade Book'!F5"
"SUM(F23:F32)"
"SUM(F40:F54)"
"SUM(F5:F14)"
"SUM(M5:M19)"
"E5"
"E5"
"C6"
"C6"
"C7"
"C7"
"C8"
"C8"
"C9"
"C9"
"C10"
"C10"
"C11"
"C11"
"C12"
"C12"
"C13"
"C13"
"C14"
"C14"
"F5"
"F5"
"F6"
"F7"
"F8"
"F9"
"F10"
"F11"
"F12"
"F13"
"F14"
"SUM(A35:S35)"
"SUM(A35:S35)"
"SUM('Record Grades'!E7:E51)/$F$29"
"IF(A36<>"""",HLOOKUP(A36,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"(S36+Q36+O36+M36+K36+I36+G36+E36+C36+A36)/$F$30"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C6"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C7"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C8"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C9"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C10"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C11"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C12"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C13"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!C14"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F5"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F6"
"'Set-Up Your Grade Book'!F7"
"'Set-Up Your Grade Book'!F8"
"'Set-Up Your Grade Book'!F9"
"'Set-Up Your Grade Book'!F10"
"'Set-Up Your Grade Book'!F11"
"'Set-Up Your Grade Book'!F12"
"'Set-Up Your Grade Book'!F13"
"'Set-Up Your Grade Book'!F14"
"'Record Notebook or Quiz Grades'!U7"
"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$38:$F$49,2,1)"
" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)"
"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"'Record Notebook or Quiz Grades'!U47"
"'Set-Up Your Grade Book'!J5"
"'Set-Up Your Grade Book'!J6"
"'Set-Up Your Grade Book'!J7"
"'Set-Up Your Grade Book'!J8"
"'Set-Up Your Grade Book'!J9"
"'Set-Up Your Grade Book'!J10"
"'Set-Up Your Grade Book'!J11"
"'Set-Up Your Grade Book'!J12"
"'Set-Up Your Grade Book'!J13"
"'Set-Up Your Grade Book'!J14"
"'Set-Up Your Grade Book'!J15"
"'Set-Up Your Grade Book'!J16"
"'Set-Up Your Grade Book'!J17"
"'Set-Up Your Grade Book'!J18"
"'Set-Up Your Grade Book'!J19"
"'Set-Up Your Grade Book'!M5"
"'Set-Up Your Grade Book'!M6"
"'Set-Up Your Grade Book'!M7"
"'Set-Up Your Grade Book'!M8"
"'Set-Up Your Grade Book'!M9"
"'Set-Up Your Grade Book'!M10"
"'Set-Up Your Grade Book'!M11"
"'Set-Up Your Grade Book'!M12"
"'Set-Up Your Grade Book'!M13"
"'Set-Up Your Grade Book'!M14"
"'Set-Up Your Grade Book'!M15"
"'Set-Up Your Grade Book'!M16"
"'Set-Up Your Grade Book'!M17"
"'Set-Up Your Grade Book'!M18"
"'Set-Up Your Grade Book'!M19"
"'Set-Up Your Grade Book'!M20"
"SUM(D7:R7)"
"S7/$S$6*4"
"IF(T7<>"""",HLOOKUP(T7,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")"
"'Record Grades'!B7"
"'Set-Up Your Grade Book'!F5"
"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F47,4,FALSE)"
"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F47,5,FALSE)"
"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F47,6,FALSE)"
"LEN(TRIM('Alustage sellelt lehelt'!P6))"
"LEN(TRIM('Alustage sellelt lehelt'!P7))"
"111-bb"
"60+bb"
"400-SUM(B2:E2)"
"SUM(B2:F2)"
"132+aa"
"11-aa"
"2+bb"
"124-aa"
"500-A4-A3"
"aa"
"bb"
"SUM(A3:A6)"
"120-aa"
"200-aa"
"100+10*aa"
"200-10*bb"
"150+aa-bb"
"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)"
"2*aa"
"bb"
"2*(aa+bb)"
"B5*aa+D5*bb+F5*(aa+bb)"
"aa"
"-1*(aa+bb)"
"-aa"
"2*bb"
"aa+bb"
"-bb"
"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)"
"aa"
"-bb"
"2*(aa+bb)"
"B6*aa+D6*bb+F6*(aa+bb)"
"bb"
"-1*(aa+bb)"
"-aa"
"2*bb"
"aa+bb"
"2*aa"
"B1&"" ""&C1"
"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F44,4,FALSE)"
"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F44,5,FALSE)"
"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F44,6,FALSE)"
"LEN(TRIM('Alustage sellelt lehelt'!P6))"
"LEN(TRIM('Alustage sellelt lehelt'!P7))"
"111-bb"
"60+bb"
"400-SUM(B2:E2)"
"SUM(B2:F2)"
"132+aa"
"11-aa"
"2+bb"
"124-aa"
"500-A4-A3"
"aa"
"bb"
"SUM(A3:A6)"
"120-aa"
"200-aa"
"100+10*aa"
"200-10*bb"
"150+aa-bb"
"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)"
"aa*0.1"
"-bb*0.2"
"(aa+bb)*0.05"
"3*(aa+bb)"
"aa*4"
"2*bb"
"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)"
"0.2*aa"
"-bb*0.15"
"0.1*(aa+bb)"
"3*(aa+bb)"
"aa*3"
"2*bb"
"B1&"" ""&C1"
"D8+1"
"SUM(B8:B12)"
"SUM(B14:B24)"
"SUM(B26:B40)"
"7*24"
"SUM(C9:I9)"
"+C1-J9"
"IF(K9<0,""Not OK"", ""OK"")"
"+K9-J10"
"SUM(C9:C43)"
"IF(C44>24,""Not OK"", ""OK"")"
"IF(C16=""Metropolitan district"",901,IF(C16=""Shire County"",902,IF(C16=""Unitary Authority"",903,IF(C16=""Inner London"",904,IF(C16=""Outer London"",905,"""")))))"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"IF(StartUp!B11>0,B13,"""")"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"IF(ISBLANK(F11),""Please fill adjacent field"",F11-D11)"
"IF(ISBLANK(F11),""Please fill adjacent field"",F11-D11)"
"SUM(D11:D18)"
"SUM(D11:D18)"
"IF(ISBLANK(F19),"""",F19-D19)"
"IF(ISBLANK(F19),"""",F19-D19)"
"IF(ISBLANK('Obj1'!G39),"""",'Obj1'!G39)"
"IF(ISBLANK('Obj1'!G39),"""",'Obj1'!G39)"
"IF(ISBLANK('Obj1'!G40),"""",""("" &'Obj1'!G40&"")"")"
"IF(ISBLANK('Obj1'!G40),"""",""("" &'Obj1'!G40&"")"")"
"IF(ISBLANK('Obj4'!G43),"""",'Obj4'!G43)"
"IF(ISBLANK('Obj4'!G43),"""",'Obj4'!G43)"
"IF(ISBLANK('Obj5'!G38),"""",'Obj5'!G38)"
"IF(ISBLANK('Obj5'!G38),"""",'Obj5'!G38)"
"IF(ISBLANK('Obj6'!G41),"""",'Obj6'!G41)"
"IF(ISBLANK('Obj6'!G41),"""",'Obj6'!G41)"
"IF(ISBLANK('Obj7'!G35),"""",'Obj7'!G35)"
"IF(ISBLANK('Obj7'!G35),"""",'Obj7'!G35)"
"IF(ISBLANK('Obj8'!G38),"""",'Obj8'!G38)"
"IF(ISBLANK('Obj8'!G38),"""",'Obj8'!G38)"
"IF(ISBLANK('Obj10'!G38),"""",'Obj10'!G38)"
"IF(ISBLANK('Obj10'!G38),"""",'Obj10'!G38)"
"IF(ISBLANK('Obj11'!G38),"""",'Obj11'!G38)"
"IF(ISBLANK('Obj11'!G38),"""",'Obj11'!G38)"
" SUM(D28:D34) + D26"
" SUM(D28:D34) + D26"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
"StartUp!C8"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
""" "" & StartUp!C14 & "": "" & StartUp!D18"
"IF(ISBLANK(D27), """", IF(LEFT(D27,2)=""1 "", ""LEAVE BLANK (no justification required for 1 rating)"", ""Justification of rating""))"
"IF(ISBLANK(D27), """", IF(LEFT(D27,2)=""1 "", ""LEAVE BLANK (no justification required for 1 rating)"", ""Justification of rating""))"
"IF(ISBLANK($D27),"""",LEFT($D27,1))"
"IF(ISBLANK($D37),"""",LEFT($D37,1))"
"IF(ISBLANK($D47),"""",LEFT($D47,1))"
"IF(ISBLANK($D57),"""",LEFT($D57,1))"
"IF(ISBLANK($D67),"""",LEFT($D67,1))"
"IF(ISBLANK($D77),"""",LEFT($D77,1))"
"IF(ISBLANK($D87),"""",LEFT($D87,1))"
"IF(ISBLANK($D97),"""",LEFT($D97,1))"
"IF(ISBLANK($D107),"""",LEFT($D107,1))"
"IF(ISBLANK($D117),"""",LEFT($D117,1))"
"IF(ISBLANK($D127),"""",LEFT($D127,1))"
"IF(ISBLANK(D137), """", IF(LEFT(D137,2)=""A "", ""LEAVE BLANK (no justification required for A rating)"", ""Justification of rating""))"
"IF(ISBLANK(D137), """", IF(LEFT(D137,2)=""A "", ""LEAVE BLANK (no justification required for A rating)"", ""Justification of rating""))"
"SUMPRODUCT($B$8:$Q$8, B11:Q11)"
"SUMPRODUCT($B$7:$Q$7, B11:Q11)"
"SUMPRODUCT($B$6:$Q$6, B11:Q11)"
"(B9 + D9 + F9 + H9 + J9 + L9 + N9)"
" SUM(P9:P11) + SUM(P13:P26) + SUM(Q13:Q26)"
"COUNTBLANK(C5:K5)*10"
"SUM(B6:N6)/7"
"COUNTA(B27:L27)*12.5"
"VLOOKUP(N6,Gradetable,2)"
"Homewk!O6"
"Homewk!M27"
"Attendance!Q5"
"(D24+E24+F24)*0.65/3 + G24*0.05 + J24 *0.2 +K24*0.03 + L24*0.04 +M24*0.04+ C24"
"SUM(D25:M25)"
"SUM(C3:N3)"
"  0.7*X3 + 0.3*Q3"
"IF(R3>=95,""A"",IF(R3>=90,""A-"",IF(R3>=85,""B+"",IF(R3>=80,""B"",IF(R3>=75,""B-"",IF(R3>=70,""C+"",IF(R3>=65,""C"",""??"")))))))"
"O3 - SMALL(C3:N3,1) - SMALL(C3:N3,2)"
"SUM(B2:AC2)+SUM(AG2:AU2)+SUM(AY2:AZ2)+SUM(BB2)"
"$A$1"
"$F$1"
"SUM(B16:AC16)+SUM(AG16:AU16)+SUM(AY16:AZ16)"
" $AG$3"
" $AH$3"
" $AI$3"
" $AJ$3"
" $AK$3"
" $AL$3"
" $AM$3"
" $AN$3"
" $AO$3"
" $AP$3"
" $AQ$3"
" $AR$3"
" $AS$3"
" $AT$3"
" $AU$3"
" $AV$3"
" $AW$3"
"SUM(F6:F8)"
"SUM(F11:F14)"
"G9+G15"
"SUM(F21:F22)"
"F25"
"G23+G26"
"G17-G28"
"SUM(G6:G15)"
"H17-G19-G20"
"SUM(G28:G44)"
"SUM(G49:G51)"
"H46+H53"
"H55+H57"
"H22-H59"
"H61-H63"
"SUM(G68:G71)"
"H65+H73"
"30000+'2004 Pro Forma Income Statement'!H75-30000"
"SUM(F6:F8)"
"SUM(F11:F14)"
"G9+G15"
"SUM(F21:F22)"
"F25"
"G23+G26"
"G17-G28"
"'2004 Pro Forma Balance Sheet'!F7-'2003 Balance Sheet'!F7"
"SUM(G6:G15)"
"H17-G19-G20"
"SUM(G28:G44)"
"'2004 Pro Forma Balance Sheet'!F22-'2003 Balance Sheet'!F22"
"SUM(G49:G51)"
"H46+H53"
"H55+H57"
"H22-H59"
"H61-H63"
"SUM(G68:G71)"
"H65+H73"
"RANDBETWEEN(-865,865)/1000"
"IF(C3^2+C4^2>1,1,C3^2+C4^2)"
"SQRT(-2*LN(D3)/D3)"
"C3*E3"
"1+G7"
"1+B7"
"1+J8"
"2+D12"
"B23"
"B52"
"C16"
"IF(C4<>0, D4/C4*100,"""")"
"IF(ISNUMBER(E4), E4*B4/SUMIF($C$4:$C$9,"">0"",$B$4:$B$9), """")"
"G16+G33"
"K16"
"C31"
"C34"
"K24+G34"
"SUM(B4:B9)"
"IF(F10>=88, 4, IF(F10>=86, 3.67, IF(F10>=82, 3.33, IF(F10>=74, 3, IF(F10>=71, 2.67, IF(F10>=68, 2.33, IF(F10>=60, 2, ""/"")))))))"
"IF(F11<> ""/"", ""/"", IF(F10>=58, 1.67, IF(F10>=54, 1.33, IF(F10>=49, 1, IF(F10>=46, 0.67, 0)))))"
"SUM(C17:C24)"
"SUM(G17:G28)"
"SUM(K17:K21)"
"SUM(C32:C33)"
"SUM(G32:G34)"
"C16"
"IF(C4<>0, D4/C4*100,"""")"
"IF(ISNUMBER(E4), E4*B4/SUMIF($C$4:$C$9,"">0"",$B$4:$B$9), """")"
"G16+G33"
"K16"
"C31"
"C34"
"K24+G34"
"SUM(B4:B9)"
"IF(F10>=88, 4, IF(F10>=86, 3.67, IF(F10>=82, 3.33, IF(F10>=74, 3, IF(F10>=71, 2.67, IF(F10>=68, 2.33, IF(F10>=60, 2, ""/"")))))))"
"IF(F11<> ""/"", ""/"", IF(F10>=58, 1.67, IF(F10>=54, 1.33, IF(F10>=49, 1, IF(F10>=46, 0.67, 0)))))"
"SUM(C17:C24)"
"SUM(G17:G28)"
"SUM(K17:K21)"
"SUM(C32:C33)"
"SUM(G32:G34)"
"C16"
"MIN(D16+H31, C4)"
"IF(C4<>0, D4/C4*100,"""")"
"IF(ISNUMBER(E4), E4*B4/SUMIF($C$4:$C$9,"">0"",$B$4:$B$9), """")"
"G16"
"MIN(H16+H33, C5)"
"K16"
"MIN(L16+H34, C6)"
"C31"
"MIN(D31+H32,C7)"
"C34"
"K24"
"SUM(B4:B9)"
"IF(F10>=88, 4, IF(F10>=86, 3.67, IF(F10>=82, 3.33, IF(F10>=74, 3, IF(F10>=71, 2.67, IF(F10>=68, 2.33, IF(F10>=60, 2, ""/"")))))))"
"IF(F11<> ""/"", ""/"", IF(F10>=58, 1.67, IF(F10>=54, 1.33, IF(F10>=49, 1, IF(F10>=46, 0.67, 0)))))"
"SUM(C17:C24)"
"SUM(G17:G28)"
"SUM(K17:K21)"
"SUM(C32:C33)"
"-(ROW()-4) *$B$10"
"-C4"
"COS($B$15*D4*1000)"
"SIN($B$15*D4*1000)"
"($B$6*1000*E4-$B$14*$B$24*F4)/1000"
"$B$14*$B$23*F4/1000"
"SQRT(G4*G4+H4*H4)"
"ATAN2(G4,H4)*180/PI()"
"$B$23*E4"
"$B$6*1000/$B$14*F4+$B$24*E4"
"ATAN2(K4,L4)*180/PI()"
"ATAN2(G5,H5)*180/PI()"
"ATAN2(K5,L5)*180/PI()"
"ATAN2(G6,H6)*180/PI()"
"ATAN2(K6,L6)*180/PI()"
"ATAN2(G7,H7)*180/PI()"
"ATAN2(K7,L7)*180/PI()"
"ATAN2(G8,H8)*180/PI()"
"ATAN2(K8,L8)*180/PI()"
"ATAN2(G9,H9)*180/PI()"
"ATAN2(K9,L9)*180/PI()"
"ATAN2(G10,H10)*180/PI()"
"ATAN2(K10,L10)*180/PI()"
"ATAN2(G11,H11)*180/PI()"
"ATAN2(K11,L11)*180/PI()"
"2*PI()*(8.854*(0.000000000001))*B5/LN(2*B3/(B4/100))"
"ATAN2(G12,H12)*180/PI()"
"ATAN2(K12,L12)*180/PI()"
"2*(0.0000001)*LN(2*B3/(B4/100))"
"ATAN2(G13,H13)*180/PI()"
"ATAN2(K13,L13)*180/PI()"
"SQRT(B13/B12)"
"ATAN2(G14,H14)*180/PI()"
"ATAN2(K14,L14)*180/PI()"
"2*PI()*B9*SQRT(B13*B12)"
"ATAN2(G15,H15)*180/PI()"
"ATAN2(K15,L15)*180/PI()"
"1/B9/SQRT(B13*B12)/1000"
"ATAN2(G16,H16)*180/PI()"
"ATAN2(K16,L16)*180/PI()"
"1/SQRT(B12*B13)"
"ATAN2(G17,H17)*180/PI()"
"ATAN2(K17,L17)*180/PI()"
"1/SQRT(4*PI()*(0.0000001)*8.854*(0.000000000001)*B5)"
"ATAN2(G18,H18)*180/PI()"
"ATAN2(K18,L18)*180/PI()"
"B7*ABS(B8)"
"ATAN2(G19,H19)*180/PI()"
"ATAN2(K19,L19)*180/PI()"
"IF(B8>0,SQRT(B7*B7-B19*B19),-SQRT(B7*B7-B19*B19))"
"ATAN2(G20,H20)*180/PI()"
"ATAN2(K20,L20)*180/PI()"
"B7*1000/B6"
"ATAN2(G21,H21)*180/PI()"
"ATAN2(K21,L21)*180/PI()"
"-ACOS(B8)*180/PI()"
"ATAN2(G22,H22)*180/PI()"
"ATAN2(K22,L22)*180/PI()"
"B21*COS(B22*PI()/180)"
"ATAN2(G23,H23)*180/PI()"
"ATAN2(K23,L23)*180/PI()"
"B21*SIN(B22*PI()/180)"
"ATAN2(G24,H24)*180/PI()"
"ATAN2(K24,L24)*180/PI()"
"B6*1000/B21*COS(B22*PI()/180)"
"ATAN2(G25,H25)*180/PI()"
"ATAN2(K25,L25)*180/PI()"
"B6*1000/B21*SIN(B22*PI()/180)"
"ATAN2(G26,H26)*180/PI()"
"ATAN2(K26,L26)*180/PI()"
"B6*1000/B21"
"ATAN2(G27,H27)*180/PI()"
"ATAN2(K27,L27)*180/PI()"
"(B6-B14*B23/1000)/2"
"ATAN2(G28,H28)*180/PI()"
"ATAN2(K28,L28)*180/PI()"
"-B14*B24/1000/2"
"ATAN2(G29,H29)*180/PI()"
"ATAN2(K29,L29)*180/PI()"
"(B6+B14*B23/1000)/2"
"ATAN2(G30,H30)*180/PI()"
"ATAN2(K30,L30)*180/PI()"
"B14*B24/1000/2"
"ATAN2(G31,H31)*180/PI()"
"ATAN2(K31,L31)*180/PI()"
"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*COS(ATAN2(B28,B29)-ATAN2(B30,B31))"
"ATAN2(G32,H32)*180/PI()"
"ATAN2(K32,L32)*180/PI()"
"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*SIN(ATAN2(B28,B29)-ATAN2(B30,B31))"
"ATAN2(G33,H33)*180/PI()"
"ATAN2(K33,L33)*180/PI()"
"SQRT(B32*B32+B33*B33)"
"ATAN2(G34,H34)*180/PI()"
"ATAN2(K34,L34)*180/PI()"
"(1+B34)/(1-B34)"
"ATAN2(G35,H35)*180/PI()"
"ATAN2(K35,L35)*180/PI()"
"ATAN2(G36,H36)*180/PI()"
"ATAN2(K36,L36)*180/PI()"
"ATAN2(G37,H37)*180/PI()"
"ATAN2(K37,L37)*180/PI()"
"ATAN2(G38,H38)*180/PI()"
"ATAN2(K38,L38)*180/PI()"
"ATAN2(G39,H39)*180/PI()"
"ATAN2(K39,L39)*180/PI()"
"ATAN2(G40,H40)*180/PI()"
"ATAN2(K40,L40)*180/PI()"
"ATAN2(G41,H41)*180/PI()"
"ATAN2(K41,L41)*180/PI()"
"ATAN2(G42,H42)*180/PI()"
"ATAN2(K42,L42)*180/PI()"
"ATAN2(G43,H43)*180/PI()"
"ATAN2(K43,L43)*180/PI()"
"ATAN2(G44,H44)*180/PI()"
"ATAN2(K44,L44)*180/PI()"
"ATAN2(G45,H45)*180/PI()"
"ATAN2(K45,L45)*180/PI()"
"ATAN2(G46,H46)*180/PI()"
"ATAN2(K46,L46)*180/PI()"
"ATAN2(G47,H47)*180/PI()"
"ATAN2(K47,L47)*180/PI()"
"ATAN2(G48,H48)*180/PI()"
"ATAN2(K48,L48)*180/PI()"
"ATAN2(G49,H49)*180/PI()"
"ATAN2(K49,L49)*180/PI()"
"ATAN2(G50,H50)*180/PI()"
"ATAN2(K50,L50)*180/PI()"
"ATAN2(G51,H51)*180/PI()"
"ATAN2(K51,L51)*180/PI()"
"ATAN2(G52,H52)*180/PI()"
"ATAN2(K52,L52)*180/PI()"
"ATAN2(G53,H53)*180/PI()"
"ATAN2(K53,L53)*180/PI()"
"ATAN2(G54,H54)*180/PI()"
"ATAN2(K54,L54)*180/PI()"
"Calc!$N$74"
"SUM(B31:B37)"
"Setup!B19"
"SUM(F6:O6)"
"INDEX('Lab Scores'!$B$9:$B$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"INDEX('Lab Scores'!$AG$9:$AG$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"INDEX('Lab Scores'!$AF$9:$AF$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"R6/S6"
"HLOOKUP(Q6,Calc!$A$4:$E$9,5,FALSE)*T6-HLOOKUP(Q6,Calc!$A$4:$E$9,6,FALSE)"
"U6*S6"
"INDEX('Lab Scores'!$C$9:$C$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))"
"(V6/V$10*Setup!$B$31)+(AC6/AC$10*Setup!$B$32)+(Z6/Z$10*Setup!$B$33)+(AA6/AA$10*Setup!$B$34)+(AB6/AB$10*Setup!$B$35)+(P6/P$10*Setup!$B$36)+(D6/D$10*Setup!$B$37)"
"AD6+(Y6*Setup!B$39+X6*Setup!B$41+W6*Setup!B$40)*($AD$15/3)"
"LOOKUP(AE6,Calc!$A$20:$B$31)"
"IF(C6=""PN"",IF(AE6<Calc!$B$18,""NP"",""P""),AF6)"
"T10"
"COUNT(D7:D9)"
"AVERAGE(D7:D9)"
"STDEVP(D7:D9)"
"MAX(D7:D9)"
"MIN(D7:D9)"
"B4+1"
"DCOUNT(Grades!$Q$5:$T$9,""mean lab"",B3:B4)"
"DCOUNT(Grades!$Q$5:$T$9,""mean lab"",C$3:C$4)"
"DAVERAGE(Grades!$Q$5:$T$9,""mean lab"",B$3:B$4)"
"DSTDEVP(Grades!$Q$5:$T$9,""mean lab"",B$3:B$4)"
"HLOOKUP(Setup!$B$35,$A$4:$E$7,4,FALSE)/B7"
"HLOOKUP(Setup!$B$35,$A$4:$K$7,4,FALSE)/C7"
"B8*B6-HLOOKUP(Setup!$B$35,$A$4:$K$7,3,FALSE)"
"DAVERAGE(Grades!$Q$5:$U$9,""adj mean lab"",B$3:B$4)"
"DSTDEVP(Grades!$Q$5:$U$9,""adj mean lab"",B$3:B$4)"
"Grades!AE14"
"Grades!AE15/3"
"VLOOKUP(Setup!B22,B21:D31,3,FALSE)"
"VLOOKUP(Setup!B24,B21:D31,3,FALSE)"
"$B$14+($B$16-0.5-B17)*$B$15"
"Calc!B71"
"$B$14+($B$16-0.5-D21)*$B$15"
"Calc!C71"
"Calc!D71"
"Calc!E71"
"Calc!F71"
"Calc!G71"
"Calc!H71"
"Calc!I71"
"Calc!J71"
"Calc!K71"
"Calc!L71"
"Calc!M71"
"SUM(C20:C31)"
"B39"
"B40+$B38"
"DCOUNTA(Grades!$D$5:$AF$9,""Final"",B39:B40)"
"DCOUNTA(Grades!$AF$5:$AF$9,""Grade"",B69:B70)"
"SUM(B71:M71)"
"DCOUNTA(Grades!$AG$5:$AG$9,""Grade"",B69:B70)"
"B73*B71"
"SUM(B74:M74)/N71"
"B73*B72"
"COUNT(D10:AE10)"
"SUM(D10:AE10)"
"MIN(D10:AE10)"
"SUM(B2:AC2)"
"AD2/46*100"
"SUM(C8:AC8)"
"AD8/44*100"
"SUM(B2:T2)"
"(100-(U2/57*100))/2+(U2/57*100)"
"B2+C2"
"D2/2"
"E2*0.3"
"L2*0.05"
"Q2*0.1"
"X2*0.15"
"F2+K2+M2+R2+W2+Y2"
"((B16*0.15)+(C16*0.15)+(D16*0.15)+(E16*0.05)+(F16*0.05)+(G16*0.05)+(H16*0.05))/65*100"
"((B2*0.15)+(C2*0.15)+(D2*0.15)+(E2*0.05)+(G2*0.05)+(F2*0.05)+(H2*0.05)+(I2*0.05))/70*100"
"((B3*0.15)+(C3*0.15)+(D3*0.15)+(E3*0.05)+(F3*0.05)+(G3*0.05)+(H3*0.05)+(I3*0.05))/70*100"
"SUM(B14:B16)"
"132/$B$31"
"44/$C$31"
"660/$D$31"
"($B$14*B21)+($B$15*C21)+($B$16*D21)"
"105/$B$31"
"67/$C$31"
"483/$D$31"
"121/$B$31"
"35/$C$31"
"632/$D$31"
"166/$B$31"
"84/$C$31"
"757/$D$31"
"165/$B$31"
"70/$C$31"
"719/$D$31"
"98/$B$31"
"25/$C$31"
"611/$D$31"
"176/$B$31"
"82/$C$31"
"748/$D$31"
"H26^2"
"101/$B$31"
"45/$C$31"
"627/$D$31"
"156/$B$31"
"50/$C$31"
"603/$D$31"
"163/$B$31"
"56/$C$31"
"693/$D$31"
"SUM(B21:B30)/10"
"AVERAGE(B21:B30)"
"B48/C48"
"A13+1"
"A20+1"
"A24+1"
"A59+1"
"Class_Number"
"Class_Name"
"Class_Number"
"Class_Name"
"Class_Number"
"Class_Name"
"A4+1"
"A14+1"
"Class_Number"
"Class_Name"
"A5+1"
"J4-I4"
"A6+1"
"GETPIVOTDATA(""Avg After"",$A$55,""In which course are you enrolled?"",""CS 1321"")-GETPIVOTDATA(""Avg Before"",$A$55,""In which course are you enrolled?"",""CS 1321"")"
"GETPIVOTDATA(""Avg After"",$A$55,""In which course are you enrolled?"",""CS 1315"")-GETPIVOTDATA(""Avg Before"",$A$55,""In which course are you enrolled?"",""CS 1315"")"
"GETPIVOTDATA(""Avg After"",$A$55,""In which course are you enrolled?"",""COE 1361"")-GETPIVOTDATA(""Avg Before"",$A$55,""In which course are you enrolled?"",""COE 1361"")"
"SUM(GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""to fulfill requirement""),GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""1,2""),GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""1,2,3""))"
"D5/GETPIVOTDATA(""Raw Count"",$A$4)"
"SUM(GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""for fun""),GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""1,2""),GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""1,2,3""))"
"SUM(GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""to learn useful things""),GETPIVOTDATA(""Raw Count"",$A$4,""If tech started offering Media Comp II, would you most likely take it:"",""1,2,3""))"
"COUNTIF(F3:AK3,""n"")"
"IF(AM3>4,""FAILS"",""ok"")"
"SUM(F2:AI2)"
"Attendance!A3"
"AJ2"
"(SUM(F3:AI3))"
"(AK3/AJ3)*100"
"VLOOKUP(AM3,'Formulas and Tables'!A18:C118,2,TRUE)"
"Attendance!A3"
"VLOOKUP(F3,'Formulas and Tables'!$A$2:$C$15,2,FALSE)"
"VLOOKUP(F3,'Formulas and Tables'!$A$2:$C$15,3,FALSE)"
"(G3*0.15)+(K3*0.15)+(O3*0.15)+(S3*0.25)"
"(V3/70)*100"
"VLOOKUP(W3,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W4,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W5,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W6,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W7,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W8,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W9,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W10,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W11,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W12,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W13,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W14,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W15,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W16,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W17,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W18,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W19,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W20,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W21,'Formulas and Tables'!A18:C118,2,TRUE)"
"VLOOKUP(W22,'Formulas and Tables'!A18:C118,2,TRUE)"
"Attendance!A3"
"SUM(F3:AJ3)"
"COUNT(F3:AJ3)*3"
"(AL3/AM3)*100"
"VLOOKUP(AO3,'Formulas and Tables'!A18:C118,2,TRUE)"
"Attendance!A3"
"((('Quizzes and Homework'!AM3*0.2)+(Papers!G3*0.15)+(Participation!AO3*0.1))*100)/45"
"VLOOKUP(F3,'Formulas and Tables'!E18:G118,2,TRUE)"
"((('Quizzes and Homework'!AM3*0.2)+(Papers!G3*0.15)+(Papers!K3*0.15)+(Participation!AO3*0.1))*100)/60"
"VLOOKUP(J3,'Formulas and Tables'!E18:G118,2,TRUE)"
"((('Quizzes and Homework'!AM3*0.2)+(Papers!G3*0.15)+(Papers!K3*0.15)+(Papers!O3*0.15)+(Participation!AO3*0.1))*100)/75"
"VLOOKUP(N3,'Formulas and Tables'!E18:G118,2,TRUE)"
"'Quizzes and Homework'!AM3"
"'Quizzes and Homework'!AO3"
"Papers!W3"
"Participation!AO3"
"Participation!AQ3"
"(R3*0.2)+(X3*0.1)+(U3*0.7)"
"VLOOKUP(Z3,'Formulas and Tables'!E18:G118,2,TRUE)"
"Attendance!A3"
"Attendance!A5"
"'Quizzes and Homework'!F1"
"'Quizzes and Homework'!AJ1"
"'Quizzes and Homework'!E21"
"'Quizzes and Homework'!F21"
"'Quizzes and Homework'!E8"
"'Quizzes and Homework'!F8"
"'Quizzes and Homework'!E14"
"'Quizzes and Homework'!F14"
"'Quizzes and Homework'!E9"
"'Quizzes and Homework'!F9"
"'Quizzes and Homework'!E22"
"'Quizzes and Homework'!F22"
"'Quizzes and Homework'!E6"
"'Quizzes and Homework'!F6"
"'Quizzes and Homework'!E19"
"'Quizzes and Homework'!F19"
"'Quizzes and Homework'!E3"
"'Quizzes and Homework'!F3"
"'Quizzes and Homework'!E13"
"'Quizzes and Homework'!F13"
"'Quizzes and Homework'!E17"
"'Quizzes and Homework'!F17"
"'Quizzes and Homework'!E11"
"'Quizzes and Homework'!F11"
"'Quizzes and Homework'!E7"
"'Quizzes and Homework'!F7"
"'Quizzes and Homework'!E12"
"'Quizzes and Homework'!F12"
"'Quizzes and Homework'!E5"
"'Quizzes and Homework'!F5"
"'Quizzes and Homework'!E18"
"'Quizzes and Homework'!F18"
"'Quizzes and Homework'!E15"
"'Quizzes and Homework'!F15"
"Papers!E21"
"Papers!F21"
"Papers!N21"
"Papers!R21"
"'Final Grades'!F21"
"'Final Grades'!#REF!"
"'Final Grades'!J21"
"'Final Grades'!L21"
"'Final Grades'!N21"
"'Final Grades'!P7"
"'Final Grades'!Z21"
"Papers!E8"
"Papers!F8"
"Papers!N8"
"Papers!R8"
"'Final Grades'!F8"
"'Final Grades'!J8"
"'Final Grades'!L8"
"'Final Grades'!N8"
"'Final Grades'!Z8"
"Papers!E14"
"Papers!F14"
"Papers!N14"
"Papers!R14"
"'Final Grades'!F14"
"'Final Grades'!J14"
"'Final Grades'!L14"
"'Final Grades'!N14"
"'Final Grades'!P14"
"'Final Grades'!Z14"
"Papers!E9"
"Papers!F9"
"Papers!N9"
"Papers!R9"
"'Final Grades'!F9"
"'Final Grades'!J9"
"'Final Grades'!L9"
"'Final Grades'!N9"
"'Final Grades'!P9"
"'Final Grades'!Z9"
"Papers!E22"
"Papers!F22"
"Papers!N22"
"Papers!R22"
"'Final Grades'!F22"
"'Final Grades'!J22"
"'Final Grades'!L22"
"'Final Grades'!N22"
"'Final Grades'!P22"
"'Final Grades'!Z22"
"Papers!E6"
"Papers!F6"
"Papers!N6"
"Papers!R6"
"'Final Grades'!F6"
"'Final Grades'!J6"
"'Final Grades'!L6"
"'Final Grades'!N6"
"'Final Grades'!P6"
"'Final Grades'!Z6"
"Papers!E19"
"Papers!F19"
"Papers!N19"
"Papers!R19"
"'Final Grades'!F19"
"'Final Grades'!J19"
"'Final Grades'!L19"
"'Final Grades'!N19"
"'Final Grades'!P19"
"'Final Grades'!Z19"
"Papers!E10"
"Papers!F10"
"Papers!N10"
"Papers!R10"
"'Final Grades'!F10"
"'Final Grades'!J10"
"'Final Grades'!L10"
"'Final Grades'!N10"
"'Final Grades'!P10"
"'Final Grades'!Z10"
"Papers!E3"
"Papers!F3"
"Papers!N3"
"Papers!R3"
"'Final Grades'!F3"
"'Final Grades'!J3"
"'Final Grades'!L3"
"'Final Grades'!N3"
"'Final Grades'!P3"
"'Final Grades'!Z3"
"Papers!E13"
"Papers!F13"
"Papers!N13"
"Papers!R13"
"'Final Grades'!F13"
"'Final Grades'!J13"
"'Final Grades'!L13"
"'Final Grades'!N13"
"'Final Grades'!P13"
"'Final Grades'!Z13"
"Papers!E17"
"Papers!F17"
"Papers!N17"
"Papers!R17"
"'Final Grades'!F17"
"'Final Grades'!J17"
"'Final Grades'!L17"
"'Final Grades'!N17"
"'Final Grades'!P17"
"'Final Grades'!Z17"
"Papers!E11"
"Papers!F11"
"Papers!N11"
"Papers!R11"
"'Final Grades'!F11"
"'Final Grades'!J11"
"'Final Grades'!L11"
"'Final Grades'!N11"
"'Final Grades'!P11"
"'Final Grades'!Z11"
"Papers!E7"
"Papers!F7"
"Papers!N7"
"Papers!R7"
"'Final Grades'!F7"
"'Final Grades'!J7"
"'Final Grades'!L7"
"'Final Grades'!N7"
"'Final Grades'!P7"
"'Final Grades'!Z7"
"Papers!E12"
"Papers!F12"
"Papers!N12"
"Papers!R12"
"'Final Grades'!F12"
"'Final Grades'!J12"
"'Final Grades'!L12"
"'Final Grades'!N12"
"'Final Grades'!P12"
"'Final Grades'!Z12"
"Papers!E5"
"Papers!F5"
"Papers!N5"
"Papers!R5"
"'Final Grades'!F5"
"'Final Grades'!J5"
"'Final Grades'!L5"
"'Final Grades'!N5"
"'Final Grades'!P5"
"'Final Grades'!Z5"
"Papers!E18"
"Papers!F18"
"Papers!N18"
"Papers!R18"
"'Final Grades'!F18"
"'Final Grades'!J18"
"'Final Grades'!L18"
"'Final Grades'!N18"
"'Final Grades'!P18"
"'Final Grades'!Z18"
"Papers!E15"
"Papers!F15"
"Papers!N15"
"Papers!R15"
"'Final Grades'!F15"
"'Final Grades'!J15"
"'Final Grades'!L15"
"'Final Grades'!N15"
"'Final Grades'!P15"
"'Final Grades'!Z15"
"COUNTIF(A2:A44,9090)"
"COUNTIF(A2:A44,9094)"
"COUNTIF(A2:A44,9098)"
"COUNTIF(A2:A44,9494)"
"COUNTIF(A2:A44,9498)"
"COUNTIF(A2:A44,9898)"
"SUM(D3:I3)"
"D3/$J3"
"((2*D3)+E3+F3)/(2*$J3)"
"((2*G3)+E3+H3)/(2*$J3)"
"((2*I3)+F3+H3)/(2*$J3)"
"SUM(D7:F7)"
"POWER(D7,2)"
"2*D7*E7"
"2*D7*F7"
"POWER(E7,2)"
"2*E7*F7"
"POWER(F7,2)"
"D10*$J3"
"CHITEST(D3:I3,D11:I11)"
"1"
"B2+1"
"E9/(B9/100)"
"L9/(M9/100)"
"T9/S9"
"(B10-B9)/B9"
"B52/B31"
"H11*E31"
"AVERAGE(C10:C52)"
"AVERAGE(U9:U52)"
"L10/N10"
"M10/N10"
"L10-M10"
"Q10/N10"
"T10/S10"
"CORREL(R10:R53,U10:U53)"
"U10"
"CORREL(AC12:AC53,AD12:AD53)"
"(AA11-AA10)/AA10"
"W12/M12"
"AB12-AB11"
"C16/($G16/100)"
"AVERAGE(I17:I28)"
"AVERAGE(I29:I43)"
"AVERAGE(I44:I51)"
"AVERAGE(C4:C6)"
"AVERAGE(C4:C9)"
"AVERAGE(C4:C15)"
"ABS(D21-C21)"
"E21^2"
"E21/C21"
"E30/9"
"F30/9"
"((G30)/9)*100"
"SUM(E21:E29)"
"$C$40+$C$41*C47"
"'Problem 28'!D53"
"E5"
"$C$7*G9+(1-$C$7)*(H8+I8)"
"$C$8*(H9-H8)+(1-$C$8)*I8"
"$H$10+D18*$I$10"
"H9+D20*I9"
"-2*($C$13)+C5"
"-($C$13)+C9"
"SUM(D5:D8)/4"
"SUM(D9:D12)/4"
"(C18-C17)/4"
"C18+C20*(1.5)"
"D5/(($C$17)-((5/2-F5)*$C$20))"
"D9/(($C$18)-((5/2-F9)*$C$20))"
"AVERAGE(C23,C27)"
"C34*$C$39"
"SUM(C34:C37)"
"4/C38"
"C43*(C47/D34)+(1-C43)*(C21+C20)"
"C44*(C48-C21)+(1-C44)*C20"
"C45*(C47/C48)+(1-C45)*D34"
"($C$48+C56*$C$49)*D35"
"D2*180/PI()"
"A2*PI()/180"
"ASIN($I$1*SIN(C2)/$I$2)"
"(($I$2^2+$I$3^2)*(COS(D2))^2-2*$I$2*$I$1*COS(C2)*COS(D2)+$I$1^2*(COS(C2)^2))/(($I$2^2+$I$3^2)*(COS(D2))^2+2*$I$2*$I$1*COS(C2)*COS(D2)+$I$1^2*(COS(C2)^2))"
"(($I$2^2+$I$3^2)*(COS(C2))^2-2*$I$2*$I$1*COS(D2)*COS(C2)+$I$1^2*(COS(D2)^2))/(($I$2^2+$I$3^2)*(COS(C2))^2+2*$I$2*$I$1*COS(D2)*COS(C2)+$I$1^2*(COS(D2)^2))"
"COUNT(K!A:A)"
"C11/D11"
"COUNT('1'!A:A)"
"COUNT('2'!A:A)"
"COUNT('3'!A:A)"
"COUNT('4'!A:A)"
"COUNT('5'!A:A)"
"SUM(C11:C16)"
"COUNTIF(K!B:B,""y"")"
"C22/D11"
"COUNTIF('1'!B:B,""y"")"
"COUNTIF('2'!B:B,""y"")"
"COUNTIF('3'!B:B,""y"")"
"COUNTIF('4'!B:B,""y"")"
"COUNTIF('5'!B:B,""y"")"
"COUNTIF(K!$C:$C,""0"")/$C$11"
"COUNTIF(K!$C:$C,"".5"")/$C$11"
"COUNTIF(K!$C:$C,""1"")/$D$11"
"COUNTIF(K!$C:$C,""2"")/$D$11"
"COUNTIF(K!$C:$C,""3"")/$D$11"
"COUNTIF(K!$C:$C,""4"")/$D$11"
"SUM(D32:H32)"
"COUNTIF('1'!$C:$C,""0"")/$C$12"
"COUNTIF('1'!$C:$C,"".5"")/$C$12"
"COUNTIF('1'!$C:$C,""1"")/$C$12"
"COUNTIF('1'!$C:$C,""2"")/$C$12"
"COUNTIF('1'!$C:$C,""3"")/$C$12"
"COUNTIF('1'!$C:$C,""4"")/$C$12"
"SUM(E33:H33)"
"COUNTIF('2'!$C:$C,""0"")/$C$13"
"COUNTIF('2'!$C:$C,"".5"")/$C$13"
"COUNTIF('2'!$C:$C,""1"")/$C$13"
"COUNTIF('2'!$C:$C,""2"")/$C$13"
"COUNTIF('2'!$C:$C,""3"")/$C$13"
"COUNTIF('2'!$C:$C,""4"")/$C$13"
"SUM(F34:H34)"
"COUNTIF('3'!$C:$C,""0"")/$C$14"
"COUNTIF('3'!$C:$C,"".5"")/$C$14"
"COUNTIF('3'!$C:$C,""1"")/$C$14"
"COUNTIF('3'!$C:$C,""2"")/$C$14"
"COUNTIF('3'!$C:$C,""3"")/$C$14"
"COUNTIF('3'!$C:$C,""4"")/$C$14"
"SUM(G35:H35)"
"COUNTIF('4'!$C:$C,""0"")/$C$15"
"COUNTIF('4'!$C:$C,"".5"")/$C$15"
"COUNTIF('4'!$C:$C,""1"")/$C$15"
"COUNTIF('4'!$C:$C,""2"")/$C$15"
"COUNTIF('4'!$C:$C,""3"")/$C$15"
"COUNTIF('4'!$C:$C,""4"")/$C$15"
"SUM(H36)"
"COUNTIF('5'!$C:$C,""0"")/$C$16"
"COUNTIF('5'!$C:$C,"".5"")/$C$16"
"COUNTIF('5'!$C:$C,""1"")/$C$16"
"COUNTIF('5'!$C:$C,""2"")/$C$16"
"COUNTIF('5'!$C:$C,""3"")/$C$16"
"COUNTIF('5'!$C:$C,""4"")/$C$16"
"5/$C$16"
"COUNTIF(K!$D:$D,""1"")/$C$11"
"COUNTIF(K!$D:$D,""2"")/$C$11"
"COUNTIF(K!$D:$D,""3"")/$C$11"
"COUNTIF('1'!$D:$D,""1"")/$C$12"
"COUNTIF('1'!$D:$D,""2"")/$C$12"
"COUNTIF('1'!$D:$D,""3"")/$C$12"
"COUNTIF('2'!$D:$D,""1"")/$C$13"
"COUNTIF('2'!$D:$D,""2"")/$C$13"
"COUNTIF('2'!$D:$D,""3"")/$C$13"
"COUNTIF('3'!$D:$D,""1"")/$C$14"
"COUNTIF('3'!$D:$D,""2"")/$C$14"
"COUNTIF('3'!$D:$D,""3"")/$C$14"
"COUNTIF('4'!$D:$D,""1"")/$C$15"
"COUNTIF('4'!$D:$D,""2"")/$C$15"
"COUNTIF('4'!$D:$D,""3"")/$C$15"
"COUNTIF('5'!$D:$D,""1"")/$C$16"
"COUNTIF('5'!$D:$D,""2"")/$C$16"
"COUNTIF('5'!$D:$D,""3"")/$C$16"
"COUNTIF(K!$E:$E,""1"")/$C$11"
"COUNTIF(K!$E:$E,""2"")/$C$11"
"COUNTIF(K!$E:$E,""3"")/$C$11"
"COUNTIF(K!$E:$E,""4"")/$C$11"
"COUNTIF('1'!$E:$E,""1"")/$C$12"
"COUNTIF('1'!$E:$E,""2"")/$C$12"
"COUNTIF('1'!$E:$E,""3"")/$C$12"
"COUNTIF('1'!$E:$E,""4"")/$C$12"
"COUNTIF('2'!$E:$E,""1"")/$C$13"
"COUNTIF('2'!$E:$E,""2"")/$C$13"
"COUNTIF('2'!$E:$E,""3"")/$C$13"
"COUNTIF('2'!$E:$E,""4"")/$C$13"
"COUNTIF('3'!$E:$E,""1"")/$C$14"
"COUNTIF('3'!$E:$E,""2"")/$C$14"
"COUNTIF('3'!$E:$E,""3"")/$C$14"
"COUNTIF('3'!$E:$E,""4"")/$C$14"
"COUNTIF('4'!$E:$E,""1"")/$C$15"
"COUNTIF('4'!$E:$E,""2"")/$C$15"
"COUNTIF('4'!$E:$E,""3"")/$C$15"
"COUNTIF('4'!$E:$E,""4"")/$C$15"
"COUNTIF('5'!$E:$E,""1"")/$C$16"
"COUNTIF('5'!$E:$E,""2"")/$C$16"
"COUNTIF('5'!$E:$E,""3"")/$C$16"
"COUNTIF('5'!$E:$E,""4"")/$C$16"
"COUNTIF(K!$F:$F,""0"")/$C$11"
"COUNTIF(K!$F:$F,"".5"")/$C$11"
"COUNTIF(K!$F:$F,""1"")/$C$11"
"COUNTIF(K!$F:$F,""2"")/$C$11"
"COUNTIF(K!$F:$F,""3"")/$C$11"
"COUNTIF(K!$F:$F,""4"")/$C$11"
"COUNTIF('1'!$F:$F,""0"")/$C$12"
"COUNTIF('1'!$F:$F,"".5"")/$C$12"
"COUNTIF('1'!$F:$F,""1"")/$C$12"
"COUNTIF('1'!$F:$F,""2"")/$C$12"
"COUNTIF('1'!$F:$F,""3"")/$C$12"
"COUNTIF('1'!$F:$F,""4"")/$C$12"
"COUNTIF('2'!$F:$F,""0"")/$C$13"
"COUNTIF('2'!$F:$F,"".5"")/$C$13"
"COUNTIF('2'!$F:$F,""1"")/$C$13"
"COUNTIF('2'!$F:$F,""2"")/$C$13"
"COUNTIF('2'!$F:$F,""3"")/$C$13"
"COUNTIF('2'!$F:$F,""4"")/$C$13"
"COUNTIF('3'!$F:$F,""0"")/$C$14"
"COUNTIF('3'!$F:$F,"".5"")/$C$14"
"COUNTIF('3'!$F:$F,""1"")/$C$14"
"COUNTIF('3'!$F:$F,""2"")/$C$14"
"COUNTIF('3'!$F:$F,""3"")/$C$14"
"COUNTIF('3'!$F:$F,""4"")/$C$14"
"COUNTIF('4'!$F:$F,""0"")/$C$15"
"COUNTIF('4'!$F:$F,"".5"")/$C$15"
"COUNTIF('4'!$F:$F,""1"")/$C$15"
"COUNTIF('4'!$F:$F,""2"")/$C$15"
"COUNTIF('4'!$F:$F,""3"")/$C$15"
"COUNTIF('4'!$F:$F,""4"")/$C$15"
"COUNTIF('5'!$F:$F,""0"")/$C$16"
"COUNTIF('5'!$F:$F,"".5"")/$C$16"
"COUNTIF('5'!$F:$F,""1"")/$C$16"
"COUNTIF('5'!$F:$F,""2"")/$C$16"
"COUNTIF('5'!$F:$F,""3"")/$C$16"
"COUNTIF('5'!$F:$F,""4"")/$C$16"
"COUNTIF(K!$G:$G,""1"")/$C$11"
"COUNTIF(K!$G:$G,""2"")/$C$11"
"COUNTIF(K!$G:$G,""3"")/$C$11"
"COUNTIF(K!$G:$G,""4"")/$C$11"
"COUNTIF(K!$G:$G,""5"")/$C$11"
"COUNTIF('1'!$G:$G,""1"")/$C$12"
"COUNTIF('1'!$G:$G,""2"")/$C$12"
"COUNTIF('1'!$G:$G,""3"")/$C$12"
"COUNTIF('1'!$G:$G,""4"")/$C$12"
"COUNTIF('1'!$G:$G,""5"")/$C$12"
"COUNTIF('2'!$G:$G,""1"")/$C$13"
"COUNTIF('2'!$G:$G,""2"")/$C$13"
"COUNTIF('2'!$G:$G,""3"")/$C$13"
"COUNTIF('2'!$G:$G,""4"")/$C$13"
"COUNTIF('2'!$G:$G,""5"")/$C$13"
"COUNTIF('3'!$G:$G,""1"")/$C$14"
"COUNTIF('3'!$G:$G,""2"")/$C$14"
"COUNTIF('3'!$G:$G,""3"")/$C$14"
"COUNTIF('3'!$G:$G,""4"")/$C$14"
"COUNTIF('3'!$G:$G,""5"")/$C$14"
"COUNTIF('4'!$G:$G,""1"")/$C$15"
"COUNTIF('4'!$G:$G,""2"")/$C$15"
"COUNTIF('4'!$G:$G,""3"")/$C$15"
"COUNTIF('4'!$G:$G,""4"")/$C$15"
"COUNTIF('4'!$G:$G,""5"")/$C$15"
"COUNTIF('5'!$G:$G,""1"")/$C$16"
"COUNTIF('5'!$G:$G,""2"")/$C$16"
"COUNTIF('5'!$G:$G,""3"")/$C$16"
"COUNTIF('5'!$G:$G,""4"")/$C$16"
"COUNTIF('5'!$G:$G,""5"")/$C$16"
"COUNTIF(K!$H:$H,""1"")/$C$11"
"COUNTIF(K!$H:$H,""2"")/$C$11"
"COUNTIF(K!$H:$H,""3"")/$C$11"
"COUNTIF(K!$H:$H,""4"")/$C$11"
"COUNTIF(K!$H:$H,""5"")/$C$11"
"COUNTIF('1'!$H:$H,""1"")/$C$12"
"COUNTIF('1'!$H:$H,""2"")/$C$12"
"COUNTIF('1'!$H:$H,""3"")/$C$12"
"COUNTIF('1'!$H:$H,""4"")/$C$12"
"COUNTIF('1'!$H:$H,""5"")/$C$12"
"COUNTIF('2'!$H:$H,""1"")/$C$13"
"COUNTIF('2'!$H:$H,""2"")/$C$13"
"COUNTIF('2'!$H:$H,""3"")/$C$13"
"COUNTIF('2'!$H:$H,""4"")/$C$13"
"COUNTIF('2'!$H:$H,""5"")/$C$13"
"COUNTIF('3'!$H:$H,""1"")/$C$14"
"COUNTIF('3'!$H:$H,""2"")/$C$14"
"COUNTIF('3'!$H:$H,""3"")/$C$14"
"COUNTIF('3'!$H:$H,""4"")/$C$14"
"COUNTIF('3'!$H:$H,""5"")/$C$14"
"COUNTIF('4'!$H:$H,""1"")/$C$15"
"COUNTIF('4'!$H:$H,""2"")/$C$15"
"COUNTIF('4'!$H:$H,""3"")/$C$15"
"COUNTIF('4'!$H:$H,""4"")/$C$15"
"COUNTIF('4'!$H:$H,""5"")/$C$15"
"COUNTIF('5'!$H:$H,""1"")/$C$16"
"COUNTIF('5'!$H:$H,""2"")/$C$16"
"COUNTIF('5'!$H:$H,""3"")/$C$16"
"COUNTIF('5'!$H:$H,""4"")/$C$16"
"COUNTIF('5'!$H:$H,""5"")/$C$16"
"C49+1"
"+B6*B$4+C6*C$4+D6*D$4"
"+B15*B$13+C15*C$13+D15*D$13"
"E15-E6"
"+B24*B$22+C24*C$22+D24*D$22"
"E24-E6"
"SUMPRODUCT($B$3:$I$3,B35:I35)"
"SUMPRODUCT($B$33:$I$33,B36:I36)"
"SUMPRODUCT($B$46:$D$46,B48:D48)"
"0.1*25000"
"0.248*25000"
"0.18*25000"
"C59*25000"
"SUMPRODUCT($B$59:$D$59,B61:D61)"
"E61*25000"
"18000/25000"
"20000/25000"
"17000/25000"
"SUMPRODUCT($B$71:$E$71,B73:E73)"
"AVERAGE(B91:B98)"
"MAX(B91:B98)"
"MIN(B91:B98)"
"B105"
"B113"
"B114"
"B115"
"(D2-50)/(E2/SQRT(F2))"
"TDIST(-C8,F2-1,1)"
"NORMSDIST(C8)"
"2*C9"
"(D32-30)/(E32/SQRT(F32))"
"TDIST(C36,F32-1,2)"
"TDIST(C36,F32-1,1)"
"1-C48"
"(D61-0.2)/(SQRT(0.2*0.8/E61))"
"NORMSDIST(-C63)*2"
"E61*0.2*0.8"
"C64/2"
"(100+150+200)/E83"
"100+200+150+25+200+50"
"C93-C98*D93/SQRT(E93)"
"C93+C98*D93/SQRT(E93)"
"TINV(F93,E93-1)"
"C93-D99*D93/SQRT(E93)"
"C93+D99*D93/SQRT(E93)"
"(C93-75)/(D93/SQRT(E93))"
"NORMSDIST(C110)*2"
"TDIST(-C110,E93-1,2)"
"B5-B18"
"B5+B18"
"B5-CONFIDENCE(0.05,B9,B17)"
"B5+CONFIDENCE(0.05,B9,B17)"
"B40"
"NORMSDIST(A53)"
"COUNT('Data Sets'!A3:A32)"
"AVERAGE('Data Sets'!A3:A32)"
"STDEV('Data Sets'!A3:A32)"
"E36/SQRT(C36)"
"(D36-28000)/F36"
"TDIST(-G36,C36-1,1)"
"C4"
"A8^5-(2+rt)*A8^4+(1+2*rt)*A8^3 - (1-rt)*A8^2 + 2*(1-rt)*A8 + rt-1"
"5*A8^4 - 4*(2+rt)*A8^3 + 3*(1+2*rt)*A8^2 - 2*(1-rt)*A8 + 2*(1-rt)"
"A8-B8/C8"
"F4*1.609344"
"H5*1000000"
"I6/F3"
"SQRT(2*$H$27*C43/C44)"
"280*((1-C67)/C68^2)^0.25"
"C70-C69"
"0.5*B3*B2^2"
"H2/9800"
"-B11/$H$3"
"-D11/$H$3"
"H11-G11"
"0.5*(I12+I11)*(F12-F11)"
"SUM(J11:J41)"
"J43*COS(8*PI()/180)"
"J45/8"
"J45/(8*PI()/180)"
"J51*PI()/180"
"2*PI()"
"B4+C4"
"A4+1"
"C5"
"B4*-0.1"
"D4+NPV(B21,D5:D19)"
"IRR(D4:D19,B21)"
"SUMPRODUCT($B$4:$E$4, B3:E3)"
"SUMPRODUCT($B$4:$E$4, B7:E7)"
"H7-F7"
"B3+C3+D3"
"SUMPRODUCT($B$3:$D$3*6,B6:D6)"
"E6-G6"
"SUMPRODUCT(F19:L19,F20:L20)"
"SUMPRODUCT($B$3:$C$3, B4:C4)"
"F7-D7"
"SUMPRODUCT($B$3:$C$3, B4:C4)"
"F7-D7"
"B3"
"F11-B11"
"C3"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B3+C3+D3"
"E3/$E$33"
"J3/$J$33"
"O3/$O$33"
"Q3/$Q$33"
"Q3+O3+J3+E3"
"S3/$S$33"
"U3+V3+W3+X3"
"Y3/$Y$33"
"AB3/$AB$33"
"AD3/$AD$33"
"AF3/$AF$33"
"AB3+AD3+AF3"
"AH3/$AH$33"
"E3+J3+O3+Q3+Y3+AH3"
"AK3/$AK$33"
"AVERAGE(S3:S32)"
"S34/S33"
"MEDIAN(S3:S32)"
"AH35/AH33"
"IF('[1]Areas of Concern Log'!$B1="""","""",'[1]Areas of Concern Log'!$B1)"
"""-"""
"IF('[1]Areas of Concern Log'!$B2="""","""",'[1]Areas of Concern Log'!$B2)"
"IF('[1]Areas of Concern Log'!$B3="""","""",'[1]Areas of Concern Log'!$B3)"
"IF('[1]Areas of Concern Log'!$C3="""","""",'[1]Areas of Concern Log'!$C3)"
"B47/$B$54"
"SUM(B47:B53)"
"SUM(B58:B61)"
"100/2600"
"(F3+G3)*60/200"
"(M107+N107)*40/14"
"J3+K3"
"(M152+N152)*40/20"
"AVERAGE(F107:L107)"
"SUM(F152:L152)/7"
"SUM(C3:H3)"
"(I3/6)"
"IF(J3>89,""A"",IF(J3>79,""B"",IF(J3>69,""C"",IF(J3>59,""D"",""F""))))"
"AVERAGE(C3:C14)"
"STDEV(C3:C14)"
"MIN(C3:C14)"
"MAX(C3:C14)"
"COUNT(D10:EJ10)/$C$43"
"SUM(D43:EJ43)"
"IF(SUM(D10:D42)>0,1,"""")"
"(((0.5*$C$17) - ($C$16*C15))/$C$25)"
"(($C$16*C15 + 0.5*C17)/$C$25)"
"((((1-$C$15)*$C$16) - 0.5*C17)/ $C$25)"
"((1-$C$15)*$C$16) + 0.5*$C$17"
"SUM($C$22:$C$24)"
"A32"
"$C$18"
"A32+$C$17"
"($C$22*B33) + ($C$23*B32) + ($C$24*F32)"
"IF(H6<20,""NO"",""YES"")"
"(C3)"
"(C3)"
"(C3)"
"(1.01 * D30)"
"(F30*0.89)"
"(H30*1.08)"
"(D31*1.7)"
"(C3)"
"(C3)"
"(C3)"
"(D58-0.67)"
"(D59-0)"
"(F59-2.5)"
"(H59+2.5)"
"(1.7*D60)"
"SUM(B7:B243)"
"1000000*170000"
"SUM(B5:C5)"
"G5-D5"
"(1000*170000)/((1+B$3)^A6)"
"(5000000*614)/((1+B$3)^A6)"
"(50000*1792)/((1+B$3)^A6)"
"SUM(B5:B45)"
"1000000*170000/10"
"SUM(B5:C5)"
"G5-D5"
"((1000*170000)/((1+B$3)^A6))/10"
"(5000000*614)/((1+B$3)^A6)"
"(50000*1792)/((1+B$3)^A6)"
"SUM(B5:B45)"
"0.8638"
"+E10*E9"
"+(E9/E11)^(1/3)-1"
"+E12"
"+G16"
"+E16-0.005"
"+E27+1"
"+E16"
"1/((1+E28)^(E27))"
"+$D$26*$D$25*E29"
"+$D$25*J29"
"+J31+SUM(E30:J30)"
"+E17"
"1/((1+F38)^(F37-1))"
"+$D$35*$D$36*F39"
"+$D$35*J39"
"+J41+SUM(F40:J40)"
"+(J42+($D$25*$D$26))/J32-1"
"+(($G$18*$G$17)/$G$16)*(1-(1/(1+$G$16)^$G$19))"
"+G18/(1+$G$16)^$G$19"
"+G21+G20"
"+(($P$20*$P$21)/$P$19)*(1-(1/(1+$P$19)^$P$22))"
"+G22*(1+G16)^G19"
"+P21/(1+$P$19)^$P$22"
"+G18"
"+G19*G17*G18"
"+G24-G25-G26"
"+G24-G22"
"+G27"
"+G30/G29"
"SUM(C54:Z54)/2"
"C54-C55"
"IF(C56>=0,MIN(INT(C56+B57),C53),INT(B57*EXP(C56/C53)))"
"INT(C57-B57)"
"IF(C54>=C55,C55,C54-C58)"
"0.5*SUM(C59:AA59)"
"C55-C59"
"MAX(C56+B57-C53,0)"
"0.5*SUM(C61:Z61)"
"INT(B64+C61)"
"0.5*C62"
"INT(0.5*SUM(C63:Z63))"
"INT(SUM(C83:Z83)/2)"
"Boom1_NS"
"Radius1_NS"
"D_Building1_NS"
"Max_Payload1_NS"
"Possible1_NS"
"Possible_Cranes_1_NS"
"H_Building_NS"
"D_Lifting_NS"
"H_Object_NS"
"H_Rig_NS"
"Clearance_NS"
"W_Object_NS"
"BOOM1_SM"
"Radius1_SM"
"D_Building1_SM"
"Max_Payload1_SM"
"Possible_SM"
"Crane_Name_SM"
"H_Building_NS"
"D_Lifting_NS"
"H_Object_NS"
"H_Rig_NS"
"Clearance_NS"
"W_Object_NS"
"Boom1_BL"
"Radius1_BL"
"D_Building1_BL"
"Max_Payload2_BL"
"Possible_BL"
"Crane_BL"
"SQRT((H_Object_NS+H_Rig_NS+L_Cable_NS)^2+D_Lifting_NS^2)"
"DEGREES(ASIN(D_Lifting_NS/Hypotenuse_NS))"
"DEGREES(ASIN(Clearance_NS/Hypotenuse_NS))"
"90-(Alpha_NS+Beta_NS)"
"(L_Cable_NS+H_Rig_NS+H_Object_NS+H_Building_NS-H_Platform_NS)/SIN(RADIANS(Gamma_NS))"
"IF(ISERROR(Boom_NS),0,Boom_NS)"
"(L_Cable_NS+H_Rig_NS+H_Object_NS+H_Building_NS-H_Platform_NS)/TAN(RADIANS(Gamma_NS))"
"IF(ISERROR(Radius_NS),0,Radius_NS)"
"Radius_NS-D_Lifting_NS-10"
"IF(ISERROR(D_Building_NS),0,D_Building_NS)"
"VLOOKUP(Radius_NS,TM275_Loads_NS,2)+1"
"HLOOKUP(Boom_NS,TM275_Loads_NS,2)+1"
"INDEX(TM275_Loads_NS,Row_NS,Column_NS)"
"IF(ISERROR(Max_Payload_NS),0,Max_Payload_NS)"
"IF(W_Object_NS<=Max_Payload1_NS,""YES"",""NO"")"
"IF(W_Object_NS<=Max_Payload1_NS,""TM275LP "","""")"
"Name_Crane_NS&Crane_Name_SM&Crane_BL"
"IF(List_of_all_Cranes_NS="""",""Sorry Lift Is Not Possible"",List_of_all_Cranes_NS)"
"IF(Crane_Name_SM=""TMS475 "",TRUE,FALSE)"
"Possible_NS"
"IF(Name_Crane_NS=""TM275LP "",TRUE,FALSE)"
"Possible_SM"
"IF(Crane_BL=""TD180 "",TRUE,FALSE)"
"Possible_BL"
"IF(Possible_Cranes_1_NS=""Sorry Lift Is Not Possible"",TRUE,FALSE)"
"Poss1&Poss2&Poss3"
"IF(PossT=""NONONO"",""NO"",""YES"")"
"SQRT((H_Object_SM+H_Rig_SM+L_Cable_SM)^2+(D_Lifting_SM)^2)"
"DEGREES(ASIN(D_Lifting_SM/Hypotenuse_SM))"
"DEGREES(ASIN(Clearance_SM/Hypotenuse_SM))"
"(90-(Alpha_SM+Beta_SM))"
"(H_Building_SM+H_Object_SM+H_Rig_SM+L_Cable_SM-H_Platform_SM)/COS(RADIANS(Gamma_SM))"
"IF(ISERROR(BOOM_SM),0,BOOM_SM)"
"(H_Building_SM+H_Object_SM+H_Rig_SM+L_Cable_SM-H_Platform_SM)/TAN(RADIANS(Gamma_SM))"
"IF(ISERROR(Radius_SM),0,Radius_SM)"
"Radius_SM-D_Lifting_SM"
"IF(ISERROR(D_Building_SM),0,D_Building_SM)"
"VLOOKUP(Radius_SM,TMS475_1_Load_SM,2)+1"
"HLOOKUP(BOOM_SM,TMS475_1_Load_SM,2)+1"
"INDEX(TMS475_1_Load_SM,Row_Number_SM,Column_Number_SM)"
"IF(ISERROR(Max_Payload_SM),0,Max_Payload_SM)"
"IF(W_Object_SM<=Max_Payload1_SM,""YES"",""NO"")"
"IF(W_Object_SM<=Max_Payload1_SM,""TMS475 "","""")"
"SQRT((H_Object_BL+H_Rig_BL+L_Cable_BL)^2+(D_Lifting_BL)^2)"
"DEGREES(ASIN(D_Lifting_BL/Hypotenuse_BL))"
"DEGREES(ASIN(Clearance_BL/Hypotenuse_BL))"
"(90-(Alpha_BL+Beta_BL))"
"(H_Building_BL+H_Object_BL+H_Rig_BL+L_Cable_BL-H_Platform_BL)/COS(RADIANS(Gamma_BL))"
"IF(ISERROR(Boom_BL),0,Boom_BL)"
"(H_Building_BL+H_Object_BL+H_Rig_BL+L_Cable_BL-H_Platform_BL)/TAN(RADIANS(Gamma_BL))"
"IF(ISERROR(Radius_BL),0,Radius_BL)"
"Radius_BL-D_Lifting_BL"
"IF(ISERROR(D_Building_BL),0,D_Building_BL)"
"VLOOKUP(Radius_BL,TD180_BL,2)+1"
"HLOOKUP(Boom_BL,TD180_BL,2)+1"
"INDEX(TD180_BL,Row_Number_BL,Column_Number_BL)"
"IF(ISERROR(Max_Payload1_BL),0,Max_Payload1_BL)"
"IF(W_Object_BL<=Max_Payload2_BL,""YES"",""NO"")"
"IF(W_Object_BL<=Max_Payload2_BL,""TD180 "","""")"
"EVcN"
"oNG"
"IF(UseU, ""expected utility"",""expected monetary value"")"
"EVdN"
"oNP"
"oNPil"
"EVdRoot"
"EVcSG"
"oSG"
"EVdSG"
"oSP"
"oSPil"
"EVcS"
"EVcSP"
"EVdSP"
"EVdPIG"
"EVcPI"
"EVdPIP"
"endMarketGood"
"endMarketPoor-SurveyCost"
"IF(UseU, utility(endMarketGood,Hi,Lo,Risk),endMarketGood)"
"IF(UseU, utility(endMarketPoor,Hi,Lo,Risk),endMarketPoor)"
"IF(UseU, utility(PilgrimOffer,Hi,Lo,Risk),PilgrimOffer)"
"IF(UseU, utility(endMarketGood-SurveyCost,Hi,Lo,Risk),endMarketGood-SurveyCost)"
"IF(UseU, utility(endMarketPoor-SurveyCost,Hi,Lo,Risk),endMarketPoor-SurveyCost)"
"IF(UseU, utility(PilgrimOffer-SurveyCost,Hi,Lo,Risk),PilgrimOffer-SurveyCost)"
"1-pGood"
"0.9"
"0.25"
"1-pPredictGood_if_Good"
"1-pPredictGood_if_Poor"
"SUM(B46:B47)"
"pPredictGood_if_Good*pGood"
"pPredictGood_if_Poor*C42"
"SUM(B52:C52)"
"(1-pPredictGood_if_Good)*pGood"
"C47*C42"
"B52/pPredictGood"
"B53/D53"
"C53/D53"
"MAX(D9:D10)"
"EVcN"
"IF(D9<EVdN,""No"",""Yes"")"
"oNPil"
"EVcSG"
"IF(D17<E14, ""No"",""Yes"")"
"oSPil"
"IF(D18<E14, ""No"",""Yes"")"
"EVcSP"
"EVdN"
"EVcS"
"oNG"
"oNP"
"SUM(F9:F10)"
"oNG"
"pGood"
"E9*D9"
"oNP"
"1-E9"
"oSG"
"pGood_if_PredictGood"
"oSP"
"ModelParameters!C57"
"pGood_if_PredictPoor"
"ModelParameters!C58"
"EVdSG"
"pPredictGood"
"EVdSP"
"ModelParameters!D53"
"EVdPIG"
"EVdPIP"
"1-pGood"
"EVcS-EVdN"
"EVcPI-EVcN"
"A5+2"
"A5+7"
"A7+7"
"A38+7"
"A41+7"
"A47+14"
"A53+14"
"A57+7"
"A85+5"
"A87+2"
"SUM(B107:B113)"
"B5+7"
"SUM(F5:F52)"
"B24+1"
"IF(UseU, ""expected utility"",""expected monetary value"")"
"FALSE"
"1-pGood"
"SUM(B46:B47)"
"SUM(B52:C52)"
"IF(D9<EVdN,""No"",""Yes"")"
"MAX(D17:D18)"
"IF(D17<E14, ""No"",""Yes"")"
"IF(D18<E14, ""No"",""Yes"")"
"SUM(F9:F10)"
"E9*D9"
"SUM(C4:C8)"
"IF(WEEKDAY(B12)=2,""Mon"",IF(WEEKDAY(B12)=3,""Tues"",IF(WEEKDAY(B12)=4,""Weds"",IF(WEEKDAY(B12)=5,""Thurs"",IF(WEEKDAY(B12)=6,""Fri"",""?"")))))"
"A12+1"
"IF(C13=""Tues"",B13+3,B13+4)"
"IF(WEEKDAY(B15)=2,""Mon"",IF(WEEKDAY(B15)=3,""Tues"",IF(WEEKDAY(B15)=4,""Tues"",IF(WEEKDAY(B15)=5,""Thurs"",IF(WEEKDAY(B15)=6,""Fri"",""?"")))))"
"A27+1"
"ROUND((100*SUM(P10:R10)/SUM($P$8:$R$8))+(S10/25)*2.5,0)"
"MIN(ROUND(100*SUM($W10:$BB10)/(SUM($W$8:$BB$8)),0),100)"
"ROUND(100*SUM(U10)/SUM($U$8),0)"
"ROUND((G10*$G$2+I10*$I$2)*(10/7.5),0)"
"IF(K10>=$G$4,""A"",IF(AND(K10>=$H$4,K10<$G$4), ""B"",IF(AND(K10>=$I$4,K10<$H$4),""C"",IF(AND(K10>=$J$4,K10<$I$4),""D"", IF(K10<$J$4, ""E"")))))"
"ROUND((G10*$G$2+I10*$I$2+J10*$J$2),0)"
"RIGHT(B45,4)"
"COUNT(D10:D47)"
"AVERAGE(P10:P44)"
"AVERAGE(Q10:Q47)"
"MEDIAN(P10:P44)"
"MEDIAN(Q10:Q47)"
"SUM(P10:P44)"
"SUM(Q10:Q47)"
"COUNT(P10:P44)"
"COUNT(Q10:Q47)"
"FREQUENCY(P10:P47,P59:P60)"
"FREQUENCY(P10:P47,P60:P61)"
"FREQUENCY(P10:P47,P61:P62)"
"FREQUENCY(P10:P47,P62:P63)"
"FREQUENCY(P10:P47,P63:P64)"
"1*P$8"
"0.899*P$8"
"0.799*P$8"
"0.699*P$8"
"0.599*P$8"
"SUM(B8:B10)"
"+C14+C10+C6"
"87-1569"
"+C24+C28+C32"
"SUM(B38:B40)"
"SUM(C33:C41)"
"C42+C46+C50"
"C14"
"C23"
"C32"
"C41"
"C50"
"-C10"
"-C19"
"-C28"
"-C37"
"-C46"
"C6"
"C15"
"C24"
"C33"
"C42"
"C51"
"B76+B77"
"B4+1"
"B5-B6"
"B9"
"B7-B10"
"-B25"
"B13+B14"
"B11-B15"
"-198"
"SUM(B18:B19)"
"B16+B20"
"-B35*B24"
"+B21-B26 - B28"
"295.8/845"
"274.4/784"
"2*B30/(balancesheet!B36+balancesheet!C36)"
"2*B16/(balancesheet!B34+balancesheet!C34)"
"C16/B16-1"
"C21/B21-1"
"C30/B30-1"
"C5/B5-1"
"C9/B9-1"
"B5+1"
"Income!B21"
"balancesheet!C34-balancesheet!B34"
"B6-B7"
"Income!B26"
"'shareholder''s_equity'!C75"
"balancesheet!C35-balancesheet!B35"
"Income!B28"
"balancesheet!C32-balancesheet!B32"
"B13+B14+B15+B16-B17"
"SUM(B6:B13)"
"SUM(B16:B21)"
"B24"
"SUM(B27:B29)"
"B14-B22"
"B25-B30"
"B34+B35"
"B34+B35-B32"
"C34/B34-1"
"C37/B37-1"
"2*Income!B21/(B34+C34)"
"D43/C43-1"
"B22/B34"
"B1+1"
"2*Income!B21/(balancesheet!C34+balancesheet!B34)"
"AVERAGE(F2:H2)"
"Income!B21/Income!B5"
"2*Income!B5/(balancesheet!B34+balancesheet!C34)"
"2*'shareholder''s_equity'!C74/('shareholder''s_equity'!B76+'shareholder''s_equity'!C76)"
"AVERAGE(F6:G6)"
"-balancesheet!C35/balancesheet!C37"
"-2*Income!B26/(balancesheet!C35+balancesheet!B35)"
"balancesheet!C22/balancesheet!C34"
"Income!B6/balancesheet!C8"
"365*balancesheet!C7/Income!B5"
"(Income!B21+(1-Income!B35)*ratios!B12*(balancesheet!C22-balancesheet!C21))/balancesheet!C14"
"balancesheet!B6/balancesheet!B$14"
"balancesheet!B16/balancesheet!B$22"
"balancesheet!B27/balancesheet!B$30"
"balancesheet!B32/(balancesheet!B14-balancesheet!B22)"
"B4+1"
"Income!B5/Income!B$5"
"AVERAGE(C2:C4)"
"AVERAGE(C7:C17)"
"AVERAGE(C21:C45)"
"AVERAGE(C49:C93)"
"AVERAGE(C97:C143)"
"AVERAGE(C147:C163)"
"SUM(G3:G138)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$28)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$29)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$24)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$29)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$29)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$28)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$29)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$24)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$29)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"COUNTIF($A$6:$A$29,"">0"")"
"28+1"
"1+27"
"SUM(C6:R6)"
"IF(S6>0,(S6/ABS($S$3)*100),0)"
"SUM(C$6:C$29)"
"IF(C$30>0,AVERAGE(C$6:C$29),0)"
"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)"
"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$V$54,2,FALSE)"
"Spring2004!V51"
"VLOOKUP(B6,Spring2004!$U$1:'Spring2004'!$V$9, 2)"
"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AG$53,13, FALSE)"
"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$Y$53,5, FALSE)"
"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$Z$53,6, FALSE)"
"Spring2004!$Y51"
"Spring2004!$Z51"
"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$AA$53,7, FALSE)"
"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AB$53,8, FALSE)"
"Spring2004!$AA51"
"Spring2004!$AB51"
"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$AC$64,9, FALSE)"
"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AD$64,10, FALSE)"
"Spring2004!$AC51"
"Spring2004!$AD51"
"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$AE$64,11, FALSE)"
"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AI$54,12, FALSE)"
"Spring2004!$AF51"
"VLOOKUP(B3,Spring2004!U24:'Spring2004'!Y53,4,FALSE)"
"Spring2004!$X51"
"VLOOKUP(B3,Spring2004!U25:'Spring2004'!Y54,3,FALSE)"
"Spring2004!$W51"
"0.25*AC3"
"0.55*AC3"
"0.65*AC3"
"0.7*AC3"
"0.76*AC3"
"0.86*AC3"
"0.89*AC3"
"0.93*AC3"
"SUM(W25:AF25)"
"SUM(A25:J25)"
"SUM(K25:T25)"
"AVERAGE(A25:A50)"
"AVERAGE(I25:I50)"
"AVERAGE(C7:C26)"
"STDEV(C7:C26)"
"INT(12*RAND()+1)"
"Homework!$J$3:$J$8"
"Labs!$H$3:$H$8"
"SUM(B3:G3)"
"H3*100/700"
"IF(I3>=89,""A"",IF(I3>=79,""B"",IF(I3>=69,""C"",IF(I3>=59,""D"",""F""))))"
"AVERAGE(B3:H3)"
"I3*60/10"
"SUM(B3:F3)"
"G3*140/105"
"H38/F38"
"A31+1"
"SUMPRODUCT(D6:E6,D3:E3)"
"SUMPRODUCT(D3:E3,D11:E11)"
"SUMPRODUCT(D3:E3,D12:E12)"
"SUMPRODUCT(D6:E6,D3:E3)"
"SUMPRODUCT(D3:E3,D11:E11)"
"SUMPRODUCT(D3:E3,D12:E12)"
"SUMPRODUCT(D6:F6,D3:F3)"
"SUMPRODUCT(D$3:F$3,D11:F11)"
"C7+D7+E7"
"SUM(C7,C8)"
"SUMPRODUCT($C$17:$E$18,$C$7:$E$8)"
"D7+E7+F7+G7"
"SUM(D7:D10)"
"SUMPRODUCT(D19:G22,D7:G10)"
"C7+D7+E7+F7"
"SUM(C7:C9)"
"SUMPRODUCT(C18:F20,C7:F9)"
"SUMPRODUCT(D6:G6,D3:G3)"
"SUMPRODUCT(D$3:G$3,D11:G11)"
"$D3+$F3"
"B3"
"$E3+$G3"
"$C3"
"$H3"
"$E3+$F3"
"$I3"
"$D3+$G3"
"$H3+$I3"
"E2"
"SUM(E2:E21)"
"SUM(E2:E21)"
"SUM(E27)"
"SUM(E3:E5)"
"Municipal!E22"
"'Non Profit'!E22"
"Rehab!E8"
"E6"
"SUM(E9:E12)"
"E4"
"SUM(E2:E7)"
"SUM(E2:E7)"
"SUM(E8:E10)"
"SUM(E2:E13)"
"SUM(F3:F13)"
"2432890*0.15"
"SUM(E14:E17)"
"HOME!E11"
"SUM(E18:E19)"
"E9/D9"
"D9/D18"
"40000-13325-1500-175"
"H9/H18"
"D11/$D$18"
"H11/H18"
"H12/H18"
"H13/H18"
"H14/H18"
"1300+800+750+400+350+50+25"
"H15/H18"
"775.06-0.51-14.9-0.51-0.49-10.66-0.95-10.33-0.89-10.68-8.72-0.82-0.66-8.03"
"H17/H18"
"SUM(D9:D17)"
"D22/$D$113"
"H22/H113"
"H23/$H$113"
"81.15+5.22"
"SUM(D22:D27)"
"SUM(H22:H27)"
"I28/$H$113"
"SUM(D31:D34)"
"SUM(H31:H35)"
"SUM(D38:D39)"
"SUM(H38:H39)"
"D48"
"SUM(H48:H50)"
"7875+250"
"4200+125"
"SUM(H54:H57)"
"SUM(D61:D65)"
"SUM(H61:H65)"
"153.3+163.56"
"SUM(D69:D75)"
"SUM(H69:H75)"
"SUM(D79:D81)"
"9.79"
"D112+D106+D97+D88+D82+D76+D66+D58+D51+D45+D40++D35+D28"
"SUM(H22:H112)"
"SUM(I112,I106,I97,I88,I82,I76,I66,I58,I51,I45,I40,I35,I28)"
"H18-I113"
"32*10*170"
"(30 * 1700)"
"SUM(F9:F10)"
"575*1.25+1"
"SUM(F15:F22)"
"ROUND(SUM(F25:F28),5)"
"F23+F29+F30"
"ROUND(F6+F12-F31,5)"
"ROUND(SUM(F34:F35),5)"
"ROUND(F32+F36,5)"
"I38/I31"
"15000-303.03+3297.5-148"
"E9/D9"
"D9/D18"
"17026.29-44.17"
"D10/$D$18"
"-307-496"
"775.06-0.51-14.9-0.51-0.49-10.66-0.95-10.33-0.89-10.68-8.72-0.82-0.66-8.03"
"H15/H18"
"SUM(D9:D16)"
"3100+147.47+40.85+717.5+63.79"
"D22/$D$112"
"H22/H112"
"H23/$H$112"
"131.32+1000"
"81.15+5.22"
"SUM(H22:H30)"
"I31/$H$112"
"2205.38-160-30.38+50"
"1396.5+540"
"190+659.92"
"SUM(H34:H37)"
"SUM(H41:H42)"
"1586.79+1022.01"
"SUM(H51)"
"2797.5+91.07+2033.07"
"SUM(H62:H66)"
"153.3+163.56"
"SUM(H70:H75)"
"9+39+140+78+200+9.5+170.8+40+144.43+418.25"
"242.5+22.5"
"SUM(H79:H81)"
"9.79"
"35.26+38.72+19.99"
"SUM(D22:D111)"
"SUM(I111,I105,I96,I87,I82,I76,I67,I59,I52,I48,I43,I38,I31)"
"SUM(Y2:AF2)"
"SUM(AG2:AO2)"
"SUM(Y2:AO2)"
"SUM(AV3:AZ3)"
"SUM(BG3:BL3)"
"SUM(BN3:BQ3)"
"SUM(D5:S5)"
"T5/150*100"
"SUM(Y5:AP5)"
"AQ5/350*100"
"SUM(BB5:BE5)"
"BA5+BF5+BM5+BS5"
"BT5/400*100"
"AQ5"
"BT5"
"T5"
"CE5/830*100"
"AVERAGE(U5:U21)"
"SUM(Y2:AF2)"
"T1+BS1+AQ1"
"SUM(Y2:AO2)"
"SUM(AV3:AZ3)"
"SUM(BB3:BE3)"
"SUM(BG3:BL3)"
"SUM(BN3:BQ3)"
"SUM(D5:S5)"
"T5/$T$1*100"
"SUM(Y5:AP5)"
"AQ5/$AQ$1*100"
"BA5+BF5+BM5+BS5"
"BT5/$BS$1*100"
"AQ5"
"BT5"
"T5"
"CE5/$CE$1*100"
"AVERAGE(U5:U17)"
"AVERAGE(BA5:BA16)"
"AVERAGE(BF5:BF18)"
" (H26*E21)^(1/2)"
"C7*10"
"SUM(B2:AC2)+SUM(AG2:AU2)+SUM(AY2:AZ2)+SUM(BB2)"
"$A$1"
"$F$1"
"SUM(B16:AC16)+SUM(AG16:AU16)+SUM(AY16:AZ16)"
" $AG$3"
" $AH$3"
" $AI$3"
" $AJ$3"
" $AK$3"
" $AL$3"
" $AM$3"
" $AN$3"
" $AO$3"
" $AP$3"
" $AQ$3"
" $AR$3"
" $AS$3"
" $AT$3"
" $AU$3"
" $AV$3"
" $AW$3"
"(B2/100) + (2*C2+2*E2+H2)*12.5/1000 + (D2 +F2+G2)*12.5/1700+ (I2+J2)*70/4000"
"1500+300*$A10-25*$A10^2+1.5*$A10^3"
"300-50*$A10+4.5*$A10^2"
"B11/A11"
"(B11-1500)/A11"
"300-50*$F$29+4.5*$F$29^2"
"-50+9*$F$31"
"B18*F18/G18"
"B18*F18/G18"
"STDEVP(D3:D37)"
"SUM(G19:G23)"
"SUM(G3:G34)"
"SUM(D4:G4)"
"$D$2/(1+$J4)^$D$1"
"$E$2/(1+$J4)^$E$1"
"$F$2/(1+$J4)^$F$1"
"$G$2/(1+$J4)^$G$1"
"IRR(D2:G2)"
"NPV(A7,$C$3:$E$3)+$B$3"
"NPV(A6,$C$2:$E$2)+$B$2"
"IRR(B2:E2)"
"IRR(B2:E2,22%)"
"-D7*$C$3"
"SUM(C7:C9)"
"SUM(D7:D8)"
"C10/(1+$C$4)^C6"
"SUM(C11:G11)"
"(0.15-0.06*(0.5)*0.75)/0.5"
"-$C$17*$C$18"
"D23+D24"
"SUM(D25:D26)"
"C30/(1+$C$19)^C22"
"D30/(1+$C$20)^D22"
"C49/C38"
"$C$39"
"IF(D47=0,SUM(D45:D47),0)"
"IF(D45<0,0,D45+D46)"
"-IF(D47>0,D47*$C$37,0)"
"C49+C48+C43"
"C50/(1+$C$40)^C42"
"C74/C59"
"$C$60"
"-D71*$C$57"
"D66+D67+D72"
"C76/(1+$C$19)^C65"
"D76/(1+$C$63)^D65"
"AVERAGE(C28:E28)"
"C34/0.09"
"C39*C40"
"C41-C37"
"1/(1-C43/C41)"
"C41/C34"
"0.09"
"C46/C47"
"C34/0.11"
"C41-C51"
"D6/D7"
"D7-D9"
"D10*D8"
"D6"
"D12-D11"
"D9*D8"
"5959000000"
"C7"
"D18*D8"
"D17*D8"
"1/(10%-5%)"
"1/(10%-2%)"
"(10%-5%)"
"(10%-2%)"
"100*SUM(C6:AF6)/COUNT(C6:AF6)"
"100*SUM(C6:C39)/COUNT(C6:C39)"
"100*SUM(D4:D39)/COUNT(D6:D39)"
"SUM(A2:A32)"
"SUM(H4:H22)"
"VLOOKUP(H23,A26:C45,3)"
"SUM(H4:H22)"
"VLOOKUP(H23,A26:C45,3)"
"SUM(H4:H22)"
"VLOOKUP(H23,A26:C45,3)"
"SUM(H4:H22)"
"VLOOKUP(H23,A26:C45,3)"
"0.6*82906340"
"E6/G6"
"SUM(E6:E13)"
"E6*(C17/100)"
"E25*0.5"
"E25*(1-0.5)"
"E28/E4"
"(E4*(0.343)-E28)"
"E32*479"
"E33*67"
"E32*636"
"E32*20"
"0.6*E1"
"SUM(E5:E12)"
"E5*(C16/100)"
"E24*0.5"
"E24*(1-0.5)"
"E27/E3"
"(E3*(0.426)-E27)"
"E31*479"
"E31*20"
"0.6*E1"
"SUM(E5:E12)"
"E5*(C16/100)"
"E24*0.5"
"E24*(1-0.5)"
"E27/E3"
"(E3*(0.295)-E27)"
"E31*479"
"E31*20"
"0.6*D4"
"D9/F9"
"G9*1000/1.12/60"
"G10*1000/1.12/56"
"SUM(D9:D16)"
"D9*(B20/100)"
"D28*0.5"
"D28*(1-0.5)"
"D31/D6"
"D31/(40000000*0.6)"
"33166205*550"
"(D6*(0.343)-D31)"
"D44*479"
"D45*67"
"D44*550"
"D44*20"
"ROUND((B5+C5+D5+E5+F5+G5+H5+J5+K5)/9, 2)"
"N5*$N$208"
"ROUNDUP(IF(Q5>0,(IF(L5=1,IF(O5+10>100,100,O5+10),(IF(L5<0.75,0,IF(O5>100,100,O5))))),0),0)"
"IF(M5>1,1,0)"
"IF(M5>1,IF(P5<56,1,0),0)"
"IF(M5>1,(P5-P$207)^2,0)"
"U5*U$208"
"ROUNDUP(IF(T5>0,(IF(L5=1,IF(V5+10>100,100,V5+10),(IF(L5<0.75,0,IF(V5>100,100,V5))))),0),0)"
"SUM(N5:N206)/Q207"
"SUM(O5:O206)/Q207"
"SUM(P5:P206)/Q207"
"SUM(Q5:Q206)"
"ROUNDUP(100*SUM(R5:R206)/Q207,0)"
"SQRT(SUM(S5:S206)/(Q207-1))"
"SUM(U4:U205)/$X207"
"SUM(X4:X206)"
"ROUNDUP(100*SUM(Y4:Y206)/X207,0)"
"1.05"
"IF(L216=1,IF(O216+10>100,100,O216+10),(IF(L216<0.75,0,IF(O216>100,100,O216))))"
"FREQUENCY(P5:P206,N219:N228)"
"SUM(O220:O229)"
"SUM(B4:B6)"
"B4+C4+D4+E4+F4+G4+H4+I4+J4+K4+L4+M4"
"SUM(B20:B34)"
"B3+B7+B11+B15+B19"
"C6-7"
"C7-3"
"C6*0.1+D6*0.1+E6*0.15+F6*0.2+G6*0.1+H6*0.15+I6*0.2"
"'Class 1'!C3"
"'Class 1'!H6-3"
"'Class 1'!C7-15"
"'Class 1'!D7-20"
"'Class 1'!E7-30"
"'Class 1'!F7-40"
"'Class 1'!G7-50"
"'Class 1'!C14-10"
"'Class 1'!C4"
"'Class 1'!C6-10"
"'Class 1'!G6-5"
"'Class 1'!E7+10"
"'Class 1'!G7-15"
"'Class 1'!I7+5"
"LOG(B4,B5)"
"A11/2"
"A11^$B$6"
"B11/C11"
"$B$7*C11"
"IF(B11<=E11,""TRUE"",""FALSE"")"
"IF(E11 <=B11,""TRUE"", ""FALSE"")"
"LOG(A11,2)"
"$B$4*A10*LOG(LOG(A10,2),2)"
"$B$5*LOG(LOG(A10,2),2)"
"5*1+A10/LOG(A10,2)"
"IF(B10<=D10,""TRUE"", ""FALSE"")"
"IF(D10<=C10,""TRUE"",""FALSE"")"
"IF(E10=""TRUE"",IF(F10=""TRUE"",""True"",""False""),""False"")"
"$B$5*A11*LOG(LOG(A11,2),2)"
"5*$D$11+A19/LOG(A19,2)"
"5*$D$12+A24/LOG(A24,2)"
"5*$D$13+A29/LOG(A29,2)"
"5*$D$14+A34/LOG(A34,2)"
"5*$D$15+A39/LOG(A39,2)"
"SUM(B2:AC2)"
"SUM(J3:J109)"
"SUM(C10-E10)"
"SUM(C13:C23)"
"SUM(C27:C29)"
"SUM(C33:C36)"
"SUM(C40:C44)"
"SUM(C10+C24+C30+C37+C45+C51+C59)"
"SUM(C67+C69)"
"SUM(C75:C80)"
"SUM(F12:L12)"
"SUM(D12-M12)"
"SUM(C15:C25)"
"SUM(C28:C30)"
"SUM(C34:C37)"
"SUM(C51:C55)"
"SUM(C12+C26+C31+C38+C56+C62+C70)"
"SUM(C76+C78)"
"SUM(C93:C98)"
"2*PI()*B2/360"
"G3*TAN(C5)"
"B10"
"F4*TAN(C15)"
"F4-B11"
"G7-(B12+B13)*SIN(C18)"
"F7-B12*COS(C18)"
"G7-B12*SIN(C18)"
"-G3*TAN(C6)"
"G3"
"90-B2-B5"
"180-B9-B7"
"180-B9"
"180-B19-B16"
"180-B6-B5-B4"
"F4-F2"
"F3-F2"
"F7-F2"
"F6-F2"
"F6-F7"
"F5-F6"
"F4-F3"
"F7-F3"
"G4-G2"
"G3-G2"
"G7-G2"
"G6-G2"
"G6-G7"
"G5-G6"
"G4-G3"
"G7-G3"
"SQRT(C24*C24+C25*C25)"
"C24/C27"
"C25/C27"
"C28"
"0.2*175"
"-D28"
"I28"
"0.6*175"
"-C28"
"-H28"
"-F28"
"H28"
"-E28"
"G28"
"C35+C37+C39+C41+C43+C45"
"SUM(Q35:Q46)"
"MINVERSE(C35:N46)"
"MMULT(C54:N65,Q35:Q46)"
"AttendingList0!B4"
"SUM(D4:Q4)"
"IF(R4>12*0.8, ""Yoklamali"",""Devamsiz"")"
"COUNT(D4:Q4)"
"SUM(D4:D36)"
"SUM(R4:R36)/35"
"MAX(U4:U36)"
"D37/33*100"
"R37/U37*100"
"AttendingList0!B4"
"SUM(D5:H5)/I5"
"AttendingList!R4"
"E5+F5"
"G5+H5"
"SUM(D5:D37)"
"D38/33"
"MIN(D5:D37)"
"MAX(D5:D37)"
"STDEVA(D5:D37)"
"AttendingList0!B4"
"D5*0.7+0.3*E5"
"F5*0.7+0.3*G5"
"H5*0.7+0.3*I5"
"J5*0.7+0.3*K5"
"L5*0.7+0.3*M5"
"N5*0.7+0.3*O5"
"-MIN(P5:U5)"
"-U5"
"SUM(P5:W5)"
"X5/Y5"
"AttendingList0!B4"
"Z5"
"-T6"
"-R8"
"-Q10"
"-S22"
"-P26"
"SUM(D5:D37)"
"D38/28"
"H38/29"
"N38/24"
"O38/25"
"P38/33"
"MIN(D5:D37)"
"MAX(D5:D37)"
"IF(D38>0,STDEVA(D5:D37))"
"D4*0.7+0.3*E4"
"AttendingList0!B4"
"SUM(D5:D37)"
"D38/COUNT(D5:D37)"
"MIN(D5:D37)"
"MAX(D5:D37)"
"IF(D38>0,STDEVA(D5:D37))"
"AttendingList!S1"
"D4*0.3"
"F4*0.4"
"SUM(G4:I4)"
"AttendingList0!B4"
"Homework!J5"
"Sinavlar!Z5"
"Final!F5"
"SUM(D5:D37)"
"D38/COUNT(D5:D37)"
"MIN(D5:D37)"
"MAX(D5:D37)"
"IF(D38>0,STDEVA(D5:D37))"
"IF(F38>0,STDEVA(F5:F37),""------"")"
"TotalGrade!B1"
"TotalGrade!B1"
"TotalGrade!B1"
"B2"
"TotalGrade!K3"
"G4+H4"
"TotalGrade!B37"
"J5/73.38*100"
"L5/100*4"
"IF(O5=""AA"",4,IF(O5=""BA"",3.5,IF(O5=""BB"",3,IF(O5=""CB"",2.5,IF(O5=""CC"",2,IF(O5=""DC"",1.5,IF(O5=""DD"",1,0)))))))"
"IF(J5>=AA5,""AA"",IF(J5>AB5,""BA"",IF(J5 >=AC5,""BB"",IF(J5>AD5,""CB"",IF(J5>AE5,""CC"",IF(J5>AF5,""DC"",IF(J5>AG5,""DD"",""FF"")))))))"
"AttendingList0!B36"
"TotalGrade!K37"
"J39"
"X9"
"X10"
"X11"
"X12"
"X13"
"X14"
"X15"
"X16"
"X17"
"TotalGrade!B30"
"AttendingList0!B29"
"TotalGrade!K30"
"J5-J6"
"L5-L6"
"J42"
"AA5"
"TotalGrade!B36"
"AttendingList0!B35"
"TotalGrade!K36"
"X6/4"
"AA5"
"TotalGrade!B28"
"AttendingList0!B27"
"TotalGrade!K28"
"AA5"
"TotalGrade!B26"
"AttendingList0!B25"
"TotalGrade!K26"
"W9-X9"
"AA5"
"TotalGrade!B19"
"AttendingList0!B18"
"TotalGrade!K19"
"X9"
"TotalGrade!B33"
"AttendingList0!B32"
"TotalGrade!K33"
"TotalGrade!B25"
"AttendingList0!B24"
"TotalGrade!K25"
"TotalGrade!B8"
"AttendingList0!B7"
"TotalGrade!K8"
"TotalGrade!B13"
"AttendingList0!B12"
"TotalGrade!K13"
"AttendingList0!B15"
"TotalGrade!K16"
"TotalGrade!B29"
"AttendingList0!B28"
"TotalGrade!K29"
"TotalGrade!B31"
"AttendingList0!B30"
"TotalGrade!K31"
"TotalGrade!B21"
"AttendingList0!B20"
"TotalGrade!B35"
"AttendingList0!B34"
"TotalGrade!K35"
"TotalGrade!B5"
"AttendingList0!B4"
"TotalGrade!K5"
"TotalGrade!B11"
"AttendingList0!B10"
"TotalGrade!K11"
"TotalGrade!B6"
"AttendingList0!B5"
"TotalGrade!K6"
"TotalGrade!B9"
"AttendingList0!B8"
"TotalGrade!K9"
"TotalGrade!B32"
"AttendingList0!B31"
"TotalGrade!K32"
"TotalGrade!B7"
"AttendingList0!B6"
"TotalGrade!K7"
"TotalGrade!B23"
"AttendingList0!B22"
"TotalGrade!K10"
"COUNTIF(O5:O37,""AA"")"
"TotalGrade!B10"
"AttendingList0!B9"
"TotalGrade!K23"
"COUNTIF(O5:O37,""BA"")"
"TotalGrade!B24"
"AttendingList0!B23"
"COUNTIF(O5:O37,""BB"")"
"TotalGrade!K12"
"COUNTIF(O5:O37,""CB"")"
"TotalGrade!B20"
"AttendingList0!B19"
"TotalGrade!K20"
"COUNTIF(O5:O37,""CC"")"
"TotalGrade!B15"
"AttendingList0!B14"
"COUNTIF(O5:O37,""DC"")"
"COUNTIF(O5:O37,""DD"")"
"SUM(K5:K37)"
"COUNTIF(O5:O37,""FF"")"
"K38/33"
"N39/4*100"
"MIN(K5:K37)"
"MAX(K5:K37)"
"STDEVA(K5:K37)"
"STDEVA(N5:N32,N33:N37)"
"SUM(J5:J32)/28"
"STDEVA(J5:J32)"
"C12*C11"
"C9*C10/C11"
"C14*((1-1/((1+C15/C11)^(C11*C12)))/(C15/C11))"
"C9*(1/(1+C15/C11)^(C11*C12))"
"C14*((1-1/((1+C15/C11)^(C11*C12)))/(C15/C11))+C9*(1/((1+C15/C11)^(C11*C12)))"
"C19-C9"
"C9"
"C12"
"C14"
"C19"
"D31*((1-1/((1+D36/D34)^(D34*D30)))/(D36/D34))+D29*(1/((1+D36/D34)^(D34*D30)))-D32"
"(1+D36/D34)^D34-1"
"SUM(B3:K3)"
"L3/10"
"AVERAGE(B3:B45)"
"E19"
"$B$3+($B$4-$B$3)/((1+$B$5*(-B12)^$B$6)^(1-1/$B$6))"
"(C12-D12)^2"
"LN(-B12)"
"SUM(E14:E18)"
"U13"
"IF(H13=""real"",""Correct!"",(IF(H13=""fake"",""Nope, they're real!"","""")))"
"IF(H26=""fake"",""Correct!"",(IF(H26=""real"",""Wrong, they're fake!"","""")))"
"COUNTIF(J13:J262,""Correct!"")"
"SUM(C5:N5)"
"SUM(O5:O15)"
"SUM(O16:O18)"
"SUM(O25:O26)"
"SUM(O27:O33)"
"SUM(O34:O38)"
"SUM(O39:O44)"
"SUM(O45:O48)"
"SUM(C5:C55)"
"IF((D5=0),0,SUM(D5/$D$15))"
"SUM(D5:D14)"
"SUM('12 month planner'!P15)"
"IF((D23=0),0,SUM(D23/$D$34))"
"SUM('12 month planner'!P18)"
"SUM('12 month planner'!P21)"
"SUM('12 month planner'!P24)"
"SUM('12 month planner'!P26)"
"SUM('12 month planner'!P33)"
"SUM('12 month planner'!P38)"
"SUM('12 month planner'!P44)"
"SUM('12 month planner'!P48)"
"SUM('12 month planner'!P52)"
"SUM('12 month planner'!P55)"
"SUM(D23:D33)"
"SUM(D15-D34)"
"IF((E5=0),0,SUM(E5/$E$39))"
"SUM(E5:E37)"
"IF((E45=0),0,SUM(E45/$E$52))"
"SUM(E45:E51)"
"SUM(E39-E52)"
"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))"
"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))"
"C3-E14"
"SUM(E5:E10)"
"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))"
"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))"
"C3-E14"
"SUM(E5:E10)"
"IF(E17=0,""Budget NOT yet allocated"",IF(C3-E17=0, ""Well Done! You have balanced the Budget."",IF(C3-E17<0, ""Overspent"", ""Underspent"")))"
"IF(E17=0,""Budget NOT yet allocated"",IF(C3-E17=0, ""Well Done! You have balanced the Budget."",IF(C3-E17<0, ""Overspent"", ""Underspent"")))"
"C3-E17"
"SUM(E5:E13)"
"IF(E25=0,""Budget NOT yet allocated"",IF(C12-E25=0, ""Well Done! You have balanced the Budget."",IF(C12-E25<0, ""Overspent"", ""Underspent"")))"
"IF(E25=0,""Budget NOT yet allocated"",IF(C12-E25=0, ""Well Done! You have balanced the Budget."",IF(C12-E25<0, ""Overspent"", ""Underspent"")))"
"C12-E25"
"SUM(E14:E21)"
"C3-E10"
"C3-H10"
"SUM(E4:E7)"
"IF(E8<0,E8*-1+SUM(H4:H7),E8+SUM(H4:H7))"
"IF(E25=0,""Budget NOT yet allocated"",IF(C13-E25=0, ""Well Done! You have balanced the Budget."",IF(C13-E25<0, ""Overspent"", ""Underspent"")))"
"IF(E25=0,""Budget NOT yet allocated"",IF(C13-E25=0, ""Well Done! You have balanced the Budget."",IF(C13-E25<0, ""Overspent"", ""Underspent"")))"
"+C13-E25"
"SUM(E15:E21)"
"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))"
"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))"
"C3-E15"
"SUM(E5:E11)"
"IF(E18=0,""Budget NOT yet allocated"",IF(C3-E18=0, ""Well Done! You have balanced the Budget."",IF(C3-E18<0, ""Overspent"", ""Underspent"")))"
"IF(E18=0,""Budget NOT yet allocated"",IF(C3-E18=0, ""Well Done! You have balanced the Budget."",IF(C3-E18<0, ""Overspent"", ""Underspent"")))"
"C3-E18"
"SUM(E5:E14)"
"IF(E12=0,""Budget NOT yet allocated"",IF(C3-E12=0, ""Well Done! You have balanced the Budget."",IF(C3-E12<0, ""Overspent"", ""Underspent"")))"
"IF(E12=0,""Budget NOT yet allocated"",IF(C3-E12=0, ""Well Done! You have balanced the Budget."",IF(C3-E12<0, ""Overspent"", ""Underspent"")))"
"C3-E12"
"SUM(E5:E8)"
"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))"
"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))"
"C3-E15"
"SUM(E5:E11)"
"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))"
"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))"
"C3-E14"
"SUM(E5:E10)"
"IF(E16=0,""Budget NOT yet allocated"",IF(C3-E16=0, ""Well Done! You have balanced the Budget."",IF(C3-E16<0, ""Overspent"", ""Underspent"")))"
"IF(E16=0,""Budget NOT yet allocated"",IF(C3-E16=0, ""Well Done! You have balanced the Budget."",IF(C3-E16<0, ""Overspent"", ""Underspent"")))"
"C3-E16"
"SUM(E5:E12)"
"SUM(B4:E4)"
"F7/F4"
"F8/F4"
"B5*B4"
"F7/$F$7"
"B6*B4"
"B7-B8"
"6%*B7"
"200*3"
"100*3"
"2%*B7"
"SUM(B10:B13)"
"B9-B14"
"IF(B15>0,B15*28%,0)"
"B4+2"
"B6+3"
"ROUND(SUM(B7:E7)/4*0.65+A7*0.1+F7*0.25,0)"
"HLOOKUP(G7,$D$39:$J$40,2)"
"B3+C3+D3+E3+F3+G3+H3+I3+J3+K3"
"L3/$L$33"
"P3+Q3+R3+S3"
"T3/$T$33"
"W3+X3+Y3"
"Z3/$Z$33"
"(L3+T3+Z3)/Sheet3!$D$9"
"AVERAGE(W3:W32)"
"MEDIAN(W3:W32)"
"AVERAGE(Sheet1!H3:H32)"
"AVERAGE(Sheet1!I3:I32)"
"AVERAGE(Sheet1!J3:J32)"
"AVERAGE(Sheet1!N3:N32)"
"AVERAGE(Sheet1!U3:U32)"
"AVERAGE(Sheet1!AA3:AA33)"
"SUM(B5:B10)"
"AVERAGE(B5:B10)"
"SUM(B15:B19)"
"AVERAGE(B15:B19)"
"SUM(B34:B36)"
"AVERAGE(B34:B36)"
"B12*0.02"
"B21*0.02"
"B38*0.35"
"B31*0.15"
"B40*0.01"
"6/8"
"7/12"
"18/24"
"12/18"
"8/11"
"6/6"
"7/8"
"10/12"
"20/24"
"15/18"
"9/11"
"9/12"
"19/24"
"16/18"
"8/8"
"11/12"
"22/24"
"17/18"
"24/24"
"11/11"
"3/8"
"5/12"
"10/24"
"9/18"
"6/24"
"2/11"
"3/6"
"4/8"
"8/12"
"10/18"
"6/11"
"AVERAGE(N2)"
"AVERAGE(M2)"
"AVERAGE(G2,L2)"
"AVERAGE(K2)"
"AVERAGE(H2:J2)"
"$O$26*O2+$P$26*P2+$Q$26*Q2+$R$26*R2+$S$26*S2"
"LOOKUP(T2,$G$29:$G$33,$F$29:$F$33)"
"SUM(O26:S26)"
"7/8"
"10/12"
"20/24"
"15/18"
"18/24"
"9/11"
"6/6"
"85/100"
"4/8"
"8/12"
"24/24"
"10/18"
"10/24"
"6/11"
"3/6"
"57/100"
"6/8"
"7/12"
"12/18"
"8/11"
"75/100"
"9/12"
"19/24"
"16/18"
"83/100"
"8/8"
"11/12"
"22/24"
"17/18"
"11/11"
"99/100"
"3/8"
"5/12"
"9/18"
"6/24"
"2/11"
"38/100"
"SUM(G5:AA5)"
"240000/0.4825"
"21780/0.4825"
"55200-(1200*12)-(600*12)+(500*12)"
"55200-(1200*12)-(600*12)+(500*12)+5000+10000+10000"
"500*15"
"4297*15"
"5.67*30*50*2"
"4.22*30*2*15"
"SUM(G5:G12)"
"G15*(1/1.12)"
"G14*G15"
"(164-26)*30*13"
"(7.44-0.78)*12*30*18"
"330*12*30"
"715*60*1.1"
"780*60*1.1"
"SUM(G19:G24)"
"C27"
"SUM(G27:AA27)"
"C16"
"SUM(G16:AA16)"
"C30/C31"
"C30-C31"
"4*4.54596"
"8*18"
"4.54596"
"2500/0.797"
"15*18"
"5*18"
"4800/0.797"
"3*4.54596"
"16*18"
"4200/0.712"
"2.5*4.54596"
"1*18"
"5000/0.712"
"6/8*100"
"4*18"
"AVERAGE(T3:T11)"
"AVERAGE(AE3:AE10)"
"13.66759*12"
"2.181987*12"
"C34*31"
"(C37/4.54596)*50"
"C40-C41"
"(8+0+8+15+15+16+1+0+4)/9"
"(0+0+0+5+0+0+1+0+1)/9"
"C47*31*12"
"C48*12*31"
"C50*18"
"10.44*12"
"9.66*12"
"C63*70"
"Y13"
"C74*12"
"C75*31"
"C76*35"
"AB13"
"AC13"
"31*C86"
"C87*50*6"
"AD13"
"C93*15"
"6/9*100"
"5/9*100"
"2/9*100"
"1/9*100"
"7/9*100"
"AE13"
"SUM(G5:AA5)"
"240000/0.4825"
"21780/0.4825"
"55200-(1200*12)-(600*12)+(500*12)"
"55200-(1200*12)-(600*12)+(500*12)+10000+25000+(500*5)+50000+5000"
"500*15"
"4297*15"
"4275*7.5"
"5.67*30*50*6"
"5.75*1*30*120"
"4.22*30*12*15"
"(500*2)+(60*2)"
"3*3000"
"5*3000"
"4*700"
"3*700"
"5*700"
"6*700"
"2*700"
"0.1*G5+0.1*G6"
"SUM(G5:G17)"
"G19*(1/1.12)"
"G18*G19"
"(164-26)*30*13"
"(7.44-0.78)*12*30*18"
"300*12*30"
"((11*10*52)/8)*60"
"((20*6*52)/8)*60"
"0.1*(H11)+0.1*(H13)"
"0.02*G5+0.02*G6"
"SUM(G23:G29)"
"C32"
"SUM(G32:AA32)"
"C20"
"SUM(G20:AA20)"
"C35/C36"
"C35-C36"
"4*4.54596"
"8*18"
"4.54596"
"2500/0.797"
"15*18"
"5*18"
"4800/0.797"
"3*4.54596"
"16*18"
"4200/0.712"
"2.5*4.54596"
"1*18"
"5000/0.712"
"6/8*100"
"4*18"
"AVERAGE(T3:T11)"
"AVERAGE(AE3:AE10)"
"13.66759*12"
"2.181987*12"
"C34*31"
"(C37/4.54596)*50"
"C40-C41"
"(8+0+8+15+15+16+1+0+4)/9"
"(0+0+0+5+0+0+1+0+1)/9"
"C47*31*12"
"C48*12*31"
"C50*18"
"10.44*12"
"9.66*12"
"C63*70"
"Y13"
"C74*12"
"C75*31"
"C76*35"
"AB13"
"AC13"
"31*C86"
"C87*50*6"
"AD13"
"C93*15"
"6/9*100"
"5/9*100"
"2/9*100"
"1/9*100"
"7/9*100"
"AE13"
"20+4"
"14+4"
"18+5"
"41+5"
"15+5"
"10+4"
"64+5"
"17+5"
"47+2"
"17+5/2"
"59+5"
"19+4"
"77+3"
"16+5"
"17+4"
"18+5/2"
"16+4"
"16+3"
"13+4"
"20+5"
"43+3"
"12/2+3"
"20+2"
"52+5"
"11+5"
"38+6"
"14+5"
"12+5"
"58+2+3"
"51+3"
"46+5"
"24+1+3"
"13+5/2"
"20+3"
"64+2"
"17/2+2"
"14+2"
"18+4"
"12+5/2"
"78+2+5"
"80+2+5"
"19+5"
"20+5/2"
"34+4"
"6+4"
"8+4"
"36+3"
"43+5"
"57+2+3"
"12+3"
"57+2+5"
"38+3"
"43+7"
"50+2+5"
"11+4"
"5+2"
"MAX(B33:B68)"
"MAX(G2:G68)"
"MAX(N17:N68)"
"MIN(B2:B68)"
"MIN(N17:N69)"
"AVERAGE(B2:B68)"
"STDEV(B2:B68)"
"IF(L4=0,""na"",K4/L4)"
"IF(K4=0,""na"",O4)"
"IF(M4>J4,""YES"",""no"")"
"IF(O4= ""no"",""see listings on form"",""continual improvement "")"
"AVERAGE(M4:M10)"
"IF(M11>#REF!-0.01,""YES"",""no"")"
"AVERAGE(M13:M14)"
"AVERAGE(M17:M20)"
"AVERAGE(M23:M23)"
"IF(M24>J23-0.01,""YES"",""no"")"
"AVERAGE(M29:M34)"
"IF(SUM(L37:L42)<1,""na"",AVERAGE(M37:M42))"
"IF(SUM(L45:L45)<1,""na"",AVERAGE(M45:M45))"
"IF(M46>#REF!,""YES"",""no"")"
"IF(SUM(L49:L51)<1,""na"",AVERAGE(M49:M51))"
"IF(M52>J51,""YES"",""no"")"
"IF(SUM(L54:L58)<1,""na"",AVERAGE(M54:M58))"
"(SUM(B4:F4)+SUM(G4:M4)+N4)/(COUNT(B4:F4)*100+COUNT(G4:J4)*15+COUNT(K4:M4)*30+COUNT(N4)*150)*100"
"IF(O4<59.4,""F"",IF(O4<69.4,""D"",IF(O4<79.4,""C"",IF(O4<89.4,""B"",""A""))))"
"AVERAGE(B4:B46)"
"STDEV(B4:B46)"
"COUNTIF(B$4:B$46,"">=90"")"
"COUNTIF(N$4:N$46,"">=135"")"
"COUNTIF(B$4:B$46,""<90"")-COUNTIF(B$4:B$46,""<80"")"
"COUNTIF(N$4:N$46,""<135"")-COUNTIF(N$4:N$46,""<120"")"
"COUNTIF(B$4:B$46,""<80"")-COUNTIF(B$4:B$46,""<70"")"
"COUNTIF(N$4:N$46,""<120"")-COUNTIF(N$4:N$46,""<105"")"
"COUNTIF(B$4:B$46,""<70"")-COUNTIF(B$4:B$46,""<60"")"
"COUNTIF(N$4:N$46,""<105"")-COUNTIF(N$4:N$46,""<90"")"
"COUNTIF(B$4:B$46,""<60"")"
"COUNTIF(N$4:N$46,""<90"")"
"MINVERSE(B10:D12)"
"MINVERSE(C18:E20)"
"MMULT(C33:E35,C25:C27)"
"SUM(B4:E4)"
"SUM(B7:B13)"
"B4-B14"
"B3-G3"
"(C3-B3)+(E3-D3)+(G3-F3)"
"H3+H4+H5+H6+H7"
"E2*H2"
"SUM(B19:B24)"
"ABS(B17-4.31)"
"ABS(B17-4.29)"
"D17*D17"
"SUM(B17:B22)"
"B24/6"
"ABS(D28-D29)"
"D30/D29*100"
"D24/6"
"D33/D28*100"
"(SQRT(E24/5))"
"D36/D28*100"
"AVERAGE(B18:B23)"
"AVEDEV(B18:B23)"
"STDEV(B18:B23)"
"2-LOG(D7)"
"10+C7"
"2-LOG10(B4)"
"$C$11*A4+$C$12"
"2-LOG10(B5)"
"2-LOG10(B6)"
"2-LOG10(B7)"
"2-LOG10(B8)"
"SLOPE(C4:C8,A4:A8)"
"INTERCEPT(C4:C8,A4:A8)"
"CORREL(C4:C8,A4:A8)"
"AVERAGE(F8:F21)"
"AVERAGE(H8:H20)"
"AVERAGE(J7:J16)"
"AVERAGE(L8:L22)"
"SUM(E12:H12)"
"SUM(E12:E14)"
"E12/E$15"
"E$15*(E21-$I21)^2/$I21"
"SUM(I29:I31)"
"(4-1)*(3-1)"
"CHIDIST(I33,I34)"
"CHIINV(I39,I34)"
"D9/D8"
"1-D10"
"1-D13/2"
"NORMINV(D14,0,1)"
"D16*D16"
"D8/(D8+D17)"
"D10+D17/(2*D8)"
"D16*SQRT(D10*D11/D8 +D17/(4*D8*D8))"
"D22*(D24-D26)"
"D29*D8"
"D22*(D24+D26)"
"D30*D8"
"G23-E23"
"G24-F24"
"F25-F23"
"(F24-E23)^2/(F24+E23)"
"(2-1)*(2-1)"
"CHIDIST(E30,E31)"
"IF(E32>E27, ""ACCEPT  Ho"", ""REJECT  Ho"")"
"AVERAGE(D11:D100)"
"' Homework'!AN10"
"Quizes!M5"
"B7*$B$5+C7*$C$5+0*$D$5+E7*E5+F7*F5"
"VLOOKUP(G7,$K$7:$L$18,2,TRUE)"
"VLOOKUP(H7,$L$7:$M$18,2,FALSE)"
"FREQUENCY($G$7:$G$48,S7:S8)"
"FREQUENCY($I$7:$I$48,W7:W8)"
"B8*$B$5+C8*$C$5+0*$D$5+E8*E5+F8*F5"
"B9*$B$5+C9*$C$5+0*$D$5+E9*E5+F9*F5"
"B10*$B$5+C10*$C$5+D10*$D$5+0*E5+F10*F5"
"B11*$B$5+0*$C$5+D11*$D$5+E11*E5+F11*F5"
"B12*$B$5+0*$C$5+D12*$D$5+E12*E5+F12*F5"
"B13*$B$5+0*$C$5+D13*$D$5+E13*E5+F13*F5"
"1"
"B14*$B$5+0*$C$5+D14*$D$5+E14*E5+F14*F5"
"B15*$B$5+0*$C$5+D15*$D$5+E15*E5+F15*F5"
"B16*$B$5+0*$C$5+D16*$D$5+E16*E5+F16*F5"
"B17*$B$5+0*$C$5+D17*$D$5+E17*E5+F17*F5"
"B18*$B$5+0*$C$5+D18*$D$5+E18*E5+F18*F5"
"FREQUENCY($I$7:$I$48,V18:V20)"
"B19*$B$5+C19*$C$5+D19*$D$5+0*E5+F19*F5"
"B20*$B$5+C20*$C$5+0*$D$5+E20*E5+F20*F5"
"B21*$B$5+0*$C$5+D21*$D$5+E21*E5+F21*F5"
"AVERAGE(I7:I48)"
"SUM(X7:X18)"
"B22*$B$5+0*$C$5+D22*$D$5+E22*E5+F22*F5"
"B23*$B$5+C23*$C$5+0*$D$5+E23*E5+F23*F5"
"B24*B5+0*C5+D24*D5+E24*E5+F24*F5"
"B25*B5+C25*C5+D24*D5+0*E5+F25*F5"
"B26*$B$5+0*$C$5+D26*$D$5+E26*E5+F26*F5"
"B27*$B$5+0*$C$5+D27*$D$5+E27*E5+F27*F5"
"B28*B5+D28*D5+E28*E5+F28*F5"
"B29*$B$5+C29*$C$5+D29*$D$5+0*E5+F29*F5"
"B30*$B$5+0*$C$5+D30*$D$5+E30*E5+F30*F5"
"B31*$B$5+C31*$C$5+D31*$D$5+0*E5+F31*F5"
"B32*$B$5+C32*$C$5+D32*$D$5+0*E5+F32*F5"
"B33*$B$5+0*$C$5+D33*$D$5+E33*E5+F33*F5"
"B34*$B$5+0*$C$5+D34*$D$5+E34*E5+F34*F5"
"B35*$B$5+C35*$C$5+0*$D$5+E35*E5+F35*F5"
"B36*$B$5+0*$C$5+D36*$D$5+E36*E5+F36*F5"
"B37*$B$5+0*$C$5+D37*$D$5+E37*E5+F37*F5"
"B38*$B$5+0*$C$5+D38*$D$5+E38*E5+F38*F5"
"B39*$B$5+0*$C$5+D39*$D$5+E39*E5+F39*F5"
"B40*$B$5+C40*$C$5+0*$D$5+E40*E5+F40*F5"
"B41*$B$5+C41*$C$5+0*$D$5+E41*E5+F41*F5"
"B42*$B$5+C42*$C$5+0*$D$5+E42*E5+F42*F5"
"B43*$B$5+C43*$C$5+0*$D$5+E43*E5+F43*F5"
"B44*$B$5+0*$C$5+D44*$D$5+E44*E5+F44*F5"
"B45*$B$5+0*$C$5+D45*$D$5+E45*E5+F45*F5"
"B46*$B$5+0*$C$5+D46*$D$5+E46*E5+F46*F5"
"SUM(T7:T43)"
"B47*$B$5+0*$C$5+D47*$D$5+E47*E5+F47*F5"
"MIN(B7:B48)"
"AVERAGE(B7:B48)"
"MAX(B7:B48)"
"SUM(B9:AL9)-15-20"
"SUM(B10:AL10)"
"AM10/AM9"
"AM11/AM9"
"AM12/AM9"
"AM13/AM9"
"AM14/AM9"
"AM15/AM9"
"AM16/AM9"
"AM17/AM9"
"AM18/AM9"
"AM19/AM9"
"AM20/AM9"
"AM21/AM9"
"AM22/AM9"
"AM23/AM9"
"AM24/AM9"
"AM25/AM9"
"AM26/AM9"
"AM27/AM9"
"AM28/AM9"
"AM29/AM9"
"AM30/AM9"
"AM31/AM9"
"AM32/AM9"
"AM33/AM9"
"AM34/AM9"
"AM35/AM9"
"AM36/AM9"
"AM37/AM9"
"AM38/AM9"
"AM39/AM9"
"AM40/AM9"
"AM41/AM9"
"AM42/AM9"
"AM43/AM9"
"AM44/AM9"
"AM45/AM9"
"AM46/AM9"
"AM47/AM9"
"AM48/AM9"
"AM49/AM9"
"AM50/AM9"
"AVERAGE(AM10:AM50)"
"AM51/AM9"
"SUM(B4:H4)"
"L4/$L$4"
"MIN(B5:B46)"
"MIN(E5:E45)"
"AVERAGE(B5:B46)"
"AVERAGE(E5:E45)"
"MAX(B5:B46)"
"MAX(E5:E45)"
"SUM(C6:C74)"
"SUM(B4:K4)"
"AVERAGE(L4:L42)"
"SUM(C5:K5)"
"SUM(C6:G6)"
"SUM(H6:K6)"
"AVERAGE(C6:C44)"
"SUM(B4:G4)"
"SUM(B7:H7)"
"AVERAGE(B4:B42)"
"SUM(B5:E5)"
"B$7+B11"
"$C$21*$B17*B27"
"$C17*B$6"
"B33+B39"
"SUMPRODUCT(B5:C5,B53:C53)+SUMPRODUCT(B45:C47,B57:C59)"
"SUM(B57:C57)"
"SUM(B57:B59)"
"3*B53"
"A4+(B4/24)-1.48"
"A3+(B3/24)-1.71"
"SUM(F3)"
"SUM($H$2,G3)"
"SUM(G3,F4)"
"PRODUCT(C4,D4,G2)"
"PRODUCT(C4,D4)"
"PRODUCT(C5,D5,G2)"
"PRODUCT(C6,D6,G2)"
"PRODUCT(C7,D7,G2)"
"PRODUCT(C8,D8,G2)"
"PRODUCT(C11,D11,G2)"
"PRODUCT(C12,D12,G2)"
"PRODUCT(C13,D13,G2)"
"PRODUCT(C14,D14,G2)"
"PRODUCT(C17,D17,G2)"
"PRODUCT(C20,D20,G2)"
"PRODUCT(C21,D21,G2)"
"PRODUCT(C22,D22,G2)"
"PRODUCT(C23,D23,G2)"
"PRODUCT(C24,D24,G2)"
"PRODUCT(C25,D25,G2)"
"PRODUCT(C26,D26,G2)"
"PRODUCT(C27,D27,G2)"
"PRODUCT(C28,D28,G2)"
"PRODUCT(C31,D31,G2)"
"PRODUCT(C32,D32,G2)"
"PRODUCT(C33,D33,G2)"
"PRODUCT(C34,D34,G2)"
"PRODUCT(C35,D35,G2)"
"PRODUCT(C36,D36,G2)"
"PRODUCT(C37,D37,G2)"
"PRODUCT(C40,D40,G2)"
"PRODUCT(C41,D41,G2)"
"PRODUCT(C42,D42,G2)"
"PRODUCT(C43,D43,G2)"
"PRODUCT(C44,D44,G2)"
"PRODUCT(C47,D47,G2)"
"PRODUCT(C48,D48,G2)"
"PRODUCT(C49,D49,G2)"
"PRODUCT(C52,D52,G2)"
"PRODUCT(C53,D53,G2)"
"PRODUCT(C54,D54,G2)"
"PRODUCT(C58,D58,G2)"
"PRODUCT(C59,D59,G2)"
"PRODUCT(C61,D61,G2)"
"PRODUCT(C62,D62,G2)"
"PRODUCT(C65,D65,G2)"
"PRODUCT(C66,D66,G2)"
"PRODUCT(C69,D69,G2)"
"PRODUCT(C70,D70,G2)"
"PRODUCT(C73,D73,G2)"
"PRODUCT(C73:D73)"
"PRODUCT(C74,D74,G2)"
"PRODUCT(C75,D75,G2)"
"PRODUCT(C78,175)"
"SUM(E4:E81)"
"PRODUCT(F82,0.09)"
"PRODUCT(F85,0.9)"
"PRODUCT(F82,C85,0.09)"
"PRODUCT(F82,0.18)"
"PRODUCT(F82,C86,0.18)"
"PRODUCT(C87,D87)"
"PRODUCT(C91,1000)"
"SUM(E82,E85:E108)"
"B5+2"
"B5+5"
"A5"
"B5+7"
"B9+3"
"B12+4"
"B13+1"
"AVERAGE(D7:D21)"
"D25"
"B29*D29"
"SUM(E29:E38)"
"AVERAGE(C6:C14)"
"AVERAGE(C16:C17)"
"SUM(C20*0.55)+(C21*0.25)+(C15*5)+(C18*0.15)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"NOW()"
"SUM(J10:M10)"
"SUM(R10:AF10)"
"MIN(500,SUM(J14:M14,P14:Q14))"
"SUM(R14:AE14)"
"""1-22"""
"""3-16"""
"""18-100"""
"""103-118"""
"""403-405"""
"""345-352"""
"""90-96"""
"""123-138, 140-161"""
"""352-386"""
"""161-177"""
"""180-218"""
"""223-254"""
"""257-291"""
"""95-133"""
"""295-313"""
"SUM(B3:E3)/170*100*0.3"
"F3+0.2*H3+0.2*I3/80*100+0.3*J3"
"SUM(B7:E7)/170*100*0.35"
"IF(K7>88,""A"",IF(K7>78,""B"",IF(K7>65,""C"",IF(K7>55,""D"",IF(K7<=55,""F"")))))"
"AVERAGE(D17:D92)"
"STDEV(D17:D92)"
"MEDIAN(D17:D92)"
"MODE(D17:D92)"
"PERCENTILE(D17:D92,0.25)"
"PERCENTILE(D17:D92,0.75)"
"MAX(D17:D92)"
"MIN(D17:D92)"
"(D17/D$4*D$5+F17/F$4*F$5+H17/H$4*H$5+J17/J$4*J$5+L17/L$4*L$5+N17/N$4*N$5+P17/P$4*P$5+Q17/Q$4*Q$5)*100"
"E17+G17+I17+K17+M17+O17"
"60+8"
"68+28"
"47.5+23"
"77+16"
"88.5+1"
"62+24"
"147+10"
"(S102 * S$100) + (U102 * U$100)"
"SUM(E2:E47)"
"SUM(E2:E29)"
"SUM(E2:E19)"
"[1]!wbname()"
"[1]!wbname()"
"(C10/C2)"
"(C11/C2)"
"0.03"
"0.17"
"0.12"
"0.71"
"B3+B5"
"1-B12"
"B6-B3"
"B16/B13"
"0.2"
"B24*B22"
"1-B25"
"B36+B41*B23"
"B36/B43"
"FALSE"
"ZF102"
"B7"
"No_Bid"
"ZF102+No_Bid"
"B7+No_Bid"
"1-C45"
"SUM(B44:B45)"
"$G$17"
"ZA102"
"$B$13"
"Bid___Good_Weather"
"IF($E$6=$C$13,$J$10,""If forecast good then "")"
"IF(E6<>$C$13,$M$20,"""")"
"$B$15"
"L6*N6+L8*N8"
"IF($E$6=$C$13,"""",""otherwise "")"
"IF(E6<>$C$13,$M$30,"""")"
"1-ZA102"
"$B$14"
"Bid___Bad_Weather"
"$C$13"
"MAX(K7,K12)"
"IF(I10>K12,$B$15,$B$16)"
"ZA102"
"UseU"
"$B$16"
"1-ZA102"
"C27"
"MAX(I10,I25)"
"IF(F17>I25,$C$13,$C$14)"
"D27"
"$C$15"
"$C$16"
"1-C19"
"_xlnm.Print_Area"
"C27"
"C19*ZA102"
"D19*(1-ZA102)"
"D27"
"C20*ZA102"
"D20*(1-ZA102)"
"$C$14"
"J20*L20+J30*L30"
"C28"
"C23/_xlnm.Print_Area"
"C24/Predict_Bad_Weather"
"D28"
"Predict_Bad_Weather"
"C23+D23"
"C28"
"D28"
"0"
"$I$10"
"$I$25"
"ZA102*Bid___Good_Weather+(1-ZA102)*0"
"oNG-Weather_Forecast_Cost"
"2*B27"
"2*B28"
"(B27+B28)"
"PI()"
"(2*B30*B35/1000/B26)^1.5/B34^3*B35/100000"
"100000/D32"
"0.0820578/1000"
"A11"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 7'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Education Activities, p. 8'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 9'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Human Needs Activities, p. 10'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 11'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 12'!D22"
"'Environment Activities, p. 13'!$D22"
"'Environment Activities, p. 13'!#REF!"
"'Environment Activities, p. 13'!$D27"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Public Safety, p. 14'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"'Member Development, p. 15'!$D22"
"-LOG(A7, 2)"
"A7*B7"
"C7+C8+C9+C10+C11"
"SUM(C19:C44)"
"26*((1/26)*-LOG((1/26),2))"
"F4/50"
"G4+(50-F4)*4/7/100"
"G4+(50-F4)*4/7/100"
"(B4+C4+D4+E4)/40"
"(B4+C4+D4+E4)/40*1/10+H4*9/10"
"SUM((0.8*A14)+(0.15*B14)+(0.05*C14))"
"AVERAGE(A2:A12)"
"-(ROW()-4) *$B$10"
"-C4"
"COS($B$15*D4*1000)"
"SIN($B$15*D4*1000)"
"($B$6*1000*E4-$B$14*$B$24*F4)/1000"
"$B$14*$B$23*F4/1000"
"SQRT(G4*G4+H4*H4)"
"ATAN2(G4,H4)*180/PI()"
"$B$23*E4"
"$B$6*1000/$B$14*F4+$B$24*E4"
"ATAN2(K4,L4)*180/PI()"
"ATAN2(G5,H5)*180/PI()"
"ATAN2(K5,L5)*180/PI()"
"ATAN2(G6,H6)*180/PI()"
"ATAN2(K6,L6)*180/PI()"
"ATAN2(G7,H7)*180/PI()"
"ATAN2(K7,L7)*180/PI()"
"ATAN2(G8,H8)*180/PI()"
"ATAN2(K8,L8)*180/PI()"
"ATAN2(G9,H9)*180/PI()"
"ATAN2(K9,L9)*180/PI()"
"ATAN2(G10,H10)*180/PI()"
"ATAN2(K10,L10)*180/PI()"
"ATAN2(G11,H11)*180/PI()"
"ATAN2(K11,L11)*180/PI()"
"2*PI()*(8.854*(0.000000000001))*B5/LN(B4)"
"ATAN2(G12,H12)*180/PI()"
"ATAN2(K12,L12)*180/PI()"
"2*(0.0000001)*LN(B4)"
"ATAN2(G13,H13)*180/PI()"
"ATAN2(K13,L13)*180/PI()"
"SQRT(B13/B12)"
"ATAN2(G14,H14)*180/PI()"
"ATAN2(K14,L14)*180/PI()"
"2*PI()*B9*SQRT(B13*B12)"
"ATAN2(G15,H15)*180/PI()"
"ATAN2(K15,L15)*180/PI()"
"1/B9/SQRT(B13*B12)/1000"
"ATAN2(G16,H16)*180/PI()"
"ATAN2(K16,L16)*180/PI()"
"1/SQRT(B12*B13)"
"ATAN2(G17,H17)*180/PI()"
"ATAN2(K17,L17)*180/PI()"
"1/SQRT(4*PI()*(0.0000001)*8.854*(0.000000000001)*B5)"
"ATAN2(G18,H18)*180/PI()"
"ATAN2(K18,L18)*180/PI()"
"B7*ABS(B8)"
"ATAN2(G19,H19)*180/PI()"
"ATAN2(K19,L19)*180/PI()"
"IF(B8>0,SQRT(B7*B7-B19*B19),-SQRT(B7*B7-B19*B19))"
"ATAN2(G20,H20)*180/PI()"
"ATAN2(K20,L20)*180/PI()"
"B7*1000/B6"
"ATAN2(G21,H21)*180/PI()"
"ATAN2(K21,L21)*180/PI()"
"-ACOS(B8)*180/PI()"
"ATAN2(G22,H22)*180/PI()"
"ATAN2(K22,L22)*180/PI()"
"B21*COS(B22*PI()/180)"
"ATAN2(G23,H23)*180/PI()"
"ATAN2(K23,L23)*180/PI()"
"B21*SIN(B22*PI()/180)"
"ATAN2(G24,H24)*180/PI()"
"ATAN2(K24,L24)*180/PI()"
"B6*1000/B21*COS(B22*PI()/180)"
"ATAN2(G25,H25)*180/PI()"
"ATAN2(K25,L25)*180/PI()"
"B6*1000/B21*SIN(B22*PI()/180)"
"ATAN2(G26,H26)*180/PI()"
"ATAN2(K26,L26)*180/PI()"
"B6*1000/B21"
"ATAN2(G27,H27)*180/PI()"
"ATAN2(K27,L27)*180/PI()"
"(B6-B14*B23/1000)/2"
"ATAN2(G28,H28)*180/PI()"
"ATAN2(K28,L28)*180/PI()"
"-B14*B24/1000/2"
"ATAN2(G29,H29)*180/PI()"
"ATAN2(K29,L29)*180/PI()"
"(B6+B14*B23/1000)/2"
"ATAN2(G30,H30)*180/PI()"
"ATAN2(K30,L30)*180/PI()"
"B14*B24/1000/2"
"ATAN2(G31,H31)*180/PI()"
"ATAN2(K31,L31)*180/PI()"
"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*COS(ATAN2(B28,B29)-ATAN2(B30,B31))"
"ATAN2(G32,H32)*180/PI()"
"ATAN2(K32,L32)*180/PI()"
"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*SIN(ATAN2(B28,B29)-ATAN2(B30,B31))"
"ATAN2(G33,H33)*180/PI()"
"ATAN2(K33,L33)*180/PI()"
"SQRT(B32*B32+B33*B33)"
"ATAN2(G34,H34)*180/PI()"
"ATAN2(K34,L34)*180/PI()"
"(1+B34)/(1-B34)"
"ATAN2(G35,H35)*180/PI()"
"ATAN2(K35,L35)*180/PI()"
"ATAN2(G36,H36)*180/PI()"
"ATAN2(K36,L36)*180/PI()"
"ATAN2(G37,H37)*180/PI()"
"ATAN2(K37,L37)*180/PI()"
"ATAN2(G38,H38)*180/PI()"
"ATAN2(K38,L38)*180/PI()"
"ATAN2(G39,H39)*180/PI()"
"ATAN2(K39,L39)*180/PI()"
"ATAN2(G40,H40)*180/PI()"
"ATAN2(K40,L40)*180/PI()"
"ATAN2(G41,H41)*180/PI()"
"ATAN2(K41,L41)*180/PI()"
"ATAN2(G42,H42)*180/PI()"
"ATAN2(K42,L42)*180/PI()"
"ATAN2(G43,H43)*180/PI()"
"ATAN2(K43,L43)*180/PI()"
"ATAN2(G44,H44)*180/PI()"
"ATAN2(K44,L44)*180/PI()"
"ATAN2(G45,H45)*180/PI()"
"ATAN2(K45,L45)*180/PI()"
"ATAN2(G46,H46)*180/PI()"
"ATAN2(K46,L46)*180/PI()"
"ATAN2(G47,H47)*180/PI()"
"ATAN2(K47,L47)*180/PI()"
"ATAN2(G48,H48)*180/PI()"
"ATAN2(K48,L48)*180/PI()"
"ATAN2(G49,H49)*180/PI()"
"ATAN2(K49,L49)*180/PI()"
"ATAN2(G50,H50)*180/PI()"
"ATAN2(K50,L50)*180/PI()"
"ATAN2(G51,H51)*180/PI()"
"ATAN2(K51,L51)*180/PI()"
"ATAN2(G52,H52)*180/PI()"
"ATAN2(K52,L52)*180/PI()"
"ATAN2(G53,H53)*180/PI()"
"ATAN2(K53,L53)*180/PI()"
"ATAN2(G54,H54)*180/PI()"
"ATAN2(K54,L54)*180/PI()"
"(C7-$C$18)"
"(D7-$D$18)"
"E7*F7"
"AVERAGE(C7:C16)"
"SUM(G7:G16)/(C20-1)"
"STDEV(C7:C16)"
"COUNT(C7:C16)"
"G18/(C19*D19)"
"15/SQRT(C20)"
"(C18-C25)/C27"
"NORMDIST(C29,0,1,FALSE)"
"(C7-C8)/D10 *SQRT($C$12*$C$13/($C$11*($C$11-1)))"
"(E7-E8)/F10 *SQRT($C$12*$C$13/($C$11*($C$11-1)))"
"SUM(C6:D6)"
"E6/E8"
"(1-G6)"
"SUM(C6:C7)"
"D8/E8"
"D6/E8"
"1-D10"
"(G10-D10*G6)/SQRT(D10*D11*G6*G7)"
"(C7*D6-C6*D7)/(D24*D25*E8*E8)"
"SUM(C8:AD8)"
"SUM(AG8:AH8)"
"$AN8"
"$AT8"
"AX8"
"AL8"
"IF($BH8>70,""passing"",""no"")"
"AR9"
"B3+2"
"B4+5"
"B5-2.93333"
"D5^2"
"C5-2"
"D5*F5"
"SUM(B5:B7)"
"8.8/3"
"6/3"
"H8/((SQRT(E8))*(SQRT(G8)))"
"B23-2.777767"
"C23-3.166667"
"K23-1.777667"
"L23-2.333333"
"B26/3"
"SQRT(N26)"
"(H26)/((SQRT(E26))*(SQRT(G26)))"
"(2*(B29))/(1+B29)"
"SUM(B38:B41)/4"
"(C37+C39+C40+C41)/4"
"(D37+D38+D40+D41)/4"
"(E37+E38+E39+E41)/4"
"SUM(F37:F40)/4"
"(B38+B39+B40+B41+C39+C40+C41+D40+D41+E41)/10"
"(B38+B39+B40+(-1*B41)+C39+C40+D40+(-1*C41)+(-1*D41)+(-1*E41))/10"
"(5*B44)/(1+(4*B44))"
"(C39+C40+C41+D40+D41+E41)/6"
"(B39+B40+B41+D40+D41+E41)/6"
"(B38+B40+B41+C40+C41+E41)/6"
"(B38+B39+B41+C39+C41+D41)/6"
"(B38+B39+B40+C39+C40+D40)/6"
"(4*B46)/(1+(3*B46))"
"(B69*B70)/51"
"(C69*C70)/51"
"(D69*D70)/51"
"(E69*E70)/51"
"SUM(B75:B78)"
"(C79-B79)/(51-B79)"
"SUM(B87:B91)"
"SUM(B92:F92)/5"
"B92"
"C92"
"D92"
"E92"
"F92"
"B100^2"
"B100/5"
"(C100-(B101/5))/4"
"1-((B102*(5-B102))/(5*B103))"
"(5/(5-1))*(1-((B102*(5-B102))/(5*B103)))"
"(SUM(B108:F108))/5"
"1-H108"
"H108*I108"
"(C121-(B122/5))/5"
"(5/(5-1))*(1-((J113)/B124))"
"SUM(G7:K7)"
"SUM(G7:G17)"
"AVERAGE(B5:B34)"
"MEDIAN(B5:B34)"
"$B$28"
"$C$28"
"F4+F7*F5"
"F9*F5"
"F4-F7*F5"
"F8*F5"
"$F$10"
"$F$4"
"$F$11"
"$H$10"
"$F$5"
"AVERAGE(B8:B27)"
"$H$11"
"AVERAGE(B34:F34)"
"MAX(B34:F34)-MIN(B34:F34)"
"AVERAGE(G34:G43)"
"$G$44-$B$48*$H$44"
"$H$44*$B$50"
"$G$44+$B$48*$H$44"
"B49*H45"
"B67/100"
"$C$92"
"SQRT(E68*(1-E68)/100)"
"E68+3*E69"
"A76+1"
"$H$90"
"AVERAGE(H67:H89)"
"AVERAGE(C67:C91)"
"B4*B3"
"B5*B6+B7*B8+B9"
"E3-E4"
"E3/E4"
"E3/(B5*B6)"
"E4/(B7*B8)"
"SUM(D6:F6)"
"SUM(D6:I6)"
"SUM(D6:F6)"
"SUM(D6:G6)"
"SUM(D30:G30)"
"SUM(B2:G2)"
"SUM(B2:E2)"
"'Q4 Homework'!H2"
"B3*0.3+C3*0+D3*0.4+E3*0.2"
"B4*0.3+C4*0.1+D4*0.4+E4*0.2"
"(F4/300)*100"
"'Q4 Summary'!G4"
"AVERAGE(D2:G2)"
"IF(H2<60,""F"",IF(H2<70,""D"",IF(H2<80,""C"",IF(H2<90,""B"",IF(H2<101,""A"")))))"
"AVERAGE(D2:D10)"
"SUM(B2:G2)"
"SUM(B2:E2)"
"'Q4 Homework'!H2"
"B3*0.3+C3*0.1+D3*0.4+D3*0.2"
"(F4/300)*100"
"'Q4 Summary'!G4"
"AVERAGE(D2:G2)"
"IF(H2<60,""F"",IF(H2<70,""D"",IF(H2<80,""C"",IF(H2<90,""B"",IF(H2<101,""A"")))))"
"AVERAGE(D2:D10)"
"SUM(B2:G2)"
"(SUM(B2:G2)-MIN(B2:G2))/(COUNT(B2:G2)-1)"
"SUM(R2:V2)"
"(SUM(R2:V2)-MIN(R2:V2))/(COUNT(R2:V2)-1)"
"SUM(Y2:AB2)"
"AVERAGE(Y2:AB2)"
"(I2*C$1)+(Q2*K$1)+(X2*S$1)+(AD2*Z$1)"
"SUM(E42)"
"SUM(E9)"
"SUM(C9:C39)"
"SUM(C9:C21)"
"SUM(B9)"
"SUM(D6:I6)"
"SUM(C9/$C$6)"
"SUM(D9:CC9)"
"SUM(H2)*3+SUM(J2:J3)+SUM(L2)/12"
"(SUM(B2:B4)*4+SUM(D2:D3)+SUM(F2:F3)/12)"
"SUM(C10 - C11)"
"COS(RAND()*A7)"
"D5/C5*100"
"G5/C5*100"
"E5/C5*100"
"F5/C5"
"K5*8.4+H5+I5*3.3-J5*2"
"((F9/80)*$B$4)+((G9/50)*$B$5)+((H9/60)*$B$6)+((I9/100)*$B$7)"
"SUM(F21:I21)"
"VLOOKUP(N21, $E$2:$F$14,2,TRUE)"
"((B18/$D$2)*$C$2)+((C18/$D$3)*$C$3)+((D18/$D$4)*$C$4)+((E18/$D$5)*$C$5)+((F18/$D$6)*$C$6)"
"VLOOKUP(G18,$I$2:$J$14,2,TRUE)"
"((B18/$D$2)*$C$2)+((C18/$D$3)*$C$3)+((D18/$D$4)*$C$4)+((E18/$D$5)*$C$5)+((F18/$D$6)*$C$6)"
"VLOOKUP(G18,$I$2:$J$14,2,TRUE)"
"((E17/$D$4)*$C$4)+((F17/$D$5)*$C$5)+((G17/$D$6)*$C$6)+((H17/$D$7)*$C$7)+((I17/$D$2)*$C$2)+((J17/$D$9)*$C$9)+((K17/$D$3)*$C$3)+((L17/$D$8)*$C$8)"
"VLOOKUP(M17,$F$2:$G$14,2,TRUE)"
"((D19/$C$2)*$B$2)+((E19/$C$3)*$B$3)+((F19/$C$4)*$B$4)+((G19/$C$5)*$B$5)+((H19/$C$6)*$B$6)"
"VLOOKUP(I19,$G$2:$H$14,2,TRUE)"
"((F21/$E$4)*$D$4)+((G21/$E$5)*$D$5)+((H21/$E$6)*$D$6)"
"VLOOKUP(I21,$H$5:$I$17,2,TRUE)"
"+AVERAGE(B2:G2)"
"MIN(B2:G2)"
"MAX(B2:G2)"
"SUM(B2:G2)"
"SUM(B9:B12)"
"SUM(B2:B7,B9:B12)"
"SUM(B15:G15)"
"SUM(C43:C46)"
"Sheet2!P5"
"Sheet3!P4"
"(C3*0.125)+(D3*25)+(E3*25)+(F3*25)+(G3*12.5)"
"VLOOKUP(I3,$K$5:$L$17,2,TRUE)"
"MAX(C3:C17)"
"MIN(C4:C18)"
"MIN(D3:D17)"
"AVERAGE(D3:D17)"
"MAX(C5:L5)"
"MIN(C5:L5)"
"AVERAGE(C5:L5)"
"MAX(C5:C19)"
"MIN(C5:C19)"
"AVERAGE(C5:C19)"
"C4/$D$24"
"E4/$F$24"
"G4/$H$24"
"I4/$J$24"
"K4/$L$24"
"MAX(D4,F4,H4,J4,L4)"
"MIN(D4,F4,H4,J4,L4)"
"AVERAGE(D4,F4,H4,J4,L40)"
"MAX(C4:C18)"
"MIN(C4:C18)"
"AVERAGE(C4:C18)"
"D6+E6+F6"
"G6/H6"
"A6+1"
"N6/7"
"L6/3"
"D6+E6+F6+G6+H6+I6+J6+K6"
"A6+1"
"N10/8"
"((D6*5)+(E6*10)+(F6*10)+(G6*25)+(H6*15)+(I6*10)+(J6*25))/100"
"A6+1"
"SUM(D6:D46)/41"
"SUM(H6:H46)/40"
"SUM(F6:S6)"
"+(T6-$T$54)/$T$54"
"SUM(W6:Y6)"
"+(Z6-$Z$54)/$Z$54"
"+(AF6-$AF$54)/$AF$54"
"+(AL6-$AL$54)/$AL$54"
"+(T6/$T$55)+Z6/100+AF6/100+AL6/100"
"+(AO6-$AO$54)/$AO$54"
"SUM(Sheet2!G31:T31)"
"SUM(F6:F52)/47"
"SUM(H6:H52)/46"
"SUM(J6:J52)/43"
"SUM(K6:K52)/41"
"SUM(L6:L52)/37"
"SUM(M6:M52)/39"
"SUM(N6:N52)/38"
"SUM(O6:O52)/35"
"SUM(P6:P52)/18"
"SUM(Q6:Q52)/32"
"SUM(R6:R52)/27"
"SUM(S6:S52)/26"
"F54/F55"
"E6+(AG6*0.5)+(AI6*0.25)+(AK6*0.35)"
"SUM(G6:T6)"
"IF(U6*U$58>75,(U6*U$58-75)*U$59+75,U6*U$58)"
"(+V6+Y6+AB6+AE6-MIN(V6,Y6,AB6,AE6))/3"
"AM6+1"
"SUM(C6:C52)/47"
"SUM(I6:I52)/46"
"SUM(K6:K52)/43"
"SUM(L6:L52)/41"
"SUM(M6:M52)/37"
"SUM(N6:N52)/39"
"SUM(O6:O52)/38"
"SUM(P6:P52)/35"
"SUM(Q6:Q52)/18"
"SUM(R6:R52)/32"
"+SUM(U6:U52)/47"
"+SUM(G55:T55)-100"
"MEDIAN(C6:C52)"
"75/U56"
"(25/(MAX(U6:U52)*U58-75))"
"SUM(C6:F6)"
"SUM(I6:M6)"
"SUM(I6:I52)/47"
"J5"
"K5/(D5+E5)"
"1.5*11"
"(14*6)+(4*6)"
"3*14"
"(1 *5)+(4*3)"
"3*(1*5)+(5*6)"
"2*(2*16)"
"3*(1*5)"
"3*(45/60*6)"
"SUM(D5:D19)"
"SUM(E5:E15)"
"SUM(H5:H20)"
"K26/D26"
"(3*40/60)*5"
"(3*4)"
"(4*2)"
"(2.5*16)"
"(19*3)"
"(1*8)"
"(4*7)+(2*4)"
"SUM(D26:D37)"
"SUM(E27:E36)"
"SUM(F26:F36)"
"SUM(H26:H35)"
"SUM(D5+D6+D7+D8+D9+D10+D11+D12+D13+D14+D15+D16+D18+D19+D26+D27+D28+D29+D30+D31+D32+D34+D35+D36)"
"SUM(D5+D9+D11+D15+D31)"
"SUM(D7+D14+D17)"
"SUM(D5+D10+D18+D35+D36)"
"SUM(D8+D26+D27+D28+D34)"
"SUM(D32+D33)"
"SUM(D6+D13+D15+D19)"
"SUM(D7+D14+D17)"
"SUM(D12+D16)"
"SUM(E5+E14+E15+E29+E31)"
"SUM(E5+E15+E31)"
"SUM(E5)"
"SUM(E15)"
"SUM(E14)"
"SUM(F5+F6+F8+F9+F10+F11+F12+F13+F14+F15+F16+F18+F19+F26+F27+F28+F29+F30+F31+F32+F34+F35+F36)"
"SUM(F5+F9+F11+F15+F31)"
"SUM(F14+F30)"
"SUM(F5+F10+F18+F35+F36)"
"SUM(F8+F26+F27+F28+F34)"
"SUM(F32+F33)"
"SUM(F6+F13+F15+F19)"
"SUM(F14+F17)"
"SUM(F12+F16)"
"SUM(G5+G6+G7+G8+G9+G10+G11+G12+G13+G14+G15+G16+G18+G19+G26+G27+G28+G29+G30+G31+G32+G34+G35+G36)"
"SUM(G5+G9+G11+G15+G31)"
"SUM(G7+G14+G30)"
"SUM(G5+G10+G18+G35+G36)"
"SUM(G8+G27+G28+G26+G34)"
"SUM(G32+G33)"
"SUM(G6+G13+G15+G19)"
"SUM(G7+G14+G17+G30)"
"SUM(G12+G16)"
"'Raw Data'!A4"
"'Raw Data'!A4"
"'Raw Data'!F4"
"C1"
"'Raw Data'!D5"
"'Raw Data'!J5"
"Q2*R2"
"SUM(J28+J29+J31+J33+J36+J38+J42)"
"SUM(J30+J37+J40+J43)"
"SUM(J34+J35+J39)"
"SUM(S2+S3+S5+S7+S10+S12+S15+S16)"
"SUM(S6)"
"SUM(S4+S11+S14+S17)"
"SUM(S9+S13+S8)"
"IF(B4=""bullying"",1,0)"
"T3/T2"
"SUM(C2:C17)"
"C1"
"J18+K18"
"'Raw Data'!A4"
"'Raw Data'!F4"
"C1"
"SUM(J2+J3+J5+J7+J10+J12+J15+J16)"
"SUM(J6)"
"SUM(J4+J11+J14+J17)"
"SUM(J8+J9+J13)"
"SUM(K2+K3+K5+K7+K10+K12+K15+K16)"
"SUM(K6)"
"SUM(K4+K11+K14+K17)"
"SUM(K8+K9+K13)"
"SUM(L18)"
"Q2"
"159-107"
"K152+(K153/2)"
"SUM(C2:C12)"
"E16*D16"
"SUM(D16+D17+D18+D19+D22+D23+D24+D25+D26)"
"SUM(F16+F17+F18+F19+F22+F23+F24+F25+F26)"
"B31/B30"
"C31/D13"
"SUM(B16+B17+B18+B19+B22+B23+B24+B25+B26)"
"SUM(B20)"
"SUM(C16+C17+C18+C19+C22+C23+C24+C25+C26)"
"'Raw Data'!I4"
"G3"
"M3"
"'Raw Data'!K5"
"IF(G4=1,$K4*$E4,0)"
"IF(G4=1,$K4*$F4,0)"
"SUM(E4:E19)"
"SUM(F5:F16)"
"SUM(G4:G18)"
"SUM(M20:P20)"
"SUM(Q20:T20)"
"'Age Charts'!B23"
"'Age Charts'!B24"
"M20/M21"
"S37"
"K3"
"'Raw Data'!I26"
"IF(G24=1,$K24*$F24,0)"
"SUM(M35:O35)"
"SUM(P35:R35)"
"SUM(E24:E34)"
"SUM(F28:F34)"
"SUM(M35:R35)"
"SUM(E20+E35)"
"SUM(F35+F20)"
"'Age Charts'!B44"
"'Age Charts'!B45"
"'Age Data'!K3"
"SUM(A2:A17)"
"SUM(B3:B14)"
"SUM(C2:C16)"
"SUM(A2+A7+A10+A12+A15+A16)"
"SUM(A8)"
"SUM(A4)"
"SUM(B3+B5)"
"B6"
"SUM(B8+B9+B13)"
"SUM(B4+B11+B14)"
"'Age Data'!M22"
"'Age Data'!Q22"
"'Age Data'!E23"
"'Age Data'!K23"
"C29"
"A30+A31+A32+A33+A36+A37+A38+A39+A40"
"B35"
"'Age Data'!M37"
"'Age Data'!P37"
"102000+46140+2000+9300+9400+6100+18500+19000+10000+3500+3528"
"80099.76+46267.16+3741.07+9300+9400+6099.99+18499.93+18999.96+10004.6+2645"
"4800+7700+5356+1700"
"4930.14+7904.42+5556+1078.99"
"8300+500"
"12984.41+167.34"
"4000+1500+2500+2200+1700+1300+1700+1100+1300+1000+1000+300+300"
"10033.75+526.6+3340.79+1518.11+1029.3+800+717.07+500+1791.98+811.5+3019.82+72.49+153.54"
"1978.26+1661.19+1641.69-567.86+1060.31+597.29+2192.16"
"2500+1000+300+2200+1150+250+1440+60"
"2920+5000+4000+3700+25000+8200+3330+250"
"675.06+5431+5613.68+2317.78+24790+2050.46+39365.4+8348.47+16291.47+635.12"
"1800+17500+3300"
"2387.64+18152.94+4307.9"
"4420+750+1000+200"
"3153.17+9.92+307.63+5.98"
"300+250+650"
"730"
"200+900+300+3100+800+2000"
"1428.19+863.4+779.94"
"4050+1200+2000+400+100"
"5229.72+577.9+2837.51+341.26"
"600+450+300"
"296.6+48.3+406.38+420.9"
"38870+68236"
"SUM(B3:B21)"
"75803.12+39134.53+4210.88+8100+10300+2998.46+18499.92+19999.92+10000"
"4833.2+8400.48+2800+4234.35"
"8880.91+307.3-65.96-688.14"
"13766.02+1721.17+3674.19+369.08+1393.4+817.48+1704.79+163.31+1002.03+623.5+921.91+149.54+102.02+100"
"902.12+3252.2+1466.08+1113.93+196.61"
"2245.54+4674+3681.91+2355.49+24640+4356.06+2091.75+528.87"
"602.73+16966.55+3460.25+862"
"4540.01+109.5+53.46+108.48"
"314.49+360+70"
"100+1389.82+2647.86"
"4744.84+409.98+640.44+189.38+39.9+755.09"
"69+394.87+1199.89"
"72979.41"
"SUM(B3:B21)"
"66600.04+32463.04+3893.84+8100+9500+3700+18500+19999.92+11000.22+0.04"
"4822.9+7237.98"
"18566.45+1224.95+2993.06"
"629.2+2058.29+2356.69+424.07"
"69.85+4671+2457.03+2232.86+24690+3006.84+3790.68"
"652.88+13564.3+2846.17+874.1"
"2819.83+927.11+423.61"
"162.22+291.09+346"
"440.83+1168.79"
"5198.3+784.2+1416.45+1437.63"
"446.62+31"
"SUM(B3:B21)"
"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)"
"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(D87:E105)"
"SUM(D87:E105)"
"SUM(D87:E105)"
"SUM(D87:E105)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)"
"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(H78+I78+J78+K78)"
"SUM(D87:E105)"
"SUM(D87:E105)"
"SUM(D87:E105)"
"SUM(D87:E105)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"SUM(H80+D106)"
"Sheet2!P5"
"Sheet3!P4"
"(C3*0.125)+(D3*25)+(E3*25)+(F3*25)+(G3*12.5)"
"VLOOKUP(I3,$K$5:$L$17,2,TRUE)"
"(C4*0.125)+(D4*0.25)+(E4*0.25)+(F4*0.25)+(G4*0.125)"
"MAX(C3:C17)"
"MIN(C3:C17)"
"AVERAGE(C3:C17)"
"MAX(C5:L5)"
"MIN(C5:L5)"
"AVERAGE(C5:L5)"
"MAX(C5:C19)"
"MIN(C5:C19)"
"AVERAGE(C5:C19)"
"C4/$D$24"
"E4/$F$24"
"G4/$H$24"
"I4/$J$24"
"K4/$L$24"
"MAX(D4,F4,H4,J4,L4)"
"MIN(D4,F4,H4,J4,L4)"
"AVERAGE(D4,F4,H4,J4,L40)"
"MAX(C4:C18)"
"MIN(C4:C18)"
"AVERAGE(C4:C18)"
"SUM(C3:F3)"
"IF(G3>18000,0.1*G3,"""")"
"IF(ISBLANK(B4),""enter Y or N"",IF(AND(NOT(B4=""Y""),NOT(B4=""N"")),""enter Y or N"","":-):-):-)""))"
"IF(IF(NOT(ISBLANK(B8)),1,0)+IF(NOT(ISBLANK(C8)),1,0)+IF(NOT(ISBLANK(D8)),1,0)+IF(NOT(ISBLANK(E8)),1,0)+IF(NOT(ISBLANK(F8)),1,0)=1,""Yes"",""No"")"
"IF(G8=""No"",""check data"",IF(NOT(ISBLANK(B8)),0,0)+IF(NOT(ISBLANK(C8)),1,0)+IF(NOT(ISBLANK(D8)),2,0)+IF(NOT(ISBLANK(E8)),3,0)+IF(NOT(ISBLANK(F8)),4,0))"
"IF(OR(ISBLANK(B4),G8=""No"",G10=""No"",G12=""No"",G14=""No"",G16=""No"",G18=""No"",G20=""No"",G22=""No"",G24=""No"",G26=""No"",G28=""No"",G30=""No"",G32=""No"",G34=""No"",G36=""No""),""No"",""Yes"")"
"IF(B39=""No"",""complete data"",IF(B4=""Y"",""Yes"",""No""))"
"IF(B40=""No"","" Applies to a child's functional abilities."","" :-):-):-)"")"
"IF(B39=""No"",""complete data"",SUM(H8:H36))"
"B41/60"
"IF(B39=""No"",""complete data"",IF(H8=0,1,0)+IF(H10=0,1,0)+IF(H12=0,1,0)+IF(H14=0,1,0)+IF(H16=0,1,0)+IF(H18=0,1,0)+IF(H20=0,1,0)+IF(H22=0,1,0)+IF(H24=0,1,0)+IF(H26=0,1,0)+IF(H28=0,1,0)+IF(H30=0,1,0)+IF(H32=0,1,0)+IF(H34=0,1,0)+IF(H36=0,1,0))"
"IF(B39=""No"",""complete data"",IF(H8=1,1,0)+IF(H10=1,1,0)+IF(H12=1,1,0)+IF(H14=1,1,0)+IF(H16=1,1,0)+IF(H18=1,1,0)+IF(H20=1,1,0)+IF(H22=1,1,0)+IF(H24=1,1,0)+IF(H26=1,1,0)+IF(H28=1,1,0)+IF(H30=1,1,0)+IF(H32=1,1,0)+IF(H34=1,1,0)+IF(H36=1,1,0))"
"IF(B39=""No"",""complete data"",IF(H8=2,1,0)+IF(H10=2,1,0)+IF(H12=2,1,0)+IF(H14=2,1,0)+IF(H16=2,1,0)+IF(H18=2,1,0)+IF(H20=2,1,0)+IF(H22=2,1,0)+IF(H24=2,1,0)+IF(H26=2,1,0)+IF(H28=2,1,0)+IF(H30=2,1,0)+IF(H32=2,1,0)+IF(H34=2,1,0)+IF(H36=2,1,0))"
"IF(B39=""No"",""complete data"",IF(H8=3,1,0)+IF(H10=3,1,0)+IF(H12=3,1,0)+IF(H14=3,1,0)+IF(H16=3,1,0)+IF(H18=3,1,0)+IF(H20=3,1,0)+IF(H22=3,1,0)+IF(H24=3,1,0)+IF(H26=3,1,0)+IF(H28=3,1,0)+IF(H30=3,1,0)+IF(H32=3,1,0)+IF(H34=3,1,0)+IF(H36=3,1,0))"
"IF(B39=""No"",""complete data"",IF(H8=4,1,0)+IF(H10=4,1,0)+IF(H12=4,1,0)+IF(H14=4,1,0)+IF(H16=4,1,0)+IF(H18=4,1,0)+IF(H20=4,1,0)+IF(H22=4,1,0)+IF(H24=4,1,0)+IF(H26=4,1,0)+IF(H28=4,1,0)+IF(H30=4,1,0)+IF(H32=4,1,0)+IF(H34=4,1,0)+IF(H36=4,1,0))"
"(L5+L$85)*3.33333"
"(L44+L$85)*3.333333"
"SUM(L4:L40)+SUM(L44:L79)"
"COUNT(L4:L40)+COUNT(L44:L79)"
"L81/L82"
"L84-L83"
"(L4+L$81)*3.333333"
"SUM(L4:L37)+SUM(L41:L75)"
"COUNT(L4:L37)+COUNT(L41:L75)"
"L77/L78"
"L80-L79"
"(L4+L$84)*3.3333333"
"(L41+L$84)*3.333333"
"SUM(L4:L37) + SUM(L41:L77)"
"COUNT(L4:L37) + COUNT(L41:L77)"
"L79/L80"
"L83-L82"
"(L82+L84)*3.3333333"
"SUM(C6:I6)"
"(J6-K6)/5"
"N6+P6+R6+T6+U6+V6"
"(W6-X6)/3"
"Y6*0.75+L6*0.25"
"C5*3.33+C$40"
"22+1"
"(E5*3.333)+E$40"
"(G5*3.33)+G$40"
"D5+F5+H5"
"+MIN(D5,F5,H5)"
"(I5-J5)/2"
"SUM(M5:S5)"
"(T5-U5)/5"
"B5*B$2+K5*K$2+L5*L$2+V5*V$2+W5*W$2"
"A5+1"
"20+3"
"15+4"
"18+3"
"23+2"
"21+1"
"26+1"
"20+2"
"84+4"
"B16*B$2+K16*K$2+L16*L$2+V16*V$2+W16*W$2+5"
"19+1"
"18+2"
"24+2"
"18+1"
"23+1"
"25+1"
"24+1"
"SUM(C5:C33)"
"COUNT(C5:C33)"
"C36/C37"
"C38*3.33+1"
"E38*3.33"
"'Complete GAS Bank'!A4"
"'Complete GAS Bank'!C4"
"'Complete GAS Bank'!A98"
"'Complete GAS Bank'!C98"
"'Complete GAS Bank'!A137"
"'Complete GAS Bank'!C137"
"'Complete GAS Bank'!A165"
"'Complete GAS Bank'!C165"
"'Complete GAS Bank'!A176"
"'Complete GAS Bank'!C176"
"'Complete GAS Bank'!#REF!"
"SUM((0.5*A16)+(0.4*B16)+(0.1*C16))"
"AVERAGE(A2:A14)"
"((C6+(C7/96)*100))/2"
"((C6+(C7/96)*100))/2"
"((C11+C12+C13)/240)*100"
"(C16/120)*100"
"IF(C22>37,100,(C22/37)*100)"
"IF(C22>37,100,(C22/37)*100)"
"C8"
"C36*D36"
"(C14+C18)/2"
"C20"
"C29"
"C26"
"SUM(E36:E40)"
"+(B6/$B$6)*100"
"+(G6+H6)/I6"
"+(L6/$L$6)*100"
"+(M6/$M$6)*100"
"+B8+C8+D8+E8+F8+J8+K8+L8+M8"
"+MIN(B8:F8)"
"+N8-O8"
"+P8/$Q$5"
"+IF(Q8>89, ""A"",IF(Q8>79, ""B"",IF(Q8>69, ""C"", IF(Q8>59, ""D"", ""F""))))"
"Z11"
"Z11"
"Z11*0.9"
"Z11*0.9"
"T4-0.1"
"T4-0.1"
"Z11*0.6"
"Z11*0.6"
"T2-0.1"
"T2-0.1"
"Z11*0.8"
"Z11*0.8"
"Z11*0.7"
"Z11*0.7"
"MAX(M13:M32)"
"SUM(F11:W11)"
"IF(E13=0,""NA"", IF(E13>90,""A"", IF(E13>80,""B"", IF(E13>70,""C"", IF(E13>60,""D"", IF(E13<=60,""F""))))))"
"(Z13/Z11)*100"
"SUM(F13:Y13)"
"(Z14/Z11)*100"
"(Z15/Z11)*100"
"(Z16/Z11)*100"
"(Z17/Z11)*100"
"(Z18/Z11)*100"
"(Z19/Z11)*100"
"(Z20/Z11)*100"
"(Z21/Z11)*100"
"(Z22/Z11)*100"
"(Z23/Z11)*100"
"(Z24/Z11)*100"
"(Z25/Z11)*100"
"(Z26/Z11)*100"
"(Z27/Z11)*100"
"(Z28/Z11)*100"
"(Z29/Z11)*100"
"(Z30/Z11)*100"
"(Z31/Z11)*100"
"(Z32/Z11)*100"
"(Z33/Z11)*100"
"(Z34/Z11)*100"
"(Z35/Z11)*100"
"(Z36/Z11)*100"
"(Z37/Z11)*100"
"(Z38/Z11)*100"
"(Z39/Z11)*100"
"(Z40/Z11)*100"
"(Z41/Z11)*100"
"(Z42/Z11)*100"
"(Z43/Z11)*100"
"(Z44/Z11)*100"
"(Z45/Z11)*100"
"(Z46/Z11)*100"
"(Z47/Z11)*100"
"(Z48/Z11)*100"
"(Z49/Z11)*100"
"(Z50/Z11)*100"
"IF(E54=0,""NA"", IF(E54>90,""A"", IF(E54>80,""B"", IF(E54>70,""C"", IF(E54>60,""D"", IF(E54<59.9,""F""))))))"
"(Z54/Z53)*100"
"Z11"
"Z11"
"Z11*0.9"
"Z11*0.9"
"T4-0.1"
"T4-0.1"
"Z11*0.6"
"Z11*0.6"
"T2-0.1"
"T2-0.1"
"Z11*0.8"
"Z11*0.8"
"Z11*0.7"
"Z11*0.7"
"MAX(N13:N33)"
"SUM(F11:W11)"
"IF(E13=0,""NA"", IF(E13>90,""A"", IF(E13>80,""B"", IF(E13>70,""C"", IF(E13>60,""D"", IF(E13<=60,""F""))))))"
"(Z13/Z11)*100"
"SUM(F13:Y13)"
"(Z14/Z11)*100"
"(Z15/Z11)*100"
"(Z16/Z11)*100"
"(Z17/Z11)*100"
"(Z18/Z11)*100"
"(Z19/Z11)*100"
"(Z20/Z11)*100"
"(Z21/Z11)*100"
"(Z22/Z11)*100"
"(Z23/Z11)*100"
"(Z24/Z11)*100"
"(Z25/Z11)*100"
"(Z26/Z11)*100"
"(Z27/Z11)*100"
"(Z28/Z11)*100"
"(Z29/Z11)*100"
"(Z30/Z11)*100"
"(Z31/Z11)*100"
"(Z32/Z11)*100"
"(Z33/Z11)*100"
"(Z34/Z11)*100"
"(Z35/Z11)*100"
"(Z36/Z11)*100"
"(Z37/Z11)*100"
"(Z38/Z11)*100"
"(Z39/Z11)*100"
"(Z40/Z11)*100"
"(Z41/Z11)*100"
"(Z42/Z11)*100"
"(Z43/Z11)*100"
"(Z44/Z11)*100"
"(Z45/Z11)*100"
"(Z46/Z11)*100"
"(Z47/Z11)*100"
"(Z48/Z11)*100"
"(Z49/Z11)*100"
"(Z50/Z11)*100"
"(B5+C5+D5)/300"
"(B5+B6+B7+B8+B9+B10+B11+B12+B13)/9"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"(E15+J15)/2"
"SUM(D7:K7)"
"L9/L$7*1"
"NOW()"
"F4+O4+AB4"
"B20"
"SUM(N7:Y7)"
"IF(COUNTBLANK(E7:I7)>COUNTBLANK(E$7:I$7),0,"""")"
"IF(SUM(E$7:J$7)<>0,SUM(E7:J7)/SUM(E$7:J$7),0)"
"IF((SUM(E$7:J$7)-MIN(E$7:J$7))<>0,(SUM(E7:J7)-MIN(E7:J7))/(SUM(E$7:J$7)-MIN(E$7:J$7)),0)"
"IF(SUM(N$7:Y$7)<>0,SUM(N7:Y7)/SUM(N$7:Y$7),0)"
"($F$4*L7+$O$4*Z7+$AB$4*L7)/($F$4*L$7+$O$4*Z$7+$AB$4*L$7)"
"($F$4*K7+$O$4*Z7+$AB$4*AB7/100)/($F$4*K$7+$O$4*Z$7+$AB$4*AB$7/100)"
"($F$4*L7+$O$4*Z7+$AB$4*AB7/100)/($F$4*L$7+$O$4*Z$7+$AB$4*AB$7/100)"
"IF(ROUNDUP(100*AD9,2)>89,""A"",IF(ROUNDUP(100*AD9,2)>84,""B+"",IF(ROUNDUP(100*AD9,2)>79,""B"",IF(ROUNDUP(100*AD9,2)>74,""C+"",IF(ROUNDUP(100*AD9,2)>69,""C"",IF(ROUNDUP(100*AD9,2)>64,""N"",IF(ROUNDUP(100*AD9,2)>59,""N"",""N"")))))))"
"COUNTA(E9:E17)"
"COUNTIF(AE8:AE17,""A"")"
"(AH19)/SUM(AH$19:AH$26)"
"COUNTA(C9:C17)"
"AVERAGE(E9:E17)"
"COUNTIF(AE8:AE17,""B"")+COUNTIF(AE8:AE17,""B+"")"
"MEDIAN(E9:E17)"
"COUNTIF(AE8:AE17,""C"")+COUNTIF(AE8:AE17,""C+"")"
"MODE(E9:E17)"
"COUNTIF(AE8:AE17,""D"")+COUNTIF(AE8:AE17,""D+"")"
"COUNTIF(AE8:AE17,""F"")"
"STDEVP(E9:E17)"
"COUNTIF(AE8:AE17,""N"")"
"COUNTIF(AE8:AE17,""W"")+COUNTIF(AE8:AE17,""W1"")+COUNTIF(AE8:AE17,""W2"")"
"COUNTA(AE8:AE17)-SUM(AE19:AE25)"
"SUM(AE19:AE26)"
"NOW()"
"F4+O4+W4"
"B20"
"SUM(N7:T7)"
"IF(COUNTBLANK(E7:I7)>COUNTBLANK(E$7:I$7),0,"""")"
"IF(SUM(E$7:J$7)<>0,SUM(E7:J7)/SUM(E$7:J$7),0)"
"IF((SUM(E$7:J$7)-MIN(E$7:J$7))<>0,(SUM(E7:J7)-MIN(E7:J7))/(SUM(E$7:J$7)-MIN(E$7:J$7)),0)"
"IF(SUM(N$7:T$7)<>0,MIN(SUM(N7:T7)/SUM(N$7:T$7),$U$3),0)"
"($F$4*L7+$O$4*U7+$W$4*L7)/($F$4*L$7+$O$4*U$7+$W$4*L$7)"
"($F$4*K7+$O$4*U7+$W$4*W7/100)/($F$4*K$7+$O$4*U$7+$W$4*W$7/100)"
"($F$4*L7+$O$4*U7+$W$4*W7/100)/($F$4*L$7+$O$4*U$7+$W$4*W$7/100)"
"IF(ROUNDUP(100*Y9,2)>89,""A"",IF(ROUNDUP(100*Y9,2)>84,""B+"",IF(ROUNDUP(100*Y9,2)>79,""B"",IF(ROUNDUP(100*Y9,2)>74,""C+"",IF(ROUNDUP(100*Y9,2)>69,""C"",IF(ROUNDUP(100*Y9,2)>64,""D+"",IF(ROUNDUP(100*Y9,2)>59,""D"",""F"")))))))"
"COUNTA(E9:E17)"
"COUNTIF(AC8:AC17,""A"")"
"(AC19)/SUM(AC$19:AC$26)"
"COUNTA(C9:C17)"
"AVERAGE(E9:E17)"
"COUNTIF(AC8:AC17,""B"")+COUNTIF(AC8:AC17,""B+"")"
"MEDIAN(E9:E17)"
"COUNTIF(AC8:AC17,""C"")+COUNTIF(AC8:AC17,""C+"")"
"MODE(E9:E17)"
"COUNTIF(AC8:AC17,""D"")+COUNTIF(AC8:AC17,""D+"")"
"COUNTIF(AC8:AC17,""F"")"
"STDEVP(E9:E17)"
"COUNTIF(AC8:AC17,""N"")"
"COUNTIF(AC8:AC17,""W"")+COUNTIF(AC8:AC17,""W1"")+COUNTIF(AC8:AC17,""W2"")"
"COUNTA(AC8:AC17)-SUM(AC19:AC25)"
"SUM(AC19:AC26)"
"NOW()"
"F4+M4+S4"
"B20"
"SUM(L7:P7)"
"IF(COUNTBLANK(E7:H7)>COUNTBLANK(E$7:H$7),0,"""")"
"IF(SUM(E$7:I$7)<>0,SUM(E7:I7)/SUM(E$7:I$7),0)"
"IF(SUM(L$7:P$7)<>0,MIN(SUM(L7:P7)/SUM(L$7:P$7),$Q$3),0)"
"($F$4*J7+$M$4*Q7+$S$4*J7)/($F$4*J$7+$M$4*Q$7+$S$4*J$7)"
"($F$4*J7+$M$4*Q7+$S$4*S7/100)/($F$4*J$7+$M$4*Q$7+$S$4*S$7/100)"
"IF(ROUNDUP(100*U9,2)>89,""A"",IF(ROUNDUP(100*U9,2)>84,""B+"",IF(ROUNDUP(100*U9,2)>79,""B"",IF(ROUNDUP(100*U9,2)>74,""C+"",IF(ROUNDUP(100*U9,2)>69,""C"",IF(ROUNDUP(100*U9,2)>64,""D+"",IF(ROUNDUP(100*U9,2)>59,""D"",""F"")))))))"
"COUNTA(E9:E17)"
"COUNTIF(V8:V17,""A"")"
"(X19)/SUM(X$19:X$26)"
"COUNTA(C9:C17)"
"AVERAGE(E9:E17)"
"COUNTIF(V8:V17,""B"")+COUNTIF(V8:V17,""B+"")"
"MEDIAN(E9:E17)"
"COUNTIF(V8:V17,""C"")+COUNTIF(V8:V17,""C+"")"
"MODE(E9:E17)"
"COUNTIF(V8:V17,""D"")+COUNTIF(V8:V17,""D+"")"
"COUNTIF(V8:V17,""F"")"
"STDEVP(E9:E17)"
"COUNTIF(V8:V17,""N"")"
"COUNTIF(V8:V17,""W"")+COUNTIF(V8:V17,""W1"")+COUNTIF(V8:V17,""W2"")"
"COUNTA(V8:V17)-SUM(V19:V25)"
"SUM(V19:V26)"
"SUM(C2:G2)"
"Names!B1"
"Names!C1"
"Names!G1"
"Names!$A:$A"
"Names!$B:$B"
"'Homework Grade'!E5"
"ROUND(((E6*E5)+(F6*F5)+(G6*G5)+(H6*H5)+(J6*J5)),2)"
"HLOOKUP(C6,$Z$24:$AK$25,2)"
"'Test Grade'!C6"
"'Quiz Grade'!C6"
"'Notebook Grade'!C6"
"'Homework Grade'!C6"
"'Participation Grade'!C6"
"ROUND(((E7*E5)+(F7*F5)+(G7*G5)+(H7*H5)+(J7*J5)),2)"
"ROUND(((E8*E5)+(F8*F5)+(G8*G5)+(H8*H5)+(J8*J5)),2)"
"ROUND(((E9*E5)+(F9*F5)+(G9*G5)+(H9*H5)+(J9*J5)),2)"
"ROUND(((E10*E5)+(F10*F5)+(G10*G5)+(H10*H5)+(J10*J5)),2)"
"ROUND(((E11*E5)+(F11*F5)+(G11*G5)+(H11*H5)+(J11*J5)),2)"
"ROUND(((E12*E5)+(F12*F5)+(G12*G5)+(H12*H5)+(J12*J5)),2)"
"ROUND(((E13*E5)+(F13*F5)+(G13*G5)+(H13*H5)+(J13*J5)),2)"
"ROUND(((E14*E5)+(F14*F5)+(G14*G5)+(H14*H5)+(J14*J5)),2)"
"ROUND(((E15*E5)+(F15*F5)+(G15*G5)+(H15*H5)+(J15*J5)),2)"
"ROUND(((E16*E5)+(F16*F5)+(G16*G5)+(H16*H5)+(J16*J5)),2)"
"ROUND(((E17*E5)+(F17*F5)+(G17*G5)+(H17*H5)+(J17*J5)),2)"
"ROUND(((E18*E5)+(F18*F5)+(G18*G5)+(H18*H5)+(J18*J5)),2)"
"ROUND(((E19*E5)+(F19*F5)+(G19*G5)+(H19*H5)+(J19*J5)),2)"
"ROUND(((E20*E5)+(F20*F5)+(G20*G5)+(H20*H5)+(J20*J5)),2)"
"ROUND(((E21*E5)+(F21*F5)+(G21*G5)+(H21*H5)+(J21*J5)),2)"
"ROUND(((E22*E5)+(F22*F5)+(G22*G5)+(H22*H5)+(J22*J5)),2)"
"ROUND(((E23*E5)+(F23*F5)+(G23*G5)+(H23*H5)+(J23*J5)),2)"
"ROUND(((E24*E5)+(F24*F5)+(G24*G5)+(H24*H5)+(J24*J5)),2)"
"Names!W22"
"Names!W21-0.0051"
"Names!W20-0.0051"
"Names!W19-0.0051"
"Names!W18-0.0051"
"Names!W17-0.0051"
"Names!W16-0.0051"
"Names!W15-0.0051"
"Names!W14-0.0051"
"Names!W13-0.0051"
"Names!W12-0.0051"
"Names!W11-0.0051"
"ROUND(((E25*E5)+(F25*F5)+(G25*G5)+(H25*H5)+(J25*J5)),2)"
"ROUND(((E26*E5)+(F26*F5)+(G26*G5)+(H26*H5)+(J26*J5)),2)"
"ROUND(((E27*E5)+(F27*F5)+(G27*G5)+(H27*H5)+(J27*J5)),2)"
"ROUND(((E28*E5)+(F28*F5)+(G28*G5)+(H28*H5)+(J28*J5)),2)"
"ROUND(((E29*E5)+(F29*F5)+(G29*G5)+(H29*H5)+(J29*J5)),2)"
"ROUND(((E30*E5)+(F30*F5)+(G30*G5)+(H30*H5)+(J30*J5)),2)"
"ROUND(((E31*E5)+(F31*F5)+(G31*G5)+(H31*H5)+(J31*J5)),2)"
"ROUND(((E32*E5)+(F32*F5)+(G32*G5)+(H32*H5)+(J32*J5)),2)"
"ROUND(((E33*E5)+(F33*F5)+(G33*G5)+(H33*H5)+(J33*J5)),2)"
"ROUND(((E34*E5)+(F34*F5)+(G34*G5)+(H34*H5)+(J34*J5)),2)"
"ROUND(((E35*E5)+(F35*F5)+(G35*G5)+(H35*H5)+(J35*J5)),2)"
"ROUND(((E36*E5)+(F36*F5)+(G36*G5)+(H36*H5)+(J36*J5)),2)"
"ROUND(((E37*E5)+(F37*F5)+(G37*G5)+(H37*H5)+(J37*J5)),2)"
"ROUND(((E38*E5)+(F38*F5)+(G38*G5)+(H38*H5)+(J38*J5)),2)"
"ROUND(((E39*E5)+(F39*F5)+(G39*G5)+(H39*H5)+(J39*J5)),2)"
"ROUND(((E40*E5)+(F40*F5)+(G40*G5)+(H40*H5)+(J40*J5)),2)"
"COUNT('Test Grade'!E5:N5)"
"COUNT('Quiz Grade'!E5:R5)"
"Names!U11"
"Names!AA25"
"Names!AA25"
"Names!AA25"
"Names!B1"
"Names!C1"
"Names!C2"
"Names!$A:$A"
"Names!$B:$B"
"SUM(E5:IV5)+0.001"
"D6/D5"
"SUM(E6:IV6)"
"D7/D5"
"D8/D5"
"D9/D5"
"D10/D5"
"D11/D5"
"D12/D5"
"D13/D5"
"D14/D5"
"D15/D5"
"D16/D5"
"D17/D5"
"D18/D5"
"D19/D5"
"D20/D5"
"D21/D5"
"D22/D5"
"D23/D5"
"D24/D5"
"D25/D5"
"D26/D5"
"D27/D5"
"D28/D5"
"D29/D5"
"D30/D5"
"D31/D5"
"D32/D5"
"D33/D5"
"D34/D5"
"D35/D5"
"D36/D5"
"D37/D5"
"D38/D5"
"D39/D5"
"D40/D5"
"Names!B1"
"Names!D1"
"Names!D2"
"Names!$A:$A"
"Names!$B:$B"
"SUM(E5:IV5)+0.001"
"D6/D5"
"SUM(E6:IV6)"
"D7/D5"
"D8/D5"
"D9/D5"
"D10/D5"
"D11/D5"
"D12/D5"
"D13/D5"
"D14/D5"
"D15/D5"
"D16/D5"
"D17/D5"
"D18/D5"
"D19/D5"
"D20/D5"
"D21/D5"
"D22/D5"
"D23/D5"
"D24/D5"
"D25/D5"
"D26/D5"
"D27/D5"
"D28/D5"
"D29/D5"
"D30/D5"
"D31/D5"
"D32/D5"
"D33/D5"
"D34/D5"
"D35/D5"
"D36/D5"
"D37/D5"
"D38/D5"
"D39/D5"
"D40/D5"
"Names!B1"
"Names!E1"
"Names!E2"
"Names!$A:$A"
"Names!$B:$B"
"SUM(E5:IV5)+0.001"
"D6/D5"
"SUM(E6:IV6)"
"D7/D5"
"D8/D5"
"D9/D5"
"D10/D5"
"D11/D5"
"D12/D5"
"D13/D5"
"D14/D5"
"D15/D5"
"D16/D5"
"D17/D5"
"D18/D5"
"D19/D5"
"D20/D5"
"D21/D5"
"D22/D5"
"D23/D5"
"D24/D5"
"D25/D5"
"D26/D5"
"D27/D5"
"D28/D5"
"D29/D5"
"D30/D5"
"D31/D5"
"D32/D5"
"D33/D5"
"D34/D5"
"D35/D5"
"D36/D5"
"D37/D5"
"D38/D5"
"D39/D5"
"D40/D5"
"Names!B1"
"Names!F1"
"Names!F2"
"Names!$A:$A"
"Names!$B:$B"
"SUM(F5:IV5)+0.001"
"(COUNT(F5:AS5))"
"D6/D5"
"SUM(F6:IV6)"
"E5-(COUNT(F6:AS6))"
"D7/D5"
"E5-(COUNT(F7:AS7))"
"D8/D5"
"E5-(COUNT(F8:AS8))"
"D9/D5"
"E5-(COUNT(F9:AS9))"
"D10/D5"
"E5-(COUNT(F10:AS10))"
"D11/D5"
"E5-(COUNT(F11:AS11))"
"D12/D5"
"E5-(COUNT(F12:AS12))"
"D13/D5"
"E5-(COUNT(F13:AS13))"
"D14/D5"
"E5-(COUNT(F14:AS14))"
"D15/D5"
"E5-(COUNT(F15:AS15))"
"D16/D5"
"E5-(COUNT(F16:AS16))"
"D17/D5"
"E5-(COUNT(F17:AS17))"
"D18/D5"
"E5-(COUNT(F18:AS18))"
"D19/D5"
"E5-(COUNT(F19:AS19))"
"D20/D5"
"E5-(COUNT(F20:AS20))"
"D21/D5"
"E5-(COUNT(F21:AS21))"
"D22/D5"
"E5-(COUNT(F22:AS22))"
"D23/D5"
"E5-(COUNT(F23:AS23))"
"D24/D5"
"E5-(COUNT(F24:AS24))"
"D25/D5"
"E5-(COUNT(F25:AS25))"
"D26/D5"
"E5-(COUNT(F26:AS26))"
"D27/D5"
"E5-(COUNT(F27:AS27))"
"D28/D5"
"E5-(COUNT(F28:AS28))"
"D29/D5"
"E5-(COUNT(F29:AS29))"
"D30/D5"
"E5-(COUNT(F30:AS30))"
"D31/D5"
"E5-(COUNT(F31:AS31))"
"D32/D5"
"E5-(COUNT(F32:AS32))"
"D33/D5"
"E5-(COUNT(F33:AS33))"
"D34/D5"
"E5-(COUNT(F34:AS34))"
"D35/D5"
"E5-(COUNT(F35:AS35))"
"D36/D5"
"E5-(COUNT(F36:AS36))"
"D37/D5"
"E5-(COUNT(F37:AS37))"
"D38/D5"
"E5-(COUNT(F38:AS38))"
"D39/D5"
"E5-(COUNT(F39:AS39))"
"D40/D5"
"E5-(COUNT(F40:AS40))"
"Names!B1"
"Names!G1"
"Names!G2"
"Names!$A:$A"
"Names!$B:$B"
"SUM(E5:IV5)+0.001"
"D6/D5"
"SUM(E6:IV6)"
"D7/D5"
"D8/D5"
"D9/D5"
"D10/D5"
"D11/D5"
"D12/D5"
"D13/D5"
"D14/D5"
"D15/D5"
"D16/D5"
"D17/D5"
"D18/D5"
"D19/D5"
"D20/D5"
"D21/D5"
"D22/D5"
"D23/D5"
"D24/D5"
"D25/D5"
"D26/D5"
"D27/D5"
"D28/D5"
"D29/D5"
"D30/D5"
"D31/D5"
"D32/D5"
"D33/D5"
"D34/D5"
"D35/D5"
"D36/D5"
"D37/D5"
"D38/D5"
"D39/D5"
"D40/D5"
"Names!B1"
"Names!$B:$B"
"Names!$B:$B"
"Names!B7"
"Names!B1"
"Names!$B:$B"
"RIGHT(B10,4)"
"ROUND(100*SUM(P10:R10)/SUM($P$8:$R$8),0)"
"ROUND(100*SUM(V10:AZ10)/SUM($V$8:$AZ$8),0)"
"ROUND(100*SUM(T10)/SUM($T$8),0)"
"ROUND((G10*$G$2+I10*$I$2)*(10/7.5),0)"
"IF(K10>=$G$4,""A"",IF(AND(K10>=$H$4,K10<$G$4), ""B"",IF(AND(K10>=$I$4,K10<$H$4),""C"",IF(AND(K10>=$J$4,K10<$I$4),""D"", IF(K10<$J$4, ""E"")))))"
"ROUND((G10*$G$2+I10*$I$2+J10*$J$2),0)"
"ROUND(100*SUM(V11:BG11)/SUM($V$8:$BG$8),0)"
"COUNT(D10:D57)"
"AVERAGE(P10:P54)"
"AVERAGE(Q10:Q57)"
"MEDIAN(P10:P54)"
"MEDIAN(Q10:Q57)"
"SUM(P10:P54)"
"SUM(Q10:Q57)"
"COUNT(P10:P54)"
"COUNT(Q10:Q57)"
"FREQUENCY(P10:P57,P69:P70)"
"FREQUENCY(P10:P57,P70:P71)"
"FREQUENCY(P10:P57,P71:P72)"
"FREQUENCY(P10:P57,P72:P73)"
"FREQUENCY(P10:P57,P73:P74)"
"1*P$8"
"0.899*P$8"
"0.799*P$8"
"0.699*P$8"
"0.599*P$8"
"(0.25*K12)+(0.25*L12)+(0.1*M12)+(0.05*N12)+(0.35*O12)"
"VLOOKUP(G12,$T$10:$U$21,2)"
"VLOOKUP(B12,$R$10:$S$22,2)"
"(0.4*K23)+(0.1*L23)+(0.1*M23)+(0.4*N23)"
"(0.3*K35)+(0.3*L35)+(0*M35)+(0.4*N35)"
"(0.3*K45)+(0.15*L45)+(0.1*M45)+(0.15*N45)+(0.3*O45)"
"IF(AVERAGE(Exams)>Final,AVERAGE(Exams),0.5*AVERAGE(Exams)+0.5*Final)"
"IF(RegularHomework>ExamAverage,0.1*ExcelHomework+0.1*RegularHomework+0.8*ExamAverage,0.1*ExcelHomework+0.9*ExamAverage)"
"SUM(B4:I4)"
"J4/$J$27*100"
"SUM(L4:AD4)"
"AE4/$AE$27*100"
"AN4*100/60"
"IF(AH4>0,(AG4+AH4)/($AG$27+$AH$27)*100,AG4/$AG$27*100)"
"AF4*0.2+K4*0.15+IF(AI4>0,AI4*0.4,40)+IF(AJ4>0,AJ4/$AJ$27*25,AI4*0.25)"
"VLOOKUP(AK4,$AO$5:$AP$15,2)"
"AO8-4"
"SUM(B27:I27)-30"
"AVERAGEA(B4:B25)"
"STDEVPA(B4:B25)"
"MAX(B4:B25)"
"(SUM(B8:F8) - MIN(B8:F8))*27/80 + 0.35*G8 +SUM(H8:O8)*27/160 + P8 + Q8"
"1"
"(D60+D26)/2"
"D26"
"D60"
"AVERAGE(F8:F15)"
"STDEV(F8:F15)"
"MAX(F8:F15)"
"MIN(F8:F15)"
"47+10"
"60+20"
"A8"
"C8"
"AVERAGE(G26,J26,M26)"
"(E26+F26+(E$25-E26)/2)/($E$25+$F$25)"
"5+3"
"(H26+I26)/($H$25+$I$25)"
"(K26+L26)/($K$25+$L$25)"
"40+12"
"28"
"24+7"
"(E30+F30)/($E$25+$F$25)"
"50+5"
"30+11"
"20+3"
"SUM(F43:M43)"
"C8"
"SUM(F44:M44)/$O$43"
"J6"
"SUM(I59:CC59)"
"SUM(I60:CC60)/$D$59"
"J8/J$7"
"LINEST(D60:D67,D26:D33,1,1)"
"DCOUNT(Lettergrades,,I80:I81)"
"C8"
"H8"
"G8"
"F8"
"E8"
"LINEST(F90:F123,E90:E123,1,1)"
"+AF3+AG3"
"AVERAGE(AD3:AE3,AH3)"
"(AD3+AE3+AH3-MIN(AD3,AE3,AH3))/2"
"B3+C3+D3+E3+F3+G3+H3+I3+J3+K3+L3+M3+N3+O3+P3+Q3+R3"
"+AK3*100/$AK$24"
"+S3+T3+U3+V3+W3+X3+Y3+Z3+AA3+AB3+AC3"
"+AM3/$AM$24*100"
"+(6*AI3+1.5*(AL3+AN3))/9+AP3"
"+AQ3/AQ$24*100"
"+(6*AJ3+1.5*(AL3+AN3))/9+AP3"
"+AS3/$AS$24*100"
"+AF6"
"+AM6/$AM$24*100+AG6"
"(B19+C19+D19+E19+F19+G19+H19+I19+J19+K19+L19+M19+N19+O19+P19+Q19+R19)*16/14"
"AVERAGE(B4:B21)"
"MAX(AK4:AK22)"
"MAX(AM3:AM22)"
"MEDIAN(B4:B24)"
"1-24/60"
"0.125+C2"
"(75-21)/75"
"E2"
"0.8*15/15+0.2*1"
"D2"
"F2"
"IF(AVERAGE(AE2:AF2)>AF2,AVERAGE(AE2:AF2),AF2)"
"AVERAGE(G2:O2)"
"AVERAGE(Q2:AC2)"
"0.4*AJ2+0.6*AK2"
"0.2*AG2+0.25*AH2+0.25*AI2+0.3*AL2"
"1-23/60"
"59/75"
"21/22"
"(75-15)/75"
"0.5*23/25+0.5*0-0.2"
"1-18.5/60"
"(75-16)/75"
"25/37"
"1-23.5/60"
"(75-20)/75"
"23/27"
"19/25"
"29/29"
"0.8*15/15+0.2*1-10%"
"18/19"
"7/23"
"22/23"
"1-19/60"
"(75-14)/75"
"0.5*25/37+0.5"
"55/75"
"1-27.5/60"
"34/37"
"1-22/60"
"(75-23)/75"
"13/27"
"AVERAGE(C2:C12)"
"1-9/35"
"0.05+C2"
"21/21*0.8+0.2*0-0.1"
"10/10*0.8+0.2*0.33-0.05"
"4/4*0.8+0.2*0"
"6/6*0.8+0.2*0"
"7/7*0.8+0.2*0"
"0.8*5/5+0.2*0"
"0.8*6/8+0.2*0"
"1/8"
"4/6"
"0.25*0.8+0.25*0.7+0.25*0.6+0.25*0.6"
"3.4/4"
"SUM(E2:Q2)/12"
"SUM(R2:X2)/7"
"AVERAGE(Z2:AA2)"
"D2"
"0.7*AD2+0.3*AE2"
"0.3*AF2+0.15*AC2+0.55*AB2"
"0.1+AG2"
"1-10/35"
"4/5*0.8+0.2*1"
"7/7*0.8+0.2*0.333"
"5/5*0.8+0.2*0"
"4/8"
"4.5/6"
"4.75/7"
"0.2*1+0.2*1+0.2*0.75+0.2*0.75+0.2*1"
"3.5/4"
"3/5"
"1-10.5/35"
"4/21*0.8"
"7/7*0.8+0.2*0-0.3"
"2/8"
"2.75/4"
"21/21*0.8+0.2"
"6/10*0.8+0.2*0"
"3.5/4*0.8+0.2*0.5"
"6/6*0.8+0.2*0.5"
"0.25/6+0.5"
"3/7"
"0.2*0.5+0.2*0.5+0.2*0.5+0.2*1+0.2*0.5"
"1-16/35"
"17/21*0.8"
"3.5/4*0.8+0.2*0"
"1-8.5/35"
"0.8*17/21"
"4/4*0.8+0.2*1"
"(0.25+0.33)/8"
"4/7"
"3.75/4"
"2.9/4"
"3.7/4"
"1-3/35"
"21/21*0.8+0"
"10/10*0.8+0.2*1"
"3/4*0.8+0.2*0"
"5/8"
"4.75/8"
"5.5/6"
"5.67/7"
"10/10*0.8+0.2*0.33"
"7/8"
"1-11/35"
"9.333/10*0.8+0.2*0"
"1.92/8"
"5.25/7"
"12/21*0.8"
"10/10*0.8+0.2*0*0.67-0.05"
"1-1.67/8"
"5.84/7"
"4.7/5"
"1-19.5/35"
"17/21*0.8+0.2"
"8/10*0.8+0.2*0*0.33-0.05"
"6/7*0.8+0.2*0.5"
"1-16.5/35"
"21/21*0.8+0.2*0"
"8/10*0.8+0.2*0.33-0.05"
"3/4*0.8+0.2*0.75"
"5/6*0.8+0.2*1"
"0.8*4.5/5+0.2*0"
"3/8"
"34.5/35"
"0%"
"1-13.5/35"
"20/21*0.8+0.2"
"6.67/10*0.8+0.2*0*0.33-0.05"
"6/7*0.8+0.2*0"
"3/6*0.8+0.2*0.5"
"2.83/7"
"AVERAGE(C2:C15)"
"1-25/35"
"0.8*17/21+0.2"
"AVERAGE(C2:C21)"
"SUM(C2:L2)/10"
"SUM(M2:Q2)/5"
"AVERAGE(R2:S2)"
"AVERAGE(C2:C48)"
"SUM(E4:F4)"
"SUM(R4:AX4)"
"AVERAGE(B5:C5)"
"G5/100*100"
"LOOKUP(H5,$E$58:$E$197,$F$58:$F$197)"
"(SUM(J5:O5)-(MIN(J5:O5)))/(COUNT(J5:O5)-1)"
"AY5/$AY$4*100"
"(D5*0.3)+(I5*0.15)+(Q5*0.1)+(BB5*0.15)+(BC5*0.2)+(BA5*0.1)"
"A5"
"G6/$G$4*100"
"AVERAGE(J43:O43)"
"(D43*0.55)+(I43*0.175)+(#REF!*0.175)+(BA43*0.1)"
"#REF!/#REF!*100"
"E59+1"
"F119+0.1"
"E7"
"E5/D5"
"E13"
"K13"
"SUM(J5:J7)"
"K25"
"(E7*D7) + (E13*D13) + (K13*J13) + (K25*J25)"
"IF(O14>89.99%,""A"",IF(O14>79.99%,""B"", IF(O14>69.99%,""C"",IF(O14>59.99%,""D"",""F""))))"
"SUM(J17:J20)"
"SUM(C21:C25)"
"C33/B33"
"E33*D33"
"SUM(B33:B38)"
"B44/$B$50"
"C4/B4"
"E4*D4"
"SUM(B4:B9)"
"C4/B4"
"B4/$B$10"
"E4*D4"
"SUM(B4:B8)"
"SUM(F4:F9)"
"SUM(B5:U5)"
"(B5+C5+D5+E5+H5+I5+L5+M5+O5+P5+S5+T5)"
"B21/60*100"
"F5+G5+J5+N5+Q5+U5"
"E21/90*100"
"K5+R5"
"H21/150*100"
"M21/300*100"
"(B5+C5+D5+E5+H5+I5+L5+M5+O5+P5+S5+T5)/12"
"(F5+G5+J5+N5+Q5+U5)/6"
"(K5+R5)/2"
"C21*0.2+F21*0.3+I21*0.5"
"SUM(B5:U5)"
"(SUMPRODUCT(A6:U6,A$5:U$5))/V$5"
"(B5+C5+D5+E5+H5+I5+L5+M5+O5+P5+S5+T5)"
"B23/60*100"
"F5+G5+J5+N5+Q5+U5"
"E23/90*100"
"K5+R5"
"H23/150*100"
"C23*0.2+F23*0.3+I23*0.5"
"(B5+C5+D5+E5+H5+I5+L5+M5+O5+P5+S5+T5)/12"
"(F5+J5+Q5+2*(G5+N5+U5))/9"
"(K5+R5)/2"
"C23*0.2+F23*0.3+I23*0.5"
"(B5+1)"
"COUNTIF(C5:C201,""Yes"")"
"SUM(D5:D201)"
"SUM(D5:D201)"
"SUM(D5:D120)"
"SUM(D121:D201)"
"COUNTIF(C5:C201,""Yes"")"
"(B201-B209)"
"COUNTIF(C5:C120,"""")"
"COUNTIF(C121:C201,"""")"
"B6*B8"
"(B10*(B12+B17)*B20*1+B24)*B26*B28*B30"
"(B13+B14)/B15"
"0.79*(0.01*B18)^0.77"
"1+0.7*(B31-1)"
"SUM(B35:B37)"
"B6*(B43+B46)"
"(0.35*B44+50)*B45/60"
"(0.16*B47)/60"
"721+372"
"B6*(0.16*B50)/60"
"35*4*25.4"
"B6*B53*B54*B55/1850"
"(1.875+2.375)*25.4"
"40*2.44"
"10*2.26"
"120"
"SUM(B59:B61)+B52+B49+B42+B5+B38"
"0.22"
"33%*B67"
"(B67+B68)"
"B70*B69"
"B74*50/3600"
"B63/B77"
"B78+B75+B71"
"B95+B63"
"B63/B94"
"B97+B92+B88"
"3*10000"
"4000*3"
"47500*0.15"
"2500*4"
"2200*50"
"SUM(A7:A9)"
"SUM(L7:L11)"
"31500-L7"
"2500*3"
"SUM(H17:H18)"
"SUM(B17:B20)"
"100000-20000-7125"
"30000-22500"
"SUM(F41:F44)-E43"
"20000*11"
"20000*5"
"D48-E49"
"1000*11"
"5*1000"
"2000*100"
"12*5000"
"5*5000"
"13*3000"
"2000*100*0.09*1/12"
"23000*0.02"
"SUM(D61:D62)"
"+E49+E52+E57"
"25000-1960"
"SUM(E75:E76)-D77"
"F3+G3/60+H3/3600"
"3.14159265/180"
"F2+G2/60+H2/3600"
"(J2+K2/60+L2/3600)/15"
"$S$1+1.0027379093*S5-$S$3"
"T5-(B5+C5/60+D5/3600)"
"1/(SIN(-1*$U$1*((ABS(F5)+G5/60+H5/3600)))*SIN($U$1*$S$2)+COS($U$1*((ABS(F5)+G5/60+H5/3600)))*COS($U$1*$S$2)*COS($U$1*U5*15))"
"J5"
"AVERAGE(M5:M14)/K5/L5"
"STDEV(M5:M14)/K5/L5"
"AVERAGE(P5:P14)/N5/O5"
"STDEV(P5:P14)/N5/O5"
"X5-Z5"
"(Y5^2+AA5^2)^0.5"
"-2.5*LOG10(AB5)"
"0.43429448*AC5/AB5"
"$AF$5-AF5"
"V5"
"AD5+AG5"
"AE5"
"AF5-AD5+AH5*$AT$22"
"AH5"
"AH15"
"AH25"
"AH35"
"AH45"
"STDEV(P15:P24)/N15/N24"
"-2.5*LOG10(AB15)"
"1/(SIN($U$1*((ABS(F25)+G25/60+H25/3600)))*SIN($U$1*$S$2)+COS($U$1*((ABS(F25)+G25/60+H25/3600)))*COS($U$1*$S$2)*COS($U$1*U25*15))"
"-2.5*LOG10(AB25)"
"1/(SIN($U$1*((ABS(F35)+G35/60+H35/3600)))*SIN($U$1*$S$2)+COS(1*$U$1*((ABS(F35)+G35/60+H35/3600)))*COS($U$1*$S$2)*COS($U$1*U35*15))"
"-2.5*LOG10(AB35)"
"-2.5*LOG10(AB45)"
"A55"
"1/(SIN(-1*$U$1*((ABS(F55)+G55/60+H55*3600)))*SIN($U$1*$S$2)+COS(-1*$U$1*((ABS(F55)+G55/60+H55*3600)))*COS($U$1*$S$2)*COS($U$1*U55*15))"
"-2.5*LOG10(AB55)"
"-2.5*LOG10(AB65)"
"-2.5*LOG10(AB75)"
"-2.5*LOG10(AB85)"
"-2.5*LOG10(AB95)"
"-2.5*LOG10(AB105)"
"-2.5*LOG10(AB115)"
"-2.5*LOG10(AB125)"
"-2.5*LOG10(AB135)"
"-2.5*LOG10(AB145)"
"-2.5*LOG10(AB155)"
"-2.5*LOG10(AB165)"
"SUM(C11:C13)"
"SUM(D14:D21)"
"SUM(C25:C26)"
"SUM(D27:D29)"
"SUM(D30:D34)"
"SUM(C70:C71)"
"+C20-D20"
"+E20/D20"
"+C20-C21"
"B10*SUM(B38:B43)+C10*SUM(C38:C43)+D10*SUM(D38:D43)+E10*SUM(E38:E43)+F10*SUM(F38:F43)+G10*SUM(G38:G43)-0.5*SUM(B30:G35)"
"B22-B30-B38"
"B23+B30-B31-B39"
"SUMPRODUCT($B$6:$G$6,B22:G22)"
"SUMPRODUCT($B$7:$G$7,B22:G22)"
"SUMPRODUCT($B$8:$G$8,B22:G22)"
"24*16*4"
"24*16*2"
"24*16*3"
"B13-B38"
"SUM(O2:O66)/62"
"6.38*10^3"
"(C6/(C6+C5))^2"
"SQRT(((C12*C13)/(1+(C14/C13))))"
"6.67*10^-11"
"7.35*10^22"
"C20+C21"
"SQRT(((4*3.1415927^2*C24^3)/(C22*C23)))"
"C26/(60*60)"
"C22"
"((C32*C33)/((C32*C33/C30)-(C31^2/2)))-C30"
"C35*0.98"
"SQRT(C39/C40)*C41"
"(2*3.1415927*SQRT((C40/C39)))/2"
"A2+1"
"IF(ISBLANK('mag per year'!AD3),"""",'mag per year'!AD3)"
"QUARTILE($A$2:$A$8,1)"
"IF(OR($A$2<$B$6,$A$2>$B$8),$A$2,#N/A)"
"IF(OR(AND($A$2<$B$5,$A$2>=$B$6),AND($A$2>$B$7,$A$2<=$B$8)),$A$2,#N/A)"
"IF(OR(AND($A$2<$B$2,$A$2>=$B$5),AND($A$2>$B$4,$A$2<=$B$7)),$A$2,"""")"
"$B$3"
"MIN($A$2:$A$8)-(MAX($A$2:$A$8)-MIN($A$2:$A$8))/14"
"AVERAGE($A$2:$A$8)"
"IF(ISBLANK('mag per year'!AE3),"""",'mag per year'!AE3)"
"QUARTILE($M$2:$M$8,1)"
"IF(OR($M$2<$N$6,$M$2>$N$8),$M$2,#N/A)"
"IF(OR(AND($M$2<$N$5,$M$2>=$N$6),AND($M$2>$N$7,$M$2<=$N$8)),$M$2,#N/A)"
"IF(OR(AND($M$2<$N$2,$M$2>=$N$5),AND($M$2>$N$4,$M$2<=$N$7)),$M$2,"""")"
"$N$3"
"MIN($M$2:$M$8)-(MAX($M$2:$M$8)-MIN($M$2:$M$8))/14"
"AVERAGE($M$2:$M$8)"
"IF(ISBLANK(sandstone!B3),"""",sandstone!B3)"
"QUARTILE($Y$2:$Y$16,1)"
"IF(OR($Y$2<$Z$6,$Y$2>$Z$8),$Y$2,#N/A)"
"IF(OR(AND($Y$2<$Z$5,$Y$2>=$Z$6),AND($Y$2>$Z$7,$Y$2<=$Z$8)),$Y$2,#N/A)"
"IF(OR(AND($Y$2<$Z$2,$Y$2>=$Z$5),AND($Y$2>$Z$4,$Y$2<=$Z$7)),$Y$2,"""")"
"$Z$3"
"MIN($Y$2:$Y$31)-(MAX($Y$2:$Y$31)-MIN($Y$2:$Y$31))/14"
"AVERAGE($Y$2:$Y$16)"
"IF(ISBLANK(sandstone!B3),"""",sandstone!B3)"
"QUARTILE($AK$2:$AK$16,1)"
"IF(OR($AK$2<$AL$6,$AK$2>$AL$8),$AK$2,#N/A)"
"IF(OR(AND($AK$2<$AL$5,$AK$2>=$AL$6),AND($AK$2>$AL$7,$AK$2<=$AL$8)),$AK$2,#N/A)"
"IF(OR(AND($AK$2<$AL$2,$AK$2>=$AL$5),AND($AK$2>$AL$4,$AK$2<=$AL$7)),$AK$2,"""")"
"$AL$3"
"MIN($AK$2:$AK$31)-(MAX($AK$2:$AK$31)-MIN($AK$2:$AK$31))/14"
"AVERAGE($AK$2:$AK$16)"
"IF(ISBLANK(sandstone!B3),"""",sandstone!B3)"
"QUARTILE($AW$2:$AW$17,1)"
"IF(OR($AW$2<$AX$6,$AW$2>$AX$8),$AW$2,#N/A)"
"IF(OR(AND($AW$2<$AX$5,$AW$2>=$AX$6),AND($AW$2>$AX$7,$AW$2<=$AX$8)),$AW$2,#N/A)"
"IF(OR(AND($AW$2<$AX$2,$AW$2>=$AX$5),AND($AW$2>$AX$4,$AW$2<=$AX$7)),$AW$2,"""")"
"$AX$3"
"MIN($AW$2:$AW$33)-(MAX($AW$2:$AW$33)-MIN($AW$2:$AW$33))/14"
"AVERAGE($AW$2:$AW$17)"
"QUARTILE($A$2:$A$8,2)"
"IF(OR($A$3<$B$6,$A$3>$B$8),$A$3,#N/A)"
"IF(OR(AND($A$3<$B$5,$A$3>=$B$6),AND($A$3>$B$7,$A$3<=$B$8)),$A$3,#N/A)"
"IF(OR(AND($A$3<$B$2,$A$3>=$B$5),AND($A$3>$B$4,$A$3<=$B$7)),$A$3,"""")"
"$B$2"
"QUARTILE($M$2:$M$8,2)"
"IF(OR($M$3<$N$6,$M$3>$N$8),$M$3,#N/A)"
"IF(OR(AND($M$3<$N$5,$M$3>=$N$6),AND($M$3>$N$7,$M$3<=$N$8)),$M$3,#N/A)"
"IF(OR(AND($M$3<$N$2,$M$3>=$N$5),AND($M$3>$N$4,$M$3<=$N$7)),$M$3,"""")"
"$N$2"
"QUARTILE($Y$2:$Y$16,2)"
"IF(OR($Y$3<$Z$6,$Y$3>$Z$8),$Y$3,#N/A)"
"IF(OR(AND($Y$3<$Z$5,$Y$3>=$Z$6),AND($Y$3>$Z$7,$Y$3<=$Z$8)),$Y$3,#N/A)"
"IF(OR(AND($Y$3<$Z$2,$Y$3>=$Z$5),AND($Y$3>$Z$4,$Y$3<=$Z$7)),$Y$3,"""")"
"$Z$2"
"QUARTILE($AK$2:$AK$16,2)"
"IF(OR($AK$3<$AL$6,$AK$3>$AL$8),$AK$3,#N/A)"
"IF(OR(AND($AK$3<$AL$5,$AK$3>=$AL$6),AND($AK$3>$AL$7,$AK$3<=$AL$8)),$AK$3,#N/A)"
"IF(OR(AND($AK$3<$AL$2,$AK$3>=$AL$5),AND($AK$3>$AL$4,$AK$3<=$AL$7)),$AK$3,"""")"
"$AL$2"
"QUARTILE($AW$2:$AW$17,2)"
"IF(OR($AW$3<$AX$6,$AW$3>$AX$8),$AW$3,#N/A)"
"IF(OR(AND($AW$3<$AX$5,$AW$3>=$AX$6),AND($AW$3>$AX$7,$AW$3<=$AX$8)),$AW$3,#N/A)"
"IF(OR(AND($AW$3<$AX$2,$AW$3>=$AX$5),AND($AW$3>$AX$4,$AW$3<=$AX$7)),$AW$3,"""")"
"$AX$2"
"QUARTILE($A$2:$A$8,3)"
"IF(OR($A$4<$B$6,$A$4>$B$8),$A$4,#N/A)"
"IF(OR(AND($A$4<$B$5,$A$4>=$B$6),AND($A$4>$B$7,$A$4<=$B$8)),$A$4,#N/A)"
"IF(OR(AND($A$4<$B$2,$A$4>=$B$5),AND($A$4>$B$4,$A$4<=$B$7)),$A$4,"""")"
"QUARTILE($M$2:$M$8,3)"
"IF(OR($M$4<$N$6,$M$4>$N$8),$M$4,#N/A)"
"IF(OR(AND($M$4<$N$5,$M$4>=$N$6),AND($M$4>$N$7,$M$4<=$N$8)),$M$4,#N/A)"
"IF(OR(AND($M$4<$N$2,$M$4>=$N$5),AND($M$4>$N$4,$M$4<=$N$7)),$M$4,"""")"
"QUARTILE($Y$2:$Y$16,3)"
"IF(OR($Y$4<$Z$6,$Y$4>$Z$8),$Y$4,#N/A)"
"IF(OR(AND($Y$4<$Z$5,$Y$4>=$Z$6),AND($Y$4>$Z$7,$Y$4<=$Z$8)),$Y$4,#N/A)"
"IF(OR(AND($Y$4<$Z$2,$Y$4>=$Z$5),AND($Y$4>$Z$4,$Y$4<=$Z$7)),$Y$4,"""")"
"QUARTILE($AK$2:$AK$16,3)"
"IF(OR($AK$4<$AL$6,$AK$4>$AL$8),$AK$4,#N/A)"
"IF(OR(AND($AK$4<$AL$5,$AK$4>=$AL$6),AND($AK$4>$AL$7,$AK$4<=$AL$8)),$AK$4,#N/A)"
"IF(OR(AND($AK$4<$AL$2,$AK$4>=$AL$5),AND($AK$4>$AL$4,$AK$4<=$AL$7)),$AK$4,"""")"
"QUARTILE($AW$2:$AW$17,3)"
"IF(OR($AW$4<$AX$6,$AW$4>$AX$8),$AW$4,#N/A)"
"IF(OR(AND($AW$4<$AX$5,$AW$4>=$AX$6),AND($AW$4>$AX$7,$AW$4<=$AX$8)),$AW$4,#N/A)"
"IF(OR(AND($AW$4<$AX$2,$AW$4>=$AX$5),AND($AW$4>$AX$4,$AW$4<=$AX$7)),$AW$4,"""")"
"$B$2-1.5*($B$4-$B$2)"
"IF(OR($A$5<$B$6,$A$5>$B$8),$A$5,#N/A)"
"IF(OR(AND($A$5<$B$5,$A$5>=$B$6),AND($A$5>$B$7,$A$5<=$B$8)),$A$5,#N/A)"
"IF(OR(AND($A$5<$B$2,$A$5>=$B$5),AND($A$5>$B$4,$A$5<=$B$7)),$A$5,"""")"
"$B$9"
"$N$2-1.5*($N$4-$N$2)"
"IF(OR($M$5<$N$6,$M$5>$N$8),$M$5,#N/A)"
"IF(OR(AND($M$5<$N$5,$M$5>=$N$6),AND($M$5>$N$7,$M$5<=$N$8)),$M$5,#N/A)"
"IF(OR(AND($M$5<$N$2,$M$5>=$N$5),AND($M$5>$N$4,$M$5<=$N$7)),$M$5,"""")"
"$N$9"
"$Z$2-1.5*($Z$4-$Z$2)"
"IF(OR($Y$5<$Z$6,$Y$5>$Z$8),$Y$5,#N/A)"
"IF(OR(AND($Y$5<$Z$5,$Y$5>=$Z$6),AND($Y$5>$Z$7,$Y$5<=$Z$8)),$Y$5,#N/A)"
"IF(OR(AND($Y$5<$Z$2,$Y$5>=$Z$5),AND($Y$5>$Z$4,$Y$5<=$Z$7)),$Y$5,"""")"
"$Z$9"
"AVERAGE($Y$17:$Y$31)"
"$AL$2-1.5*($AL$4-$AL$2)"
"IF(OR($AK$5<$AL$6,$AK$5>$AL$8),$AK$5,#N/A)"
"IF(OR(AND($AK$5<$AL$5,$AK$5>=$AL$6),AND($AK$5>$AL$7,$AK$5<=$AL$8)),$AK$5,#N/A)"
"IF(OR(AND($AK$5<$AL$2,$AK$5>=$AL$5),AND($AK$5>$AL$4,$AK$5<=$AL$7)),$AK$5,"""")"
"$AL$9"
"AVERAGE($AK$17:$AK$31)"
"$AX$2-1.5*($AX$4-$AX$2)"
"IF(OR($AW$5<$AX$6,$AW$5>$AX$8),$AW$5,#N/A)"
"IF(OR(AND($AW$5<$AX$5,$AW$5>=$AX$6),AND($AW$5>$AX$7,$AW$5<=$AX$8)),$AW$5,#N/A)"
"IF(OR(AND($AW$5<$AX$2,$AW$5>=$AX$5),AND($AW$5>$AX$4,$AW$5<=$AX$7)),$AW$5,"""")"
"$AX$9"
"AVERAGE($AW$18:$AW$33)"
"$B$2-3*($B$4-$B$2)"
"IF(OR($A$6<$B$6,$A$6>$B$8),$A$6,#N/A)"
"IF(OR(AND($A$6<$B$5,$A$6>=$B$6),AND($A$6>$B$7,$A$6<=$B$8)),$A$6,#N/A)"
"IF(OR(AND($A$6<$B$2,$A$6>=$B$5),AND($A$6>$B$4,$A$6<=$B$7)),$A$6,"""")"
"$N$2-3*($N$4-$N$2)"
"IF(OR($M$6<$N$6,$M$6>$N$8),$M$6,#N/A)"
"IF(OR(AND($M$6<$N$5,$M$6>=$N$6),AND($M$6>$N$7,$M$6<=$N$8)),$M$6,#N/A)"
"IF(OR(AND($M$6<$N$2,$M$6>=$N$5),AND($M$6>$N$4,$M$6<=$N$7)),$M$6,"""")"
"$Z$2-3*($Z$4-$Z$2)"
"IF(OR($Y$6<$Z$6,$Y$6>$Z$8),$Y$6,#N/A)"
"IF(OR(AND($Y$6<$Z$5,$Y$6>=$Z$6),AND($Y$6>$Z$7,$Y$6<=$Z$8)),$Y$6,#N/A)"
"IF(OR(AND($Y$6<$Z$2,$Y$6>=$Z$5),AND($Y$6>$Z$4,$Y$6<=$Z$7)),$Y$6,"""")"
"$AL$2-3*($AL$4-$AL$2)"
"IF(OR($AK$6<$AL$6,$AK$6>$AL$8),$AK$6,#N/A)"
"IF(OR(AND($AK$6<$AL$5,$AK$6>=$AL$6),AND($AK$6>$AL$7,$AK$6<=$AL$8)),$AK$6,#N/A)"
"IF(OR(AND($AK$6<$AL$2,$AK$6>=$AL$5),AND($AK$6>$AL$4,$AK$6<=$AL$7)),$AK$6,"""")"
"$AX$2-3*($AX$4-$AX$2)"
"IF(OR($AW$6<$AX$6,$AW$6>$AX$8),$AW$6,#N/A)"
"IF(OR(AND($AW$6<$AX$5,$AW$6>=$AX$6),AND($AW$6>$AX$7,$AW$6<=$AX$8)),$AW$6,#N/A)"
"IF(OR(AND($AW$6<$AX$2,$AW$6>=$AX$5),AND($AW$6>$AX$4,$AW$6<=$AX$7)),$AW$6,"""")"
"$B$4+1.5*($B$4-$B$2)"
"IF(OR($A$7<$B$6,$A$7>$B$8),$A$7,#N/A)"
"IF(OR(AND($A$7<$B$5,$A$7>=$B$6),AND($A$7>$B$7,$A$7<=$B$8)),$A$7,#N/A)"
"IF(OR(AND($A$7<$B$2,$A$7>=$B$5),AND($A$7>$B$4,$A$7<=$B$7)),$A$7,"""")"
"$N$4+1.5*($N$4-$N$2)"
"IF(OR($M$7<$N$6,$M$7>$N$8),$M$7,#N/A)"
"IF(OR(AND($M$7<$N$5,$M$7>=$N$6),AND($M$7>$N$7,$M$7<=$N$8)),$M$7,#N/A)"
"IF(OR(AND($M$7<$N$2,$M$7>=$N$5),AND($M$7>$N$4,$M$7<=$N$7)),$M$7,"""")"
"$Z$4+1.5*($Z$4-$Z$2)"
"IF(OR($Y$7<$Z$6,$Y$7>$Z$8),$Y$7,#N/A)"
"IF(OR(AND($Y$7<$Z$5,$Y$7>=$Z$6),AND($Y$7>$Z$7,$Y$7<=$Z$8)),$Y$7,#N/A)"
"IF(OR(AND($Y$7<$Z$2,$Y$7>=$Z$5),AND($Y$7>$Z$4,$Y$7<=$Z$7)),$Y$7,"""")"
"$AL$4+1.5*($AL$4-$AL$2)"
"IF(OR($AK$7<$AL$6,$AK$7>$AL$8),$AK$7,#N/A)"
"IF(OR(AND($AK$7<$AL$5,$AK$7>=$AL$6),AND($AK$7>$AL$7,$AK$7<=$AL$8)),$AK$7,#N/A)"
"IF(OR(AND($AK$7<$AL$2,$AK$7>=$AL$5),AND($AK$7>$AL$4,$AK$7<=$AL$7)),$AK$7,"""")"
"$AX$4+1.5*($AX$4-$AX$2)"
"IF(OR($AW$7<$AX$6,$AW$7>$AX$8),$AW$7,#N/A)"
"IF(OR(AND($AW$7<$AX$5,$AW$7>=$AX$6),AND($AW$7>$AX$7,$AW$7<=$AX$8)),$AW$7,#N/A)"
"IF(OR(AND($AW$7<$AX$2,$AW$7>=$AX$5),AND($AW$7>$AX$4,$AW$7<=$AX$7)),$AW$7,"""")"
"$B$4+3*($B$4-$B$2)"
"IF(OR($A$8<$B$6,$A$8>$B$8),$A$8,#N/A)"
"IF(OR(AND($A$8<$B$5,$A$8>=$B$6),AND($A$8>$B$7,$A$8<=$B$8)),$A$8,#N/A)"
"IF(OR(AND($A$8<$B$2,$A$8>=$B$5),AND($A$8>$B$4,$A$8<=$B$7)),$A$8,"""")"
"$B$4"
"$N$4+3*($N$4-$N$2)"
"IF(OR($M$8<$N$6,$M$8>$N$8),$M$8,#N/A)"
"IF(OR(AND($M$8<$N$5,$M$8>=$N$6),AND($M$8>$N$7,$M$8<=$N$8)),$M$8,#N/A)"
"IF(OR(AND($M$8<$N$2,$M$8>=$N$5),AND($M$8>$N$4,$M$8<=$N$7)),$M$8,"""")"
"$N$4"
"$Z$4+3*($Z$4-$Z$2)"
"IF(OR($Y$8<$Z$6,$Y$8>$Z$8),$Y$8,#N/A)"
"IF(OR(AND($Y$8<$Z$5,$Y$8>=$Z$6),AND($Y$8>$Z$7,$Y$8<=$Z$8)),$Y$8,#N/A)"
"IF(OR(AND($Y$8<$Z$2,$Y$8>=$Z$5),AND($Y$8>$Z$4,$Y$8<=$Z$7)),$Y$8,"""")"
"$Z$4"
"$AL$4+3*($AL$4-$AL$2)"
"IF(OR($AK$8<$AL$6,$AK$8>$AL$8),$AK$8,#N/A)"
"IF(OR(AND($AK$8<$AL$5,$AK$8>=$AL$6),AND($AK$8>$AL$7,$AK$8<=$AL$8)),$AK$8,#N/A)"
"IF(OR(AND($AK$8<$AL$2,$AK$8>=$AL$5),AND($AK$8>$AL$4,$AK$8<=$AL$7)),$AK$8,"""")"
"$AL$4"
"$AX$4+3*($AX$4-$AX$2)"
"IF(OR($AW$8<$AX$6,$AW$8>$AX$8),$AW$8,#N/A)"
"IF(OR(AND($AW$8<$AX$5,$AW$8>=$AX$6),AND($AW$8>$AX$7,$AW$8<=$AX$8)),$AW$8,#N/A)"
"IF(OR(AND($AW$8<$AX$2,$AW$8>=$AX$5),AND($AW$8>$AX$4,$AW$8<=$AX$7)),$AW$8,"""")"
"$AX$4"
"IF(AND(COUNT($F$2:$F$8)>0,MIN($F$2:$F$8)<$B$2),MIN($F$2:$F$8),$B$2)"
"IF(AND(COUNT($R$2:$R$8)>0,MIN($R$2:$R$8)<$N$2),MIN($R$2:$R$8),$N$2)"
"IF(ISBLANK(sandstone!B11),"""",sandstone!B11)"
"IF(AND(COUNT($AD$2:$AD$16)>0,MIN($AD$2:$AD$16)<$Z$2),MIN($AD$2:$AD$16),$Z$2)"
"IF(OR($Y$9<$Z$6,$Y$9>$Z$8),$Y$9,#N/A)"
"IF(OR(AND($Y$9<$Z$5,$Y$9>=$Z$6),AND($Y$9>$Z$7,$Y$9<=$Z$8)),$Y$9,#N/A)"
"IF(OR(AND($Y$9<$Z$2,$Y$9>=$Z$5),AND($Y$9>$Z$4,$Y$9<=$Z$7)),$Y$9,"""")"
"IF(ISBLANK(sandstone!B11),"""",sandstone!B11)"
"IF(AND(COUNT($AP$2:$AP$16)>0,MIN($AP$2:$AP$16)<$AL$2),MIN($AP$2:$AP$16),$AL$2)"
"IF(OR($AK$9<$AL$6,$AK$9>$AL$8),$AK$9,#N/A)"
"IF(OR(AND($AK$9<$AL$5,$AK$9>=$AL$6),AND($AK$9>$AL$7,$AK$9<=$AL$8)),$AK$9,#N/A)"
"IF(OR(AND($AK$9<$AL$2,$AK$9>=$AL$5),AND($AK$9>$AL$4,$AK$9<=$AL$7)),$AK$9,"""")"
"IF(AND(COUNT($BB$2:$BB$17)>0,MIN($BB$2:$BB$17)<$AX$2),MIN($BB$2:$BB$17),$AX$2)"
"IF(OR($AW$9<$AX$6,$AW$9>$AX$8),$AW$9,#N/A)"
"IF(OR(AND($AW$9<$AX$5,$AW$9>=$AX$6),AND($AW$9>$AX$7,$AW$9<=$AX$8)),$AW$9,#N/A)"
"IF(OR(AND($AW$9<$AX$2,$AW$9>=$AX$5),AND($AW$9>$AX$4,$AW$9<=$AX$7)),$AW$9,"""")"
"IF(AND(COUNT($F$2:$F$8)>0,MAX($F$2:$F$8)>$B$4),MAX($F$2:$F$8),$B$4)"
"$B$10"
"IF(AND(COUNT($R$2:$R$8)>0,MAX($R$2:$R$8)>$N$4),MAX($R$2:$R$8),$N$4)"
"$N$10"
"IF(AND(COUNT($AD$2:$AD$16)>0,MAX($AD$2:$AD$16)>$Z$4),MAX($AD$2:$AD$16),$Z$4)"
"IF(OR($Y$10<$Z$6,$Y$10>$Z$8),$Y$10,#N/A)"
"IF(OR(AND($Y$10<$Z$5,$Y$10>=$Z$6),AND($Y$10>$Z$7,$Y$10<=$Z$8)),$Y$10,#N/A)"
"IF(OR(AND($Y$10<$Z$2,$Y$10>=$Z$5),AND($Y$10>$Z$4,$Y$10<=$Z$7)),$Y$10,"""")"
"$Z$10"
"IF(AND(COUNT($AP$2:$AP$16)>0,MAX($AP$2:$AP$16)>$AL$4),MAX($AP$2:$AP$16),$AL$4)"
"IF(OR($AK$10<$AL$6,$AK$10>$AL$8),$AK$10,#N/A)"
"IF(OR(AND($AK$10<$AL$5,$AK$10>=$AL$6),AND($AK$10>$AL$7,$AK$10<=$AL$8)),$AK$10,#N/A)"
"IF(OR(AND($AK$10<$AL$2,$AK$10>=$AL$5),AND($AK$10>$AL$4,$AK$10<=$AL$7)),$AK$10,"""")"
"$AL$10"
"IF(AND(COUNT($BB$2:$BB$17)>0,MAX($BB$2:$BB$17)>$AX$4),MAX($BB$2:$BB$17),$AX$4)"
"IF(OR($AW$10<$AX$6,$AW$10>$AX$8),$AW$10,#N/A)"
"IF(OR(AND($AW$10<$AX$5,$AW$10>=$AX$6),AND($AW$10>$AX$7,$AW$10<=$AX$8)),$AW$10,#N/A)"
"IF(OR(AND($AW$10<$AX$2,$AW$10>=$AX$5),AND($AW$10>$AX$4,$AW$10<=$AX$7)),$AW$10,"""")"
"$AX$10"
"QUARTILE($Y$17:$Y$31,1)"
"IF(OR($Y$11<$Z$6,$Y$11>$Z$8),$Y$11,#N/A)"
"IF(OR(AND($Y$11<$Z$5,$Y$11>=$Z$6),AND($Y$11>$Z$7,$Y$11<=$Z$8)),$Y$11,#N/A)"
"IF(OR(AND($Y$11<$Z$2,$Y$11>=$Z$5),AND($Y$11>$Z$4,$Y$11<=$Z$7)),$Y$11,"""")"
"QUARTILE($AK$17:$AK$31,1)"
"IF(OR($AK$11<$AL$6,$AK$11>$AL$8),$AK$11,#N/A)"
"IF(OR(AND($AK$11<$AL$5,$AK$11>=$AL$6),AND($AK$11>$AL$7,$AK$11<=$AL$8)),$AK$11,#N/A)"
"IF(OR(AND($AK$11<$AL$2,$AK$11>=$AL$5),AND($AK$11>$AL$4,$AK$11<=$AL$7)),$AK$11,"""")"
"QUARTILE($AW$18:$AW$33,1)"
"IF(OR($AW$11<$AX$6,$AW$11>$AX$8),$AW$11,#N/A)"
"IF(OR(AND($AW$11<$AX$5,$AW$11>=$AX$6),AND($AW$11>$AX$7,$AW$11<=$AX$8)),$AW$11,#N/A)"
"IF(OR(AND($AW$11<$AX$2,$AW$11>=$AX$5),AND($AW$11>$AX$4,$AW$11<=$AX$7)),$AW$11,"""")"
"QUARTILE($Y$17:$Y$31,2)"
"IF(OR($Y$12<$Z$6,$Y$12>$Z$8),$Y$12,#N/A)"
"IF(OR(AND($Y$12<$Z$5,$Y$12>=$Z$6),AND($Y$12>$Z$7,$Y$12<=$Z$8)),$Y$12,#N/A)"
"IF(OR(AND($Y$12<$Z$2,$Y$12>=$Z$5),AND($Y$12>$Z$4,$Y$12<=$Z$7)),$Y$12,"""")"
"QUARTILE($AK$17:$AK$31,2)"
"IF(OR($AK$12<$AL$6,$AK$12>$AL$8),$AK$12,#N/A)"
"IF(OR(AND($AK$12<$AL$5,$AK$12>=$AL$6),AND($AK$12>$AL$7,$AK$12<=$AL$8)),$AK$12,#N/A)"
"IF(OR(AND($AK$12<$AL$2,$AK$12>=$AL$5),AND($AK$12>$AL$4,$AK$12<=$AL$7)),$AK$12,"""")"
"QUARTILE($AW$18:$AW$33,2)"
"IF(OR($AW$12<$AX$6,$AW$12>$AX$8),$AW$12,#N/A)"
"IF(OR(AND($AW$12<$AX$5,$AW$12>=$AX$6),AND($AW$12>$AX$7,$AW$12<=$AX$8)),$AW$12,#N/A)"
"IF(OR(AND($AW$12<$AX$2,$AW$12>=$AX$5),AND($AW$12>$AX$4,$AW$12<=$AX$7)),$AW$12,"""")"
"QUARTILE($Y$17:$Y$31,3)"
"IF(OR($Y$13<$Z$6,$Y$13>$Z$8),$Y$13,#N/A)"
"IF(OR(AND($Y$13<$Z$5,$Y$13>=$Z$6),AND($Y$13>$Z$7,$Y$13<=$Z$8)),$Y$13,#N/A)"
"IF(OR(AND($Y$13<$Z$2,$Y$13>=$Z$5),AND($Y$13>$Z$4,$Y$13<=$Z$7)),$Y$13,"""")"
"QUARTILE($AK$17:$AK$31,3)"
"IF(OR($AK$13<$AL$6,$AK$13>$AL$8),$AK$13,#N/A)"
"IF(OR(AND($AK$13<$AL$5,$AK$13>=$AL$6),AND($AK$13>$AL$7,$AK$13<=$AL$8)),$AK$13,#N/A)"
"IF(OR(AND($AK$13<$AL$2,$AK$13>=$AL$5),AND($AK$13>$AL$4,$AK$13<=$AL$7)),$AK$13,"""")"
"QUARTILE($AW$18:$AW$33,3)"
"IF(OR($AW$13<$AX$6,$AW$13>$AX$8),$AW$13,#N/A)"
"IF(OR(AND($AW$13<$AX$5,$AW$13>=$AX$6),AND($AW$13>$AX$7,$AW$13<=$AX$8)),$AW$13,#N/A)"
"IF(OR(AND($AW$13<$AX$2,$AW$13>=$AX$5),AND($AW$13>$AX$4,$AW$13<=$AX$7)),$AW$13,"""")"
"$Z$11-1.5*($Z$13-$Z$11)"
"IF(OR($Y$14<$Z$6,$Y$14>$Z$8),$Y$14,#N/A)"
"IF(OR(AND($Y$14<$Z$5,$Y$14>=$Z$6),AND($Y$14>$Z$7,$Y$14<=$Z$8)),$Y$14,#N/A)"
"IF(OR(AND($Y$14<$Z$2,$Y$14>=$Z$5),AND($Y$14>$Z$4,$Y$14<=$Z$7)),$Y$14,"""")"
"$AL$11-1.5*($AL$13-$AL$11)"
"IF(OR($AK$14<$AL$6,$AK$14>$AL$8),$AK$14,#N/A)"
"IF(OR(AND($AK$14<$AL$5,$AK$14>=$AL$6),AND($AK$14>$AL$7,$AK$14<=$AL$8)),$AK$14,#N/A)"
"IF(OR(AND($AK$14<$AL$2,$AK$14>=$AL$5),AND($AK$14>$AL$4,$AK$14<=$AL$7)),$AK$14,"""")"
"$AX$11-1.5*($AX$13-$AX$11)"
"IF(OR($AW$14<$AX$6,$AW$14>$AX$8),$AW$14,#N/A)"
"IF(OR(AND($AW$14<$AX$5,$AW$14>=$AX$6),AND($AW$14>$AX$7,$AW$14<=$AX$8)),$AW$14,#N/A)"
"IF(OR(AND($AW$14<$AX$2,$AW$14>=$AX$5),AND($AW$14>$AX$4,$AW$14<=$AX$7)),$AW$14,"""")"
"$Z$11-3*($Z$13-$Z$11)"
"IF(OR($Y$15<$Z$6,$Y$15>$Z$8),$Y$15,#N/A)"
"IF(OR(AND($Y$15<$Z$5,$Y$15>=$Z$6),AND($Y$15>$Z$7,$Y$15<=$Z$8)),$Y$15,#N/A)"
"IF(OR(AND($Y$15<$Z$2,$Y$15>=$Z$5),AND($Y$15>$Z$4,$Y$15<=$Z$7)),$Y$15,"""")"
"$AL$11-3*($AL$13-$AL$11)"
"IF(OR($AK$15<$AL$6,$AK$15>$AL$8),$AK$15,#N/A)"
"IF(OR(AND($AK$15<$AL$5,$AK$15>=$AL$6),AND($AK$15>$AL$7,$AK$15<=$AL$8)),$AK$15,#N/A)"
"IF(OR(AND($AK$15<$AL$2,$AK$15>=$AL$5),AND($AK$15>$AL$4,$AK$15<=$AL$7)),$AK$15,"""")"
"$AX$11-3*($AX$13-$AX$11)"
"IF(OR($AW$15<$AX$6,$AW$15>$AX$8),$AW$15,#N/A)"
"IF(OR(AND($AW$15<$AX$5,$AW$15>=$AX$6),AND($AW$15>$AX$7,$AW$15<=$AX$8)),$AW$15,#N/A)"
"IF(OR(AND($AW$15<$AX$2,$AW$15>=$AX$5),AND($AW$15>$AX$4,$AW$15<=$AX$7)),$AW$15,"""")"
"$Z$13+1.5*($Z$13-$Z$11)"
"IF(OR($Y$16<$Z$6,$Y$16>$Z$8),$Y$16,#N/A)"
"IF(OR(AND($Y$16<$Z$5,$Y$16>=$Z$6),AND($Y$16>$Z$7,$Y$16<=$Z$8)),$Y$16,#N/A)"
"IF(OR(AND($Y$16<$Z$2,$Y$16>=$Z$5),AND($Y$16>$Z$4,$Y$16<=$Z$7)),$Y$16,"""")"
"$Z$12"
"$AL$13+1.5*($AL$13-$AL$11)"
"IF(OR($AK$16<$AL$6,$AK$16>$AL$8),$AK$16,#N/A)"
"IF(OR(AND($AK$16<$AL$5,$AK$16>=$AL$6),AND($AK$16>$AL$7,$AK$16<=$AL$8)),$AK$16,#N/A)"
"IF(OR(AND($AK$16<$AL$2,$AK$16>=$AL$5),AND($AK$16>$AL$4,$AK$16<=$AL$7)),$AK$16,"""")"
"$AL$12"
"$AX$13+1.5*($AX$13-$AX$11)"
"IF(OR($AW$16<$AX$6,$AW$16>$AX$8),$AW$16,#N/A)"
"IF(OR(AND($AW$16<$AX$5,$AW$16>=$AX$6),AND($AW$16>$AX$7,$AW$16<=$AX$8)),$AW$16,#N/A)"
"IF(OR(AND($AW$16<$AX$2,$AW$16>=$AX$5),AND($AW$16>$AX$4,$AW$16<=$AX$7)),$AW$16,"""")"
"$AX$12"
"IF(ISBLANK(sandstone!C3),"""",sandstone!C3)"
"$Z$13+3*($Z$13-$Z$11)"
"IF(OR($Y$17<$Z$15,$Y$17>$Z$17),$Y$17,#N/A)"
"IF(OR(AND($Y$17<$Z$14,$Y$17>=$Z$15),AND($Y$17>$Z$16,$Y$17<=$Z$17)),$Y$17,#N/A)"
"IF(OR(AND($Y$17<$Z$11,$Y$17>=$Z$14),AND($Y$17>$Z$13,$Y$17<=$Z$16)),$Y$17,"""")"
"$Z$11"
"IF(ISBLANK(sandstone!C3),"""",sandstone!C3)"
"$AL$13+3*($AL$13-$AL$11)"
"IF(OR($AK$17<$AL$15,$AK$17>$AL$17),$AK$17,#N/A)"
"IF(OR(AND($AK$17<$AL$14,$AK$17>=$AL$15),AND($AK$17>$AL$16,$AK$17<=$AL$17)),$AK$17,#N/A)"
"IF(OR(AND($AK$17<$AL$11,$AK$17>=$AL$14),AND($AK$17>$AL$13,$AK$17<=$AL$16)),$AK$17,"""")"
"$AL$11"
"$AX$13+3*($AX$13-$AX$11)"
"IF(OR($AW$17<$AX$6,$AW$17>$AX$8),$AW$17,#N/A)"
"IF(OR(AND($AW$17<$AX$5,$AW$17>=$AX$6),AND($AW$17>$AX$7,$AW$17<=$AX$8)),$AW$17,#N/A)"
"IF(OR(AND($AW$17<$AX$2,$AW$17>=$AX$5),AND($AW$17>$AX$4,$AW$17<=$AX$7)),$AW$17,"""")"
"$AX$11"
"IF(AND(COUNT($AD$17:$AD$31)>0,MIN($AD$17:$AD$31)<$Z$11),MIN($AD$17:$AD$31),$Z$11)"
"IF(OR($Y$18<$Z$15,$Y$18>$Z$17),$Y$18,#N/A)"
"IF(OR(AND($Y$18<$Z$14,$Y$18>=$Z$15),AND($Y$18>$Z$16,$Y$18<=$Z$17)),$Y$18,#N/A)"
"IF(OR(AND($Y$18<$Z$11,$Y$18>=$Z$14),AND($Y$18>$Z$13,$Y$18<=$Z$16)),$Y$18,"""")"
"IF(AND(COUNT($AP$17:$AP$31)>0,MIN($AP$17:$AP$31)<$AL$11),MIN($AP$17:$AP$31),$AL$11)"
"IF(OR($AK$18<$AL$15,$AK$18>$AL$17),$AK$18,#N/A)"
"IF(OR(AND($AK$18<$AL$14,$AK$18>=$AL$15),AND($AK$18>$AL$16,$AK$18<=$AL$17)),$AK$18,#N/A)"
"IF(OR(AND($AK$18<$AL$11,$AK$18>=$AL$14),AND($AK$18>$AL$13,$AK$18<=$AL$16)),$AK$18,"""")"
"IF(ISBLANK(sandstone!C3),"""",sandstone!C3)"
"IF(AND(COUNT($BB$18:$BB$33)>0,MIN($BB$18:$BB$33)<$AX$11),MIN($BB$18:$BB$33),$AX$11)"
"IF(OR($AW$18<$AX$15,$AW$18>$AX$17),$AW$18,#N/A)"
"IF(OR(AND($AW$18<$AX$14,$AW$18>=$AX$15),AND($AW$18>$AX$16,$AW$18<=$AX$17)),$AW$18,#N/A)"
"IF(OR(AND($AW$18<$AX$11,$AW$18>=$AX$14),AND($AW$18>$AX$13,$AW$18<=$AX$16)),$AW$18,"""")"
"IF(AND(COUNT($AD$17:$AD$31)>0,MAX($AD$17:$AD$31)>$Z$13),MAX($AD$17:$AD$31),$Z$13)"
"IF(OR($Y$19<$Z$15,$Y$19>$Z$17),$Y$19,#N/A)"
"IF(OR(AND($Y$19<$Z$14,$Y$19>=$Z$15),AND($Y$19>$Z$16,$Y$19<=$Z$17)),$Y$19,#N/A)"
"IF(OR(AND($Y$19<$Z$11,$Y$19>=$Z$14),AND($Y$19>$Z$13,$Y$19<=$Z$16)),$Y$19,"""")"
"$Z$18"
"IF(AND(COUNT($AP$17:$AP$31)>0,MAX($AP$17:$AP$31)>$AL$13),MAX($AP$17:$AP$31),$AL$13)"
"IF(OR($AK$19<$AL$15,$AK$19>$AL$17),$AK$19,#N/A)"
"IF(OR(AND($AK$19<$AL$14,$AK$19>=$AL$15),AND($AK$19>$AL$16,$AK$19<=$AL$17)),$AK$19,#N/A)"
"IF(OR(AND($AK$19<$AL$11,$AK$19>=$AL$14),AND($AK$19>$AL$13,$AK$19<=$AL$16)),$AK$19,"""")"
"$AL$18"
"IF(AND(COUNT($BB$18:$BB$33)>0,MAX($BB$18:$BB$33)>$AX$13),MAX($BB$18:$BB$33),$AX$13)"
"IF(OR($AW$19<$AX$15,$AW$19>$AX$17),$AW$19,#N/A)"
"IF(OR(AND($AW$19<$AX$14,$AW$19>=$AX$15),AND($AW$19>$AX$16,$AW$19<=$AX$17)),$AW$19,#N/A)"
"IF(OR(AND($AW$19<$AX$11,$AW$19>=$AX$14),AND($AW$19>$AX$13,$AW$19<=$AX$16)),$AW$19,"""")"
"$AX$18"
"IF(OR($Y$20<$Z$15,$Y$20>$Z$17),$Y$20,#N/A)"
"IF(OR(AND($Y$20<$Z$14,$Y$20>=$Z$15),AND($Y$20>$Z$16,$Y$20<=$Z$17)),$Y$20,#N/A)"
"IF(OR(AND($Y$20<$Z$11,$Y$20>=$Z$14),AND($Y$20>$Z$13,$Y$20<=$Z$16)),$Y$20,"""")"
"IF(OR($AK$20<$AL$15,$AK$20>$AL$17),$AK$20,#N/A)"
"IF(OR(AND($AK$20<$AL$14,$AK$20>=$AL$15),AND($AK$20>$AL$16,$AK$20<=$AL$17)),$AK$20,#N/A)"
"IF(OR(AND($AK$20<$AL$11,$AK$20>=$AL$14),AND($AK$20>$AL$13,$AK$20<=$AL$16)),$AK$20,"""")"
"IF(OR($AW$20<$AX$15,$AW$20>$AX$17),$AW$20,#N/A)"
"IF(OR(AND($AW$20<$AX$14,$AW$20>=$AX$15),AND($AW$20>$AX$16,$AW$20<=$AX$17)),$AW$20,#N/A)"
"IF(OR(AND($AW$20<$AX$11,$AW$20>=$AX$14),AND($AW$20>$AX$13,$AW$20<=$AX$16)),$AW$20,"""")"
"IF(OR($Y$21<$Z$15,$Y$21>$Z$17),$Y$21,#N/A)"
"IF(OR(AND($Y$21<$Z$14,$Y$21>=$Z$15),AND($Y$21>$Z$16,$Y$21<=$Z$17)),$Y$21,#N/A)"
"IF(OR(AND($Y$21<$Z$11,$Y$21>=$Z$14),AND($Y$21>$Z$13,$Y$21<=$Z$16)),$Y$21,"""")"
"IF(OR($AK$21<$AL$15,$AK$21>$AL$17),$AK$21,#N/A)"
"IF(OR(AND($AK$21<$AL$14,$AK$21>=$AL$15),AND($AK$21>$AL$16,$AK$21<=$AL$17)),$AK$21,#N/A)"
"IF(OR(AND($AK$21<$AL$11,$AK$21>=$AL$14),AND($AK$21>$AL$13,$AK$21<=$AL$16)),$AK$21,"""")"
"IF(OR($AW$21<$AX$15,$AW$21>$AX$17),$AW$21,#N/A)"
"IF(OR(AND($AW$21<$AX$14,$AW$21>=$AX$15),AND($AW$21>$AX$16,$AW$21<=$AX$17)),$AW$21,#N/A)"
"IF(OR(AND($AW$21<$AX$11,$AW$21>=$AX$14),AND($AW$21>$AX$13,$AW$21<=$AX$16)),$AW$21,"""")"
"IF(OR($Y$22<$Z$15,$Y$22>$Z$17),$Y$22,#N/A)"
"IF(OR(AND($Y$22<$Z$14,$Y$22>=$Z$15),AND($Y$22>$Z$16,$Y$22<=$Z$17)),$Y$22,#N/A)"
"IF(OR(AND($Y$22<$Z$11,$Y$22>=$Z$14),AND($Y$22>$Z$13,$Y$22<=$Z$16)),$Y$22,"""")"
"$Z$13"
"IF(OR($AK$22<$AL$15,$AK$22>$AL$17),$AK$22,#N/A)"
"IF(OR(AND($AK$22<$AL$14,$AK$22>=$AL$15),AND($AK$22>$AL$16,$AK$22<=$AL$17)),$AK$22,#N/A)"
"IF(OR(AND($AK$22<$AL$11,$AK$22>=$AL$14),AND($AK$22>$AL$13,$AK$22<=$AL$16)),$AK$22,"""")"
"$AL$13"
"IF(OR($AW$22<$AX$15,$AW$22>$AX$17),$AW$22,#N/A)"
"IF(OR(AND($AW$22<$AX$14,$AW$22>=$AX$15),AND($AW$22>$AX$16,$AW$22<=$AX$17)),$AW$22,#N/A)"
"IF(OR(AND($AW$22<$AX$11,$AW$22>=$AX$14),AND($AW$22>$AX$13,$AW$22<=$AX$16)),$AW$22,"""")"
"$AX$13"
"IF(OR($Y$23<$Z$15,$Y$23>$Z$17),$Y$23,#N/A)"
"IF(OR(AND($Y$23<$Z$14,$Y$23>=$Z$15),AND($Y$23>$Z$16,$Y$23<=$Z$17)),$Y$23,#N/A)"
"IF(OR(AND($Y$23<$Z$11,$Y$23>=$Z$14),AND($Y$23>$Z$13,$Y$23<=$Z$16)),$Y$23,"""")"
"IF(OR($AK$23<$AL$15,$AK$23>$AL$17),$AK$23,#N/A)"
"IF(OR(AND($AK$23<$AL$14,$AK$23>=$AL$15),AND($AK$23>$AL$16,$AK$23<=$AL$17)),$AK$23,#N/A)"
"IF(OR(AND($AK$23<$AL$11,$AK$23>=$AL$14),AND($AK$23>$AL$13,$AK$23<=$AL$16)),$AK$23,"""")"
"IF(OR($AW$23<$AX$15,$AW$23>$AX$17),$AW$23,#N/A)"
"IF(OR(AND($AW$23<$AX$14,$AW$23>=$AX$15),AND($AW$23>$AX$16,$AW$23<=$AX$17)),$AW$23,#N/A)"
"IF(OR(AND($AW$23<$AX$11,$AW$23>=$AX$14),AND($AW$23>$AX$13,$AW$23<=$AX$16)),$AW$23,"""")"
"IF(OR($Y$24<$Z$15,$Y$24>$Z$17),$Y$24,#N/A)"
"IF(OR(AND($Y$24<$Z$14,$Y$24>=$Z$15),AND($Y$24>$Z$16,$Y$24<=$Z$17)),$Y$24,#N/A)"
"IF(OR(AND($Y$24<$Z$11,$Y$24>=$Z$14),AND($Y$24>$Z$13,$Y$24<=$Z$16)),$Y$24,"""")"
"$Z$19"
"IF(OR($AK$24<$AL$15,$AK$24>$AL$17),$AK$24,#N/A)"
"IF(OR(AND($AK$24<$AL$14,$AK$24>=$AL$15),AND($AK$24>$AL$16,$AK$24<=$AL$17)),$AK$24,#N/A)"
"IF(OR(AND($AK$24<$AL$11,$AK$24>=$AL$14),AND($AK$24>$AL$13,$AK$24<=$AL$16)),$AK$24,"""")"
"$AL$19"
"IF(OR($AW$24<$AX$15,$AW$24>$AX$17),$AW$24,#N/A)"
"IF(OR(AND($AW$24<$AX$14,$AW$24>=$AX$15),AND($AW$24>$AX$16,$AW$24<=$AX$17)),$AW$24,#N/A)"
"IF(OR(AND($AW$24<$AX$11,$AW$24>=$AX$14),AND($AW$24>$AX$13,$AW$24<=$AX$16)),$AW$24,"""")"
"$AX$19"
"IF(OR($Y$25<$Z$15,$Y$25>$Z$17),$Y$25,#N/A)"
"IF(OR(AND($Y$25<$Z$14,$Y$25>=$Z$15),AND($Y$25>$Z$16,$Y$25<=$Z$17)),$Y$25,#N/A)"
"IF(OR(AND($Y$25<$Z$11,$Y$25>=$Z$14),AND($Y$25>$Z$13,$Y$25<=$Z$16)),$Y$25,"""")"
"IF(OR($AK$25<$AL$15,$AK$25>$AL$17),$AK$25,#N/A)"
"IF(OR(AND($AK$25<$AL$14,$AK$25>=$AL$15),AND($AK$25>$AL$16,$AK$25<=$AL$17)),$AK$25,#N/A)"
"IF(OR(AND($AK$25<$AL$11,$AK$25>=$AL$14),AND($AK$25>$AL$13,$AK$25<=$AL$16)),$AK$25,"""")"
"IF(OR($AW$25<$AX$15,$AW$25>$AX$17),$AW$25,#N/A)"
"IF(OR(AND($AW$25<$AX$14,$AW$25>=$AX$15),AND($AW$25>$AX$16,$AW$25<=$AX$17)),$AW$25,#N/A)"
"IF(OR(AND($AW$25<$AX$11,$AW$25>=$AX$14),AND($AW$25>$AX$13,$AW$25<=$AX$16)),$AW$25,"""")"
"IF(OR($Y$26<$Z$15,$Y$26>$Z$17),$Y$26,#N/A)"
"IF(OR(AND($Y$26<$Z$14,$Y$26>=$Z$15),AND($Y$26>$Z$16,$Y$26<=$Z$17)),$Y$26,#N/A)"
"IF(OR(AND($Y$26<$Z$11,$Y$26>=$Z$14),AND($Y$26>$Z$13,$Y$26<=$Z$16)),$Y$26,"""")"
"IF(OR($AK$26<$AL$15,$AK$26>$AL$17),$AK$26,#N/A)"
"IF(OR(AND($AK$26<$AL$14,$AK$26>=$AL$15),AND($AK$26>$AL$16,$AK$26<=$AL$17)),$AK$26,#N/A)"
"IF(OR(AND($AK$26<$AL$11,$AK$26>=$AL$14),AND($AK$26>$AL$13,$AK$26<=$AL$16)),$AK$26,"""")"
"IF(OR($AW$26<$AX$15,$AW$26>$AX$17),$AW$26,#N/A)"
"IF(OR(AND($AW$26<$AX$14,$AW$26>=$AX$15),AND($AW$26>$AX$16,$AW$26<=$AX$17)),$AW$26,#N/A)"
"IF(OR(AND($AW$26<$AX$11,$AW$26>=$AX$14),AND($AW$26>$AX$13,$AW$26<=$AX$16)),$AW$26,"""")"
"IF(OR($Y$27<$Z$15,$Y$27>$Z$17),$Y$27,#N/A)"
"IF(OR(AND($Y$27<$Z$14,$Y$27>=$Z$15),AND($Y$27>$Z$16,$Y$27<=$Z$17)),$Y$27,#N/A)"
"IF(OR(AND($Y$27<$Z$11,$Y$27>=$Z$14),AND($Y$27>$Z$13,$Y$27<=$Z$16)),$Y$27,"""")"
"IF(OR($AK$27<$AL$15,$AK$27>$AL$17),$AK$27,#N/A)"
"IF(OR(AND($AK$27<$AL$14,$AK$27>=$AL$15),AND($AK$27>$AL$16,$AK$27<=$AL$17)),$AK$27,#N/A)"
"IF(OR(AND($AK$27<$AL$11,$AK$27>=$AL$14),AND($AK$27>$AL$13,$AK$27<=$AL$16)),$AK$27,"""")"
"IF(OR($AW$27<$AX$15,$AW$27>$AX$17),$AW$27,#N/A)"
"IF(OR(AND($AW$27<$AX$14,$AW$27>=$AX$15),AND($AW$27>$AX$16,$AW$27<=$AX$17)),$AW$27,#N/A)"
"IF(OR(AND($AW$27<$AX$11,$AW$27>=$AX$14),AND($AW$27>$AX$13,$AW$27<=$AX$16)),$AW$27,"""")"
"IF(OR($Y$28<$Z$15,$Y$28>$Z$17),$Y$28,#N/A)"
"IF(OR(AND($Y$28<$Z$14,$Y$28>=$Z$15),AND($Y$28>$Z$16,$Y$28<=$Z$17)),$Y$28,#N/A)"
"IF(OR(AND($Y$28<$Z$11,$Y$28>=$Z$14),AND($Y$28>$Z$13,$Y$28<=$Z$16)),$Y$28,"""")"
"IF(OR($AK$28<$AL$15,$AK$28>$AL$17),$AK$28,#N/A)"
"IF(OR(AND($AK$28<$AL$14,$AK$28>=$AL$15),AND($AK$28>$AL$16,$AK$28<=$AL$17)),$AK$28,#N/A)"
"IF(OR(AND($AK$28<$AL$11,$AK$28>=$AL$14),AND($AK$28>$AL$13,$AK$28<=$AL$16)),$AK$28,"""")"
"IF(OR($AW$28<$AX$15,$AW$28>$AX$17),$AW$28,#N/A)"
"IF(OR(AND($AW$28<$AX$14,$AW$28>=$AX$15),AND($AW$28>$AX$16,$AW$28<=$AX$17)),$AW$28,#N/A)"
"IF(OR(AND($AW$28<$AX$11,$AW$28>=$AX$14),AND($AW$28>$AX$13,$AW$28<=$AX$16)),$AW$28,"""")"
"IF(OR($Y$29<$Z$15,$Y$29>$Z$17),$Y$29,#N/A)"
"IF(OR(AND($Y$29<$Z$14,$Y$29>=$Z$15),AND($Y$29>$Z$16,$Y$29<=$Z$17)),$Y$29,#N/A)"
"IF(OR(AND($Y$29<$Z$11,$Y$29>=$Z$14),AND($Y$29>$Z$13,$Y$29<=$Z$16)),$Y$29,"""")"
"IF(OR($AK$29<$AL$15,$AK$29>$AL$17),$AK$29,#N/A)"
"IF(OR(AND($AK$29<$AL$14,$AK$29>=$AL$15),AND($AK$29>$AL$16,$AK$29<=$AL$17)),$AK$29,#N/A)"
"IF(OR(AND($AK$29<$AL$11,$AK$29>=$AL$14),AND($AK$29>$AL$13,$AK$29<=$AL$16)),$AK$29,"""")"
"IF(OR($AW$29<$AX$15,$AW$29>$AX$17),$AW$29,#N/A)"
"IF(OR(AND($AW$29<$AX$14,$AW$29>=$AX$15),AND($AW$29>$AX$16,$AW$29<=$AX$17)),$AW$29,#N/A)"
"IF(OR(AND($AW$29<$AX$11,$AW$29>=$AX$14),AND($AW$29>$AX$13,$AW$29<=$AX$16)),$AW$29,"""")"
"IF(OR($Y$30<$Z$15,$Y$30>$Z$17),$Y$30,#N/A)"
"IF(OR(AND($Y$30<$Z$14,$Y$30>=$Z$15),AND($Y$30>$Z$16,$Y$30<=$Z$17)),$Y$30,#N/A)"
"IF(OR(AND($Y$30<$Z$11,$Y$30>=$Z$14),AND($Y$30>$Z$13,$Y$30<=$Z$16)),$Y$30,"""")"
"IF(OR($AK$30<$AL$15,$AK$30>$AL$17),$AK$30,#N/A)"
"IF(OR(AND($AK$30<$AL$14,$AK$30>=$AL$15),AND($AK$30>$AL$16,$AK$30<=$AL$17)),$AK$30,#N/A)"
"IF(OR(AND($AK$30<$AL$11,$AK$30>=$AL$14),AND($AK$30>$AL$13,$AK$30<=$AL$16)),$AK$30,"""")"
"IF(OR($AW$30<$AX$15,$AW$30>$AX$17),$AW$30,#N/A)"
"IF(OR(AND($AW$30<$AX$14,$AW$30>=$AX$15),AND($AW$30>$AX$16,$AW$30<=$AX$17)),$AW$30,#N/A)"
"IF(OR(AND($AW$30<$AX$11,$AW$30>=$AX$14),AND($AW$30>$AX$13,$AW$30<=$AX$16)),$AW$30,"""")"
"IF(OR($Y$31<$Z$15,$Y$31>$Z$17),$Y$31,#N/A)"
"IF(OR(AND($Y$31<$Z$14,$Y$31>=$Z$15),AND($Y$31>$Z$16,$Y$31<=$Z$17)),$Y$31,#N/A)"
"IF(OR(AND($Y$31<$Z$11,$Y$31>=$Z$14),AND($Y$31>$Z$13,$Y$31<=$Z$16)),$Y$31,"""")"
"IF(OR($AK$31<$AL$15,$AK$31>$AL$17),$AK$31,#N/A)"
"IF(OR(AND($AK$31<$AL$14,$AK$31>=$AL$15),AND($AK$31>$AL$16,$AK$31<=$AL$17)),$AK$31,#N/A)"
"IF(OR(AND($AK$31<$AL$11,$AK$31>=$AL$14),AND($AK$31>$AL$13,$AK$31<=$AL$16)),$AK$31,"""")"
"IF(OR($AW$31<$AX$15,$AW$31>$AX$17),$AW$31,#N/A)"
"IF(OR(AND($AW$31<$AX$14,$AW$31>=$AX$15),AND($AW$31>$AX$16,$AW$31<=$AX$17)),$AW$31,#N/A)"
"IF(OR(AND($AW$31<$AX$11,$AW$31>=$AX$14),AND($AW$31>$AX$13,$AW$31<=$AX$16)),$AW$31,"""")"
"IF(OR($AW$32<$AX$15,$AW$32>$AX$17),$AW$32,#N/A)"
"IF(OR(AND($AW$32<$AX$14,$AW$32>=$AX$15),AND($AW$32>$AX$16,$AW$32<=$AX$17)),$AW$32,#N/A)"
"IF(OR(AND($AW$32<$AX$11,$AW$32>=$AX$14),AND($AW$32>$AX$13,$AW$32<=$AX$16)),$AW$32,"""")"
"IF(OR($AW$33<$AX$15,$AW$33>$AX$17),$AW$33,#N/A)"
"IF(OR(AND($AW$33<$AX$14,$AW$33>=$AX$15),AND($AW$33>$AX$16,$AW$33<=$AX$17)),$AW$33,#N/A)"
"IF(OR(AND($AW$33<$AX$11,$AW$33>=$AX$14),AND($AW$33>$AX$13,$AW$33<=$AX$16)),$AW$33,"""")"
"0.1*(B9-C9)"
"B9+D9-C9"
"-C9"
"D9/(1.1)^(A9+1)"
"E9"
"SUM(F9:F19)"
"F20+G20"
"-C28/(1.1)^1"
"-C29/(1.1)^2"
"-C30/(1.1)^3"
"-C31/(1.1)^4"
"-C32/(1.1)^5"
"-C33/(1.1)^6"
"-C34/(1.1)^7"
"-C35/(1.1)^8"
"-C36/(1.1)^9"
"SUM(F27:F36)"
"J11*D28"
"SUM(E12+F12+G12+H12)"
"I12/12"
"E11+E12+E13+E14+E15+E16"
"SUM(E11+E12+E13+E14+E15)"
"E22/E16"
"SUM(E13+E14+E15+E16)/SUM(E11+E12)"
"SUM(F11:J11)-E11"
"SUM(D11:D16)"
"SUM(F11:F16)"
"SUM(E18:E27)"
"0.18*E28"
"SUM(E28:E30)"
"SUM(F41:J41)-D41"
"D47/$D$47"
"(D47-D46)/D46"
"F22/E22"
"F21/E21"
"D47-(D46+D43)"
"E23/D52"
"F23/F52"
"SUM(F54:I54)-E54"
"D47/E54"
"F49/F54"
"E55*1900"
"E13/D13"
"G13/D13"
"SUM(C13:C18)"
"SUM(D13:D19)"
"SUM(E13:E18)"
"SUM(D20:D29)"
"D30*0.18"
"SUM(D30:D32)"
"(B4+C4)*0.06"
"B4+C4+D4"
"E4"
"SUM(C4:C48)"
"0*B4"
"D2*(B4-C4)"
"E2*(B4-C4+D4)"
"B4-C4+D4-E4"
"F4"
"D2*(B5-C5)"
"E2*(B5-C5+D5)"
"D2*(B6-C6)"
"E2*(B6-C6+D6)"
"D2*(B7-C7)"
"E2*(B7-C7+D7)"
"D2*(B8-C8)"
"E2*(B8-C8+D8)"
"D2*(B9-C9)"
"E2*(B9-C9+D9)"
"D2*(B10-C10)"
"E2*(B10-C10+D10)"
"D2*(B11-C11)"
"E2*(B11-C11+D11)"
"D2*(B12-C12)"
"E2*(B12-C12+D12)"
"D2*(B13-C13)"
"E2*(B13-C13+D13)"
"(12*(C8*C7/4*C10-C8*C7/4*C11))/(C9*(C7^2))"
"RADIANS(45)"
"(((2*PI()/86400)^(-1))*(C16*(10^4))*SIN(C17))/((6.38*(10^6)))+1"
"(5/2*(C15*(10^10))/(5.97*(10^24)))*C18"
"RADIANS(C22)"
"C21*9.81/SIN(C23)/2"
"(C28*0.5*C27*9.81-C29*0.5*C27*9.81)/(C30*9.81)"
"(C34*C39+C39/2*C35)/(SIN(C37)*C38)"
"C40*COS(C37)"
"C34+C35-SIN(C37)*C40"
"(J3+P3+Z3)/3"
"(K3+Q3+AA3+AN3)/4"
"I3/F3"
"(IF(L3=""x"",1)+IF(M3=""x"",1)+IF(N3=""x"",1))/3"
"O3/F3"
"(IF(R3=""x"",1)+IF(S3=""x"",1)+IF(T3=""x"",1)+IF(U3=""x"",1)+IF(V3=""x"",1)+IF(W3=""x"",1)+IF(X3=""x"",1))/7"
"Y3/F3"
"(IF(AB3=""x"",1)+IF(AC3=""x"",1)+IF(AD3=""x"",1)+IF(AE3=""x"",1)+IF(AF3=""x"",1)+IF(AG3=""x"",1)+IF(AH3=""x"",1)+IF(AI3=""x"",1)+IF(AJ3=""x"",1)+IF(AK3=""x"",1))/10"
"AL3/F3"
"(IF(AO3=""x"",1)+IF(AP3=""x"",1)+IF(AQ3=""x"",1)+IF(AR3=""x"",1)+IF(AS3=""x"",1)+IF(AT3=""x"",1)+IF(AU3=""x"",1)+IF(AV3=""x"",1)+IF(AW3=""x"",1))/9"
"C2+D2+E2+F2+G2+H2+I2+J2+L2+K2+M2+N2"
"SUM(C2:C27)"
"SUMPRODUCT(B$5:F$5,B6:F6)"
"SUMPRODUCT(B$5:F$5,B6:F6)"
"AVERAGE(B3:B12)"
"AVERAGE(B3:E12)"
"0.8*B14"
"B15+0.25"
"B14*0.75"
"1.25*B17"
"B18-B16"
"B5-C5"
"D5"
"C5"
"E5*(1+0.05)+D6"
"1*(1.05)+D16"
"0.5*B9+0.5*C9"
"B9*0.5+D9*0.5"
"B9*0.5+E9*0.5"
"B9*0.5+G9*0.5"
"C9-F9"
"Q9-Q8"
"AVERAGE(B9:B91)"
"STDEV(B9:B91)"
"VAR(B9:B91)"
"B93/B95"
"A5+1"
"B6/10"
"B9*10"
"B10/50"
"B11*3"
"B12*15"
"B13*25"
"SUM(C6:C13)"
"B17*100"
"B18*75"
"B19*50"
"B20*45"
"B21*30"
"SUM(C17:C22)"
"+((B29*B35)+(B30*B37)+(B31*(B37+B38))+(B32*(B37+B38+B39)))/(B37+B38+B39)"
"((B28*(B35+B36+B38+B39))+(B29*(B36+B38+B39))+(B30*(B39+B38))+(B31*(B39)))/(B39+B38+B37)"
"(E30-B28)*(-B47/B53)"
"IF(E35>0,""TENSION"",""COMPRESSION"")"
"(-E35*B35/B47)"
"B35+B36"
"(E32-B32)/(-B51/B52)"
"(E37*(-B39/B52))"
"(-B29*B35)/(B53*B37/B48)"
"(-E39*(B53/B48))"
"(E39*(B36/B48))+E36"
"(E38-E41)/(B38/B50)"
"(-E42*(B49/B50))"
"((B39)^2+((B39/(B39+B38+B37)*B40)^2))^0.5"
"(E37*B39/B52)/(B38/B45)"
"((B38)^2+((B38/(B37+B39+B38)*B40)^2))^0.5"
"(E42*(B38/B50)+(E44*B38/B45))/(B36/B46)"
"((B36)^2+((B36/(B37+B38+B39)*B40)^2))^0.5"
"-B32"
"((B35)^2+((B35/(B37+B39+B38)*B40)^2))^0.5"
"0"
"((B36)^2+((B36/(B37+B38+B39)*B40)^2))^0.5"
"((B37/(B37+B39+B38)*B40))"
"((B38)^2+((B37/(B37+B38+B39)*B40)^2))^0.5"
"((B37+B38)/(B37+B38+B39)*B40)"
"((B39)^2+((B37+B38)/(B37+B38+B39)*B40)^2)^0.5"
"(B35/(B37+B38+B39))*B40"
"(($B$26*($B$33+$B$34+$B$36+$B$37))+($B$27*($B$34+$B$36+$B$37))+($B$28*($B$37+$B$36))+($B$29*($B$37)))/($B$37+$B$36+$B$35)"
"+(($B$27*$B$33)+($B$28*$B$35)+($B$29*($B$35+$B$36))+($B$30*($B$35+$B$36+$B$37)))/($B$35+$B$36+$B$37)"
"(E28-B26)*(-B45/B51)"
"IF(E33>0,""TENSION"",""COMPRESSION"")"
"(-E33*B33/B45)"
"B33+B34"
"(E30-B30)/(-B49/B50)"
"(E35*(-B37/B50))"
"(-B27*B33)/(B51*B35/B46)"
"(-E37*(B51/B46))"
"(E37*(B34/B46))+E34"
"(E36-E39)/(B36/B48)"
"(-E40*(B47/B48))"
"((B37)^2+((B37/(B37+B36+B35)*B38)^2))^0.5"
"(E35*B37/B50)/(B36/B43)"
"((B36)^2+((B36/(B35+B37+B36)*B38)^2))^0.5"
"(E40*(B36/B48)+(E42*B36/B43))/(B34/B44)"
"((B34)^2+((B34/(B35+B36+B37)*B38)^2))^0.5"
"-B30"
"((B33)^2+((B33/(B35+B37+B36)*B38)^2))^0.5"
"0"
"((B34)^2+((B34/(B35+B36+B37)*B38)^2))^0.5"
"((B35/(B35+B37+B36)*B38))"
"((B36)^2+((B35/(B35+B36+B37)*B38)^2))^0.5"
"((B35+B36)/(B35+B36+B37)*B38)"
"((B37)^2+((B35+B36)/(B35+B36+B37)*B38)^2)^0.5"
"(B33/(B35+B36+B37))*B38"
"+((B33*B39)+(B34*B41)+(B35*(B41+B42))+(B36*(B41+B42+B43)))/(B41+B42+B43)"
"((B32*(B39+B40+B42+B43))+(B33*(B40+B42+B43))+(B34*(B43+B42))+(B35*(B43)))/(B43+B42+B41)"
"(E34-B32)*(-B51/B57)"
"IF(E39>0,""TENSION"",""COMPRESSION"")"
"(-E39*B39/B51)"
"B39+B40"
"(E36-B36)/(-B55/B56)"
"(E41*(-B43/B56))"
"(-B33*B39)/(B57*B41/B52)"
"(-E43*(B57/B52))"
"(E43*(B40/B52))+E40"
"(E42-E45)/(B42/B54)"
"(-E46*(B53/B54))"
"((B43)^2+((B43/(B43+B42+B41)*B44)^2))^0.5"
"(E41*B43/B56)/(B42/B49)"
"((B42)^2+((B42/(B41+B43+B42)*B44)^2))^0.5"
"(E46*(B42/B54)+(E48*B42/B49))/(B40/B50)"
"((B40)^2+((B40/(B41+B42+B43)*B44)^2))^0.5"
"-B36"
"((B39)^2+((B39/(B41+B43+B42)*B44)^2))^0.5"
"0"
"((B40)^2+((B40/(B41+B42+B43)*B44)^2))^0.5"
"((B41/(B41+B43+B42)*B44))"
"((B42)^2+((B41/(B41+B42+B43)*B44)^2))^0.5"
"((B41+B42)/(B41+B42+B43)*B44)"
"((B43)^2+((B41+B42)/(B41+B42+B43)*B44)^2)^0.5"
"(B39/(B41+B42+B43))*B44"
"+EXP(-A10*8760*$B$4)"
"+EXP(-A10*8760*$C$4)"
"+B10*C10"
"+(D10-D11)/((D10+D11)/2)/(8760/2)"
"1-(1-D10)^2"
"+(1-(1-B10)^2)*(1-(1-C10)^2)"
"+D10"
"+F10"
"+H10"
"+SUM(B23:B32)/2"
"+(B23+B24)/2"
"+E10"
"G10"
"+I10"
"1*52"
"8760*0.00001"
"+D6*4"
"+C6+E6"
"+(8760-F6)/8760"
"1/(1+1/(1/(D6/52)))"
"2*52"
"8760*0.00003"
"+D7*8"
"+D6+D7"
"+D6*5"
"+D7*5"
"+G14"
"2*I8"
"+D7*5*2"
"+I9"
"3*0.00004"
"1/G12"
"+G13/52"
"B6/B7*24"
"D18*$B$17/(D18+$B$17)"
"LN(H18)"
"E18-B$15"
"SLOPE(J17:J19,I17:I19)"
"($B$17+D18)/D18"
"B6/B7*24"
"D18*$B$17/(D18+$B$17)"
"LN(H18)"
"E18-B$15"
"SLOPE(J17:J19,I17:I19)"
"0.5*K6*H6/F6"
"'m(p)'!B15*$G$8"
"B6/B7*24"
"D18*$B$17/(D18+$B$17)"
"LN(H18)"
"E18-B$15"
"SLOPE(J17:J19,I17:I19)"
"0.0001-A4"
"C4*C4/(B4*B4)"
"E$1+8.314*298.15*LN(D4)"
"E4/1000"
"A4/0.0001"
"AVERAGE(G19:G56)"
"AVERAGE(I23:I56)"
"AVERAGE(B14:B18)"
"C18"
"(B19-E19)/B19"
"ABS(G19)"
"2*C22-D22+((2/(5-1))*(C22-D22))"
"(B23-F23)/B23"
"EXP(6.626E-34*300000000/(0.0000229*1.3806E-23*500))-1"
"2*6.626E-34*300000000/(0.0000229*1.3806E-23*500)"
"8*3.1416*6.626E-34*300000000/(B6*0.000000001)^5"
"1/(EXP((6.626E-34*300000000)/($B6*0.000000001*1.3806E-23*E$3))-1)"
"C6*D6"
"8*3.1416*1.3806E-23*E$3/((B6*0.000000001)^4)"
"B6+B$3"
"G233/E233"
"SUM(E6:E504)"
"4*0.0000000567*E3^4/300000000"
"$B3*0.000000001*E506"
"A17/1820"
"200*0.88"
"C17+D17"
"200*12"
"C17+176"
"200*60*A18*0.06/1000"
"200*13*A18*0.06/1000"
"10*B14"
"50000*5/C14"
"D14*12"
"D14*0.4"
"E14+F14"
"I4+1"
"(I$4<$E5)*$D5+100*($E5=I$4+1)"
"MMULT($I5:$P5,R$29:R$36)/100"
"BETAINV(RAND(),AE5,AF5)"
"F5"
"MATCH(AA5,$AA$29:$AA$33,0)"
"INDEX(AB$29:AB$33,$AB5)"
"AC5+AD5*EXP(1)"
"AD5+AC5*PI()"
"1/(1+R41)^$Q41"
"Q33+1"
"R44"
"SUM(C5:J5)"
"Values!B5"
"Values!G5"
"MATCH(N5,$C$4:$I$4,0)"
"INDEX(C$5:C$12,$P5)"
"Values!AC5"
"SUMPRODUCT(R5:X5,Values!R5:X5)+Y5*AA5"
"AB5*O5"
"Y5*AA5+(1-Y5)*1"
"O5*AD5"
"SUM(AC5:AC24)"
"MMULT(C29:V48,TRANSPOSE(C29:V48))-C5:V24"
"Probabilities!M5"
"NORMSINV(RAND())"
"MMULT(AB5:AU24,$G$5:$G$24)"
"INDEX($Q$5:$Q$12,J5)"
"INDEX(Values!R5:Y5,J5)"
"L5*D5"
"IF(J5=8,Values!Y5,1)"
"D5*N5"
"Correlations!C29"
"SUM(Probabilities!C12:$J12)"
"NORMSINV(S5)"
"SUM(M5:M24)"
"Probabilities!AC27"
"M26-M27"
"FREQUENCY(A:A,I4:I23)"
"J4/N"
"I4+1"
"AVERAGE(A:A)"
"AVERAGE(B:B)"
"STDEV(A:A)"
"STDEV(B:B)"
"MIN(A:A)"
"MIN(B:B)"
"MAX(A:A)"
"MAX(B:B)"
"Probabilities!B5"
"Probabilities!J5"
"-SMALL(A:A,E19*N)"
"-SMALL(B:B,E19*N)"
"SUM(J4:J24)"
"FREQUENCY(A:A,I30:I41)"
"SUM(J$30:J30)/N"
"I30+0.5"
"SUM(J30:J42)"
"AVERAGE(E18:E44)"
"MEDIAN(E18:E44)"
"BINOMDIST(0,5,0.58,FALSE)"
"1-D19"
"NORMDIST(83,75,8,TRUE)"
"NORMDIST(C89,1,0.5,FALSE)"
"NORMDIST(C89,1,1,FALSE)"
"AVERAGE($C$11:$C$20)"
"STDEVP($C$11:$C$20)"
"STDEV($C$11:$C$20)"
"FREQUENCY(D68:D77,D86:D89)"
"MEDIAN($C$11:$C$20)"
"MODE($C$11:$C$20)"
"BINOMDIST(B11,25,0.4,0)"
"B11+1"
"F33"
"I33"
"J33"
"F32"
"F33"
" E10 + 28*G10"
"$F$33*B37 +$F$32"
"CORREL(B9:K9,B10:K10)"
"F42"
"F43"
"E20"
"D21 +F21*88"
"TRANSPOSE(A8:K10)"
"F42+F43*88"
"TRANSPOSE(A10:K10)"
"TRANSPOSE(A9:K9)"
"H22"
"L29"
"H29"
"H30"
"H34"
"H35"
"H36"
"H37"
"H34 +H35*90 +H36*20 + H37*12"
"K35"
"K36"
"K37"
"AVERAGE(B19:B38)"
"STDEV(B19:B38)"
"CORREL($B19:$B38,C19:C38)"
"H41"
"H55"
"F63"
"B56"
"B89"
"B90"
"B91"
"B89 + B90*0 + B91*100"
"F84"
"B77"
"B84"
"B85"
"G17 - E13"
"E90"
"E91"
"F91"
"C28*D28"
"B56"
"F63"
"E70"
"B76"
"E13-D8"
"F83"
"E89"
"E91"
"C29*D29"
"A29+1"
"M43"
"I36"
"M68"
"I61"
"O36"
"L36"
"L37"
"A76"
"J84"
"J85"
"A$24"
"A$25"
"A$26"
"A$27"
"SQRT(M59)"
"K59"
"J28"
"J29"
"K28"
"K29"
"SQRT(1/D83 + 1/E83)"
"M29-M28"
"H83/($C$78*F83)"
"TDIST(I83,$C$79,2)"
"J28"
"K28"
"M30-M28"
"J28"
"K28"
"M31-M28"
"K30"
"M30-M29"
"J29"
"K29"
"M31-M29"
"K31"
"M31-M30"
"SUM(D2:D34)"
"B3/300"
"$B3*C8"
"C8-C10"
"C11"
"C13/(1+$B4)^C7"
"SUM(C14:J14)"
"$E3/8"
"(C20-C21)*$B3"
"-B24"
"B25"
"C25/(1+$B4)^C19"
"SUM(B26:J26)"
"AVERAGE(B38:B42)"
"VARP(B38:B42)"
"COVAR(B38:B42,C38:C42)"
"1-B52"
"B52*$B46+B53*$C46"
"(B52^2)*$B47+(B53^2)*$C47+2*B52*B53*$B48"
"SQRT(B55)"
"B74+B75"
"((B74)^2)*B47+(B75)^2*C47+2*B48*B74*B75"
"B74*B46+B75*C46"
"B74"
"B$81*$B38+B$82*$C38"
"COVAR(B84:B88,C84:C88)"
"COVAR(B84:B88,D84:D88)"
"COVAR(C84:C88,D84:D88)"
"B105*(1+0.13)"
"(0.13-0.07)/0.08"
"B107*2"
"0.07+B108*0.08"
"45.2/1.19"
"40*1.13"
"B120*0.4"
"(1/1.1)^B119"
"B121*B122"
"SUM(B123:K123)"
"(B135-60000)*0.25"
"B135-B136"
"B137-B134"
"B124"
"B138+B132"
"A143-A141"
"AVERAGE(B152:D152)"
"SQRT(VARP(B152:D152))"
"10+C160*(F154-10)/G154"
"10+C161*(F154-10)/G154"
"COVAR(B152:D152,B154:D154)"
"VARP(B154:D154)"
"B164/C164"
"COVAR(B153:D153,B154:D154)"
"VARP(B154:D154)"
"(F152-10)/(F154-10)"
"(F153-10)/(F154-10)"
"((B3-B2)/B2)*100 %"
"1-J3-J4"
"J3*(SUM(E2:E63))+J4*(SUM(F2:F63)+J5*(G2:G63))"
"SUM(J17:L19)"
"SQRT(J8)*100 %"
"J3^2*VARP(E2:E63)"
"J18"
"J19"
"J3*J4*COVAR(E2:E63, F2:F63)"
"J4^2*VARP(F2:F63)"
"J3*J5*COVAR(E2:E63, G2:G63)"
"J5*J4*COVAR(F2:F63, G2:G63)"
"J5^2*VARP(G2:G63)"
"SUM(B7:B12)"
"SUM(B13:C13)"
"SUM(B13:B17)"
"SUM(B23:B31)"
"SUM(B35:B36)"
"+B32+B37"
"+B41+B46"
"SUM(B7:B12)"
"SUM(B13:C13)"
"SUM(B13:B17)"
"SUM(B23:B31)"
"SUM(B35:B36)"
"+B32+B37"
"+B41+B46"
"C10-B10"
"A10+1"
"3*B110"
"SUM(B10:B49)/COUNT(B10:B49)"
"SUM(B56:B95)/COUNT(B56:B95)"
"COUNT(B10:B49)"
"COUNT(B56:B95)"
"SUM(B10:B49)-10*B109"
"SUM(B56:B95)-10*B110"
"SUM(D10:D49)"
"SUM(D56:D95)"
"D116+D117"
"B101"
"A125"
"B101+B102"
"B101+B102+B103"
"C109"
"C110"
"'Lab Notes'!B101"
"'Lab Notes'!B101+'Lab Notes'!B102"
"'Lab Notes'!B101+'Lab Notes'!B102+'Lab Notes'!B103"
"'Lab Notes'!C109"
"G12"
"G14"
"'Lab Notes'!D114"
"'Lab Notes'!C109"
"20*F46-10*F46"
"5*'Lab Notes'!B101"
"F47+F48"
"'Lab Notes'!E114"
"'Lab Notes'!B101+'Lab Notes'!B102+'Lab Notes'!B103"
"-10*'Lab Notes'!B110"
"25*'Lab Notes'!B101+20*'Lab Notes'!B102+'Lab Notes'!B103*5"
"'Lab Notes'!C109"
"'Lab Notes'!C110"
"'Lab Notes'!D114"
"'Lab Notes'!E114"
"'Lab Notes'!D116"
"'Lab Notes'!E116"
"Homework!F45"
"F55"
"F47"
"F57"
"((C6/100)/12)"
"(C4*((C8*((1+C8)^C10))/(((1+C8)^C10)-1)))"
"(B6-B12)"
"SQRT(((B6^2-B14^2)/3))"
"(((B4*B14*B16)/(6*B8*B10*B6))*(B6^2-B16^2-B14^2))"
"MINVERSE(A7:C9)"
"MMULT(E7:G9,I7:I9)"
"MMULT(A7:C9,K7:K9)"
"TINV(0.05,100-1)"
"B9-B8*B10/SQRT(B11)"
"B9+B8*B10/SQRT(B11)"
"NORMSINV(0.95)"
"70/125"
"B19-B18*SQRT((B19*(1-B19))/B20)"
"B19+B18*SQRT((B19*(1-B19))/B20)"
"(135-130)/(20/SQRT(85))"
"+C67/2"
"+C67"
"+C67"
"(C63-C66)/(C64/SQRT(C65))"
"+F71"
"TINV(F70*2,C65-1)"
"-TINV(F70*2,C65-1)"
"TINV(G70*2,C65-1)"
"-TINV(H70*2,C65-1)"
"IF(OR(F71>E72,F71<F72),""Reject Null"",""Accept Null"")"
"IF(G71>G72,""Reject Null"",""Accept Null"")"
"IF(H71<H72,""Reject Null"",""Accept Null"")"
"15/1000"
"+C128/2"
"+C128"
"+C128"
"(C125-C127)/SQRT(C125*(1-C125)/C126)"
"-NORMSINV(F130)"
"NORMSINV(F130)"
"-NORMSINV(G130)"
"+M217-L217"
"TINV(0.1,24-1)"
"AVERAGE(K217:K240)"
"STDEV(K217:K240)"
"+C234/2"
"+C234"
"+C234"
"(C231)/(C232/SQRT(C233))"
"TINV(F240*2,C233-1)"
"-TINV(F240*2,C233-1)"
"TINV(G240*2,C233-1)"
"-TINV(H240*2,C233-1)"
"AVERAGE(J256:J265)"
"STDEV(J256:J265)"
"SQRT((((C300-1)*C298^2)+((C301-1)*C299^2))/(C300+C301-2))"
"AVERAGE(J291:J300)"
"STDEV(J291:J300)"
"(C296-C297)/(G299*SQRT((1/C300)+(1/C301)))"
"+F306"
"TINV(F305*2,C300+C301-2)"
"-TINV(F305*2,C300+C301-2)"
"TINV(G305*2,C300+C301-2)"
"-TINV(H305*2,C300+C301-2)"
"683/3220"
"1498/10245"
"(C364-D364)/SQRT((C364*(1-C364)/C365)+(D364*(1-D364)/D365))"
"130/200"
"120/200"
"ROUND(((F415^2)*(-NORMSINV(F416)-NORMSINV(F417))^2)/F414^2,0)+1"
"ROUND(((F427^2+F428^2)*(-NORMSINV(F429/2)-NORMSINV(F430))^2)/F426^2,0)+1"
"ROUND(((F453^2+F454^2)*(-NORMSINV(F455)-NORMSINV(F456))^2)/F452^2,0)+1"
"AVERAGE(J474:J488)"
"13/38"
"11/36"
"AVERAGE(H574:H585)"
"STDEV(H574:H585)"
"I574-J574"
"TRANSPOSE(D10:D13)"
"D10:D13"
"B4*D$20*$B23"
"MMULT(MINVERSE($D$23:$G$26),$I$23:$I$26)/H29"
"MMULT(MINVERSE($D$23:$G$26),$B$10:$B$13)/H30"
"MMULT(MINVERSE($D$23:$G$26),$B$10:$B$13-$G$11)/H31"
"MMULT(TRANSPOSE(I23:I26),MMULT(MINVERSE($D$23:$G$26),$I$23:$I$26))"
"MMULT(TRANSPOSE(I23:I26),MMULT(MINVERSE($D$23:$G$26),$B$10:$B$13))"
"MMULT(TRANSPOSE(I23:I26),MMULT(MINVERSE($D$23:$G$26),$B$10:$B$13-$G$11))"
"SUM(D29:D32)"
"MMULT(TRANSPOSE(D29:D32),$B$10:$B$13)"
"MMULT(MMULT(TRANSPOSE(D29:D32),$D$23:$G$26),D29:D32)"
"SQRT(D36)"
"MMULT(MMULT(TRANSPOSE(D29:F32),D23:G26),D29:F32)"
"SQRT(B3)"
"C6/$C$10"
"SUM(C6:C9)"
"TRANSPOSE($D$6:$D$9)"
"C$12*$A14*'Problem Data'!B10"
"SUM(C14:F17)"
"SUM(C28:F28)"
"C$26*'Problem Data'!B10"
"A28/$D$19"
"$D$43+C36*($D$42-$D$43)"
"$D$64+C36*($D$63-$D$64)"
"C45+0.02"
"C46"
"C94*1000000"
"G93/G95"
"TRANSPOSE(A105:A108)"
"C94"
"C$103*$A105*'Problem Data'!B10"
"C103"
"C$112*'Problem Data'!B10"
"G93"
"A114/$D$110"
"$G$120+C120*($G$119-$G$120)"
"C6*C7*C8"
"C6*C7"
"C20/D20"
"100*(E20/$E$27)"
"C6*C8"
"(C7+C7+C6)*C8"
"C6*C7"
"0.018*C9*C15"
"SUM(E20:E26)"
"E27-E21"
"C16-(C17/E28)"
"D30"
"D34+((C35-C34)*(D33-D34)/10)"
"24*E28*D35"
"D37/(C14)"
"IF(C14<1,D38/100000,0)"
"IF(C14=G35,D38/F10,0)"
"D39*C10"
"F39*C11"
" C43+(C44*C45)"
" C46*C10"
"(C50*30*8.34*70)/(C51*100000)"
"C52+C53"
" (C54)*C10"
"C57*C58"
"C59*C10"
"E65*C11"
"C66*D66*30/1000"
"E66*C11"
"E67*C11"
"E68*C11"
"E69*C11"
"E70*C11"
"E71*C11"
"E72*C11"
"E73*C11"
"E74*C11"
"E75*C11"
"E76*C11"
"E77*C11"
"E78*C11"
"E79*C11"
"SUM(E65:E79)"
"C82/E82"
"C83*C85"
"D39+(C46+C54+C59)*12"
"C86*C10"
"(E80*12)+F39"
"SUM(E85:E87)"
"C85*C99"
"C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100+C95*E95/100"
"E102/C104"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E27)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E27*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E27)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E27*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E27)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E27*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E26)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E26*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E26)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E26*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E26)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E26*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C5*C6*C7"
"C5*C6"
"C19/D19"
"100*(E19/$E$26)"
"C5*C7"
"(C6+C6+C5)*C7"
"C5*C6"
"0.018*C8*C14"
"SUM(E19:E25)"
"E26-E20"
"C15-(C16/E26)"
"D29"
"D33+((C34-C33)*(D32-D33)/10)"
"24*E26*D34"
"D36/(C13)"
"IF(C13<1,D37/100000,0)"
"IF(C13=G34,D37/F9,0)"
"D38*C9"
"F38*C10"
" C42+(C43*C44)"
" C45*C9"
"(C49*30*8.34*70)/(C50*100000)"
"C51+C52"
" (C53)*C9"
"C56*C57"
"C58*C9"
"E64*C10"
"C65*D65*30/1000"
"E65*C10"
"E66*C10"
"E67*C10"
"E68*C10"
"E69*C10"
"E70*C10"
"E71*C10"
"E72*C10"
"E73*C10"
"E74*C10"
"E75*C10"
"E76*C10"
"E77*C10"
"E78*C10"
"SUM(E64:E78)"
"C81/E81"
"C82*C84"
"D38+(C45+C53+C58)*12"
"C85*C9"
"(E79*12)+F38"
"SUM(E84:E86)"
"C84*C98"
"C90*E90/100+C91*E91/100+C92*E92/100+C93*E93/100+C94*E94/100"
"E101/C103"
"C4-B4"
"1/E4"
"F4*D4"
"H4/2"
"J4/3"
"G4/ABS(L4*$L$19+M4*$M$19+N4*$N$19+O4*$O$19)"
"SUM(L4:L16)"
"MIN(P4:P16)"
"1-L17"
"G34/ABS(L34*$L$44+M34*$M$44+N34*$N$44+O34*$O$44)"
"SUM(L34:L41)"
"MIN(P34:P41)"
"G52/ABS(L52*$L$61+M52*$M$61+N52*$N$61+O52*$O$61)"
"SUM(L52:L58)"
"MIN(P52:P58)"
"G68/ABS(L68*$L$76+M68*$M$76+N68*$N$76+O68*$O$76)"
"SUM(L68:L73)"
"MIN(P68:P73)"
"G83/ABS(L83*$L$90+M83*$M$90+N83*$N$90+O83*$O$90)"
"SUM(L83:L87)"
"MIN(P83:P87)"
"G97/ABS(L97*$L$103+M97*$M$103+N97*$N$103+O97*$O$103)"
"SUM(L97:L100)"
"MIN(P97:P100)"
"1000+G111/ABS(L111*$L$103+M111*$M$103+N111*$N$103+O111*$O$103)"
"SUM(L111:L113)"
"MIN(P111:P113)"
"G129/ABS(L129*$L$135+M129*$M$135+N129*$N$135+O129*$O$135)"
"G143/ABS(L143*$L$148+M143*$M$148+N143*$N$148+O143*$O$148)"
"SUM(L159:L159)"
"MIN(P159:P159)"
"C11*0.000000001"
"C12"
"C13*0.001"
"(E16/E17)*100"
"E14*E12*E11"
"E13"
" (C23*C24)/C22/1000"
"C26"
"C42/1000"
"C43/100"
"C44/POWER(10,9)"
"POWER(COS(PI()*E45*E42/E44/E43),2)"
" 0.25*C62/C63"
" 0.25*C71/C72"
"C82/(2*C81)"
"(0.5*C92)/(2*C91)"
"(C102-1)*(C101*POWER(10,-9))/2"
"(2*(E113/(E111/E112)))"
" 2*E111*E113/E112 * 1000"
" (C121*C124)/(C122*C123) * 100000"
"C132*1000"
"C133*0.00000001"
"1.22*(E133/E131)"
"E134*E132"
"E135*10"
"C141/C142 / 1000000"
"RADIANS(C152)"
"SIN(E152)"
"C151*0.000000001/E153"
"(ASIN(2*E162/E161)-ASIN(2*E163/E161))*1000"
"DEGREES(ATAN((C171/C172)))"
"D51-$C51"
"SUM(L51:Q51)/6"
"J51-$C51"
"AVERAGE(K$51:K$110)"
"STDEV(K$51:K$110)"
"INTERCEPT(L$51:L$110,$S$51:$S$110)"
"SLOPE(L$51:L$110,$S$51:$S$110)"
"RSQ(L$51:L$110,$S$51:$S$110)"
"PEARSON(L$51:L$110,$S$51:$S$110)"
"VAR('Data & RP'!$D$51:$D$110)"
"[1]!CMLRet($K$114,$S$114,$S$115,L124)"
"[1]!SMLRet($K$114,$S$114,P124)"
"VAR('Data & RP'!$E$51:$E$110)"
"VAR('Data & RP'!$F$51:$F$110)"
"VAR('Data & RP'!$G$51:$G$110)"
"VAR('Data & RP'!$H$51:$H$110)"
"VAR('Data & RP'!$I$51:$I$110)"
"COVAR($D$51:$D$110,D$51:D$110)*(60/59)"
"COVAR($E$51:$E$110,E$51:E$110)*(60/59)"
"COVAR($F$51:$F$110,F$51:F$110)*(60/59)"
"STDEV($K51:$K110)"
"COVAR($G$51:$G$110,G$51:G$110)*(60/59)"
"STDEV($L51:$L110)"
"AVERAGE($L51:$L110)"
"COVAR($H$51:$H$110,H$51:H$110)*(60/59)"
"STDEV($M51:$M110)"
"AVERAGE($M51:$M110)"
"COVAR($I$51:$I$110,I$51:I$110)*(60/59)"
"STDEV($N51:$N110)"
"AVERAGE($N51:$N110)"
"STDEV($O51:$O110)"
"AVERAGE($O51:$O110)"
"STDEV($P51:$P110)"
"AVERAGE($P51:$P110)"
"SLOPE($L51:$L110,$S$51:$S$110)"
"AVERAGE($L51:$L110)"
"STDEV($Q51:$Q110)"
"AVERAGE($Q51:$Q110)"
"SLOPE($M51:$M110,$S$51:$S$110)"
"AVERAGE($M51:$M110)"
"STDEV($R51:$R110)"
"AVERAGE($R51:$R110)"
"SLOPE($N51:$N110,$S$51:$S$110)"
"AVERAGE($N51:$N110)"
"STDEV($S51:$S110)"
"AVERAGE($S51:$S110)"
"SLOPE($O51:$O110,$S$51:$S$110)"
"AVERAGE($O51:$O110)"
"SLOPE($P51:$P110,$S$51:$S$110)"
"AVERAGE($P51:$P110)"
"SLOPE($Q51:$Q110,$S$51:$S$110)"
"AVERAGE($Q51:$Q110)"
"SLOPE($R51:$R110,$S$51:$S$110)"
"AVERAGE($R51:$R110)"
"[1]!SMLRet($K$114,$S$114,P147)"
"E142"
"AVERAGE($D$160:$I$160)"
"AVERAGE(D$151:D$156)"
"AVERAGE($D$162:$I$162)"
"D142"
"E143"
"F144"
"G145"
"H146"
"I147"
"C3*1000"
"B3/D3"
"E3*(1000/999.7)"
"F3*G3"
"F3*G3^2"
"-0.51*(G3^2)*SQRT($B$20)"
"10^K3"
"F3*L3"
"SUM(H3:H4)/SUM(H3:H6)"
"H5/SUM(H3:H6)"
"H6/(SUM(H3:H6))"
"H7/(H7+H9+H10)"
"H9/(H9+H7+H10)"
"H10/(H10+H9+H7)"
"10^-7.25"
"#N/A"
"0.5*SUM(J3:J13)"
"((C24-C23))/(C23+C24)*100"
"SUM(H7:H13)"
"C23+H15"
"SUM(H3:H6)"
"C24+H14"
"C3*1000"
"B3/D3"
"E3*(1000/999.7)"
"F3*G3"
"F3*G3^2"
"-0.51*(G3^2)*SQRT($B$20)"
"10^J3"
"F3*K3"
"10^-7.25"
"NA()"
"0.5*SUM(I3:I13)"
"((C24-C23))/(C23+C24)*100"
"SUM(H7:H13)"
"C23+H15"
"SUM(H3:H6)"
"C24+H14"
"COUNT(C19:C53)"
"AVERAGE(C19:C53)"
"D71*D70-5*D70-20*D69"
"COUNT(C77:C122)"
"AVERAGE(C77:C122)"
"D128*D129-5*D128-20*D127"
"D207*D206-8*D206-20*D205"
"COUNT(C213:C257)"
"'Enter data'!B10"
"A5"
"A6+'Enter data'!B11"
"A8+'Enter data'!B12"
"A10+'Enter data'!B13"
"4*'Enter data'!D69"
"'Enter data'!D127*4"
"'Enter data'!B10"
"A34+'Enter data'!B11"
"A36+'Enter data'!B12"
"A38+'Enter data'!B13"
"'Enter data'!D205*4"
"'Enter data'!D263*4"
"20*5-20*5-20*4"
"16*12-16*5-4*20"
"'Enter data'!D71"
"'Enter data'!D70"
"'Enter data'!D72"
"'Enter data'!D129"
"'Enter data'!D128"
"'Enter data'!D130"
"'Enter data'!D205"
"'Enter data'!D263"
"E86*D86-E86*8-20*4"
"E88*D88-E88*8-3*20"
"E90*D90-E90*8-2*20"
"'Enter data'!D207"
"'Enter data'!D206"
"'Enter data'!D208"
"'Enter data'!D265"
"'Enter data'!D264"
"'Enter data'!D266"
"NOW()"
"(C3/B3)*100"
"D3*($B$29/100)"
"(B3/$B$29)*100"
"C3/(F3/100)"
"MAX(C14:N50)"
"MIN(C14:N50)"
"B15+1"
"IF($O7>0,C7/$O7,""ERROR"")"
"IF(O7=0,0,2-((1-H7)^2+I7^2+J7^2+K7^2)*4/3)"
"IF(MIN(C7:F7)<0,0,SUM(C7:F7))"
"1+A7"
"MIN(10,MAX(0,SUM(M7:M12)))"
"NOW()"
"SQRT(B9)"
"B10/(H8*B9)"
"B11*H9*H8*B9/B10"
"B23/B9"
"B11^2/B22"
"B10*B9"
"2*(B7+B8)-B10"
"B27*B9"
"B11*(B14/2000)^2*H12*PI()"
"B29/(2*(B7-B21))"
"4*B11*(B30+B21)"
"B31*B15/1000"
"B31*B16/1000"
"B28*H7"
"H9/((B14/2000)^2*PI())"
"B33+B34"
"B24"
"H10"
"H13"
"B29"
"(B8-B21)*(B7-B21)"
"B32"
"B10"
"B21/10"
"B21"
"B27/10"
"H15"
"SUM(C5:C11)"
"E9+273"
"(I8*F9/I7)*(1+C8/I7+C9/(I7^2)+C10/(I7^4)+C11/(I7^5))"
"I8*F9/I7"
"(D20-D18)/D18"
"1-LN(B13^3+$F$6*B13^2+$F$7*B13+$F$8)"
"D13-C13"
"SUM(E13:E29)"
"RADIANS(B9)"
"COS(C9)/(SIN(C9)+COS(C9))"
"D9*$D$4"
"1500+300*$A10-25*$A10^2+1.5*$A10^3"
"300-50*$A10+4.5*$A10^2"
"B11/A11"
"(B11-1500)/A11"
"300-50*$F$29+4.5*$F$29^2"
"-50+9*$F$31"
"-1500 + 2200*H19 - 225*H19^2 - 1.5*H19^3"
"2500 - 250*$H19"
"2500 - 250*$I19"
"2200 - 450*$H$19 - 4.5*$H$19^2"
"2200 - 450*$I$19 - 4.5*$I$19^2"
"B2+1"
"H2+1"
"SUM(B4:B6)"
"SUM(B4:H4)"
"SUM(B24:B38)"
"B3+B8+B13+B18+B23"
"B2+6"
"C2+1"
"SUM(B5:B7)"
"D5+D6+D7"
"Individual!Q4"
"Individual!Y4"
"Individual!CS4"
"B5+D5+F5+H5+J5+L5+N5+P5+R5+T5+V5+X5"
"#REF!+E5+G5+I5+K5+M5+O5+Q5+S5+U5+W5+Y5"
"(D9+D10+D11)"
"Individual!Q9"
"Individual!CS9"
"Individual!BU10"
"Individual!Q14"
"Individual!BE14"
"Individual!BM14"
"Individual!CC14"
"Individual!CK14"
"Individual!CS14"
"Individual!AO15"
"Individual!BU15"
"C14+E14+G15+I15+K14+M14+O14+Q14+S14+U14+W14+Y14"
"C15+E15+#REF!+#REF!+K15+M15+O15+Q15+S15+U15+W15+Y15"
"SUM(C13:C15)"
"Individual!Q19"
"Individual!CS19"
"Individual!Y20"
"Individual!AG20"
"Individual!AO20"
"Individual!AW20"
"Individual!BE20"
"Individual!CC21"
"Individual!CK21"
"SUM(B21:B35)"
"Individual!Q24"
"Individual!AO24"
"Individual!AW24"
"Individual!BE24"
"Individual!CC24"
"Individual!CK24"
"Individual!CS24"
"Individual!Y25"
"Individual!AG25"
"Individual!BM25"
"Individual!BU25"
"B4+B8+B12+B16+B20"
"(D4+D8+D12+D16+D20)"
"B3-$B$15"
"C3-$C$15"
"D3-$D$15"
"E3-$E$15"
"F3-$F$15"
"G3-$G$15"
"(B3-$B$15)/$B$15"
"(C3-$C$15)/$C$15"
"(D3-$D$15)/$D$15"
"(E3-$E$15)/$E$15"
"(F3-$F$15)/$F$15"
"(G3-$G$15)/$G$15"
"AVERAGE(B3:B14)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"SUM(K7:K30)"
"MAX(P7:P30)"
"MIN(P7:P30)"
"D39/1000*1.5598+1.525"
"D39/1000"
"SUM(A39:A47)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F18)"
"SUM(K8:K18)"
"MIN(P7:P18)"
"D23/1000*1.5598+1.525"
"D23/1000"
"SUM(A23:A28)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F30)"
"SUM(K8:K30)"
"MAX(P7:P30)"
"MIN(P7:P30)"
"D35/1000*1.5598+1.525"
"D35/1000"
"SUM(A35:A41)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F28)"
"SUM(K8:K28)"
"MIN(P7:P28)"
"D33/1000*1.5598+1.525"
"D33/1000"
"SUM(A33:A43)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F31)"
"SUM(K8:K31)"
"MIN(P7:P19)"
"A37"
"E37/1000*1.5598+1.525"
"E37/1000"
"SUM(A38:A38)"
"SUM(B37:B47)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F19)"
"SUM(K8:K19)"
"MIN(P7:P19)"
"SUM(A26:A30)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F18)"
"SUM(K8:K18)"
"MIN(P7:P18)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"F7"
"8*F7/($D$3*SQRT($G$2^2-$G$1^2))"
"M7*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"B8-B7"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F25)"
"SUM(K8:K25)"
"MAX(P7:P25)"
"MIN(P7:P25)"
"SUM(A31:A33)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F21)"
"SUM(K8:K21)"
"MIN(P8:P23)"
"SUM(A26:A32)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F22)"
"SUM(K8:K22)"
"MAX(P8:P22)"
"MIN(P8:P23)"
"SUM(A29:A35)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"IF(O8/N8>0.5,O8/N8,"""")"
"MAX(F7:F75)"
"SUM(K8:K75)"
"MIN(P8:P77)"
"MAX(A81:A95)"
"D4/(2*D3)"
"SQRT(1/(D3*D5))"
"(0.2027*A7+1.2055)*1000"
"D7*157.4"
"C7*7.751*157.4"
"G7/H7"
"B8-B7"
"F8"
"8*F8/($D$3*SQRT($G$2^2-$G$1^2))"
"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)"
"1000*(D8*1000-228.75)*8/64.353"
"O8/N8"
"MAX(F7:F40)"
"SUM(K8:K40)"
"MAX(P8:P40)"
"MIN(P8:P41)"
"B7+10"
"B2*E4+B3*H4"
"$B$2*E6+$B$3*H6"
"IF(OR(AND(L6="">="",K6<M6),AND(L6=""<="",K6>M6)),""VIOLATED"","" "")"
"MAX($C$4)"
"COUNT($B$2:$B$3)"
"$K$7<=$M$7"
"$K$8<=$M$8"
"$B$2>=0"
"$B$3>=0"
"{100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1}"
"B2*E5*B3*H5*B4*K5"
"B2*E7+B3*H7+B4*K7"
"IF(OR(AND(O7="">="",N7<P7),AND(O7=""<="",N7>P7)),""VIOLATED"","" "")"
"MAX($C$5)"
"COUNT($B$2:$B$4)"
"$N$7<=$P$7"
"$B$2>=0"
"$B$3>=0"
"$B$4>=0"
"{100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1}"
"B2*E5+B3*H5+B4*K5"
"$B$2*E7+$B$3*H7+$B$4*K7"
"IF(OR(AND(O7="">="",N7<P7),AND(O7=""<="",N7>P7)),""VIOLATED"","" "")"
"B2*E4+B3*H4"
"$B$2*E6+$B$3*H6"
"IF(OR(AND(L6="">="",K6<M6),AND(L6=""<="",K6>M6)),""VIOLATED"","" "")"
"MAX($C$4)"
"COUNT($B$2:$B$3)"
"$K$7<=$M$7"
"$K$8<=$M$8"
"$B$2>=0"
"$B$3>=0"
"{100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1}"
"B2*E5+B3*H5+B4*K5"
"$B$2*E7+$B$3*H7+$B$4*K7"
"IF(OR(AND(O7="">="",N7<P7),AND(O7=""<="",N7>P7)),""VIOLATED"","" "")"
"'Comm Devt'!$N$85"
"B6-C6"
"'Comm Devt'!$O$85"
"B6+E6"
"Crime!$N$126"
"Crime!$O$126"
"ETE!$N$50"
"ETE!$O$50"
"Health!$N$110"
"Health!$O$110"
"Envt!$N$121"
"Envt!$O$121"
"'Road Safety'!N2"
"'Road Safety'!O2"
"SUM(B6:B11)"
"Crime!$F126"
"'Comm Devt'!$F85"
"ETE!$F50"
"Envt!$F121"
"Health!$F110"
"'Road Safety'!$F151"
"SUM(B15:G15)"
"Crime!$F131"
"'Comm Devt'!$F90"
"ETE!$F55"
"Envt!$F126"
"Health!$F115"
"'Road Safety'!$F156"
"SUM(B15:B17)"
"SUM(J2:K2)"
"IF(J2=0,0,N2/J2)"
"SUM(L2:L15)"
"COUNTIF($E$2:$E$123,E126)"
"SUMIF($E$2:$E$125,$E126,J$2:J$125)"
"SUM(F126:F131)"
"SUM(J2:K2)"
"IF(J2=0,0,N2/J2)"
"L2/100*V2"
"J2/100*X2"
"SUM(U2:U21)"
"+#REF!+#REF!+#REF!+N24"
"COUNTIF($E$2:$E$82,E85)"
"SUMIF($E$2:$E$84,$E85,J$2:J$84)"
"SUM(F85:F90)"
"SUM(J2:K2)"
"IF(J2=0,0,N2/J2)"
"L2/100*V2"
"J2/100*X2"
"K2/100*Z2"
"SUM(U2:U12)"
"SUM(L2:L21)"
"COUNTIF($E$2:$E$47,E50)"
"SUMIF($E$2:$E$49,$E50,J$2:J$49)"
"SUM(F50:F55)"
"SUM(J2:K2)"
"IF(J2=0,0,N2/J2)"
"SUM(N2:O2)"
"-K17"
"SUM(L3:L19)"
"COUNTIF($E$2:$E$118,E121)"
"SUMIF($E$2:$E$120,$E121,J$2:J$120)"
"SUM(F121:F126)"
"SUM(J2:K2)"
"IF(J3=0,0,N3/J3)"
"SUM(J2:J27)"
"COUNTIF($E$2:$E$107,E110)"
"SUMIF($E$3:$E$109,$E110,J$3:J$109)"
"COUNTIF($E$3:$E$107,E112)"
"SUM(F110:F115)"
"C6+E6+G6"
"SUM(K6:L6)"
"SUM(G8:K8)"
"G9+I9"
"SUM(K6:K10)"
"SUM(J2:K2)"
"IF(J2=0,0,N2/J2)"
"SUM(N2:O2)"
"$C$15*B6+$C$16"
"B7*B7"
"B7*C7"
"SUM(B7:B11)"
"(5*F12-B12*C12)/(5*D12-B12*B12)"
"(C12-C15*B12)/5"
"(5*F12-B12*C12)/((5*D12-B12*B12)*(5*E12-C12*C12))^0.5"
"SLOPE(C7:C11,B7:B11)"
"INTERCEPT(C7:C11,B7:B11)"
"CORREL(C7:C11,B7:B11)"
"$B$14*B7+$B$15"
"SLOPE(C7:C11,B7:B11)"
"INTERCEPT(C7:C11,B7:B11)"
"CORREL(C7:C11,B7:B11)"
"B16*B16"
"SUM(F9:J9)"
"L9+M9"
"A10"
"N10*$S$9/$N$9"
"O10*$T$9/$O$9"
"K10*$U$9/$K$9"
"Z10*100/$AD$10"
"IF(P10>=$AE$7,""F"",AA10)"
"R10+S10+T10+U10+V10+W10"
"IF(X10>$AF$21,""A+"",IF(X10>$AF$22,""A-"",IF(X10>$AF$23,""B+"",IF(X10>$AF$24,""B-"",IF(X10>$AF$25,""C+"",IF(X10>$AF$26,""C-"",IF(X10>$AF$27,""D+"",IF(X10>$AF$28,""D-"",""F""))))))))"
"AC14*0.2"
"AC14*0.2"
"AC14*0.25"
"AC14*0.25"
"AC14*0.3"
"AC14*0.3"
"COUNTIF(Y10:Y59,""A*"")"
"COUNTIF(Y10:Y59,""A*"")"
"AC14*0.3"
"AC14*0.3"
"AC14*0.35"
"AC14*0.35"
"AC14*0.4"
"AC14*0.4"
"COUNTIF(Y10:Y59,""B*"")"
"COUNTIF(Y10:Y59,""B*"")"
"AC14*0.2"
"AC14*0.2"
"AC14*0.25"
"AC14*0.25"
"AC14*0.3"
"AC14*0.3"
"COUNTIF(Y10:Y59,""C*"")"
"COUNTIF(Y10:Y59,""C*"")"
"AC14*0.05"
"AC14*0.05"
"AC14*0.1"
"AC14*0.1"
"AC14*0.15"
"AC14*0.15"
"COUNTIF(Y10:Y59,""D*"")"
"COUNTIF(Y10:Y59,""D*"")"
"AC14*0.05"
"AC14*0.05"
"AC14*0.1"
"AC14*0.1"
"COUNTIF(Y10:Y59,""F*"")"
"COUNTIF(Y10:Y59,""F*"")"
"AVERAGE(F10:F59)"
"IF(X60>94.49,""A+"",IF(X60>89.49,""A-"",IF(X60>84.49,""B+"",IF(X60>79.49,""B-"",IF(X60>74.49,""C+"",IF(X60>69.49,""C-"",IF(X60>64.49,""D+"",IF(X60>59.49,""D-"",""F""))))))))"
"AVERAGE(Z10:Z30)"
"IF(X60>94.49,""A+"",IF(X60>89.49,""A-"",IF(X60>84.49,""B+"",IF(X60>79.49,""B-"",IF(X60>74.49,""C+"",IF(X60>69.49,""C-"",IF(X60>64.49,""D+"",IF(X60>59.49,""D-"",""F""))))))))"
"A3+7"
"A5+1"
"AVERAGE(C2:C53)"
"SUM(C5:AB5)"
"T2+S2+R2+O2+C2"
"Attendance!AC4"
"(C4*$C$2)+(O4*$O$2)+(R4*$R$2)+(S4*$S$2)+(T4*$T$2)+U4"
"IF(V4>='Grading Standards'!$B$7,""A"",IF(V4>='Grading Standards'!$B$8,""A-"",IF(V4>='Grading Standards'!$B$9,""B+"",IF(V4>='Grading Standards'!$B$10,""B"",IF(V4>='Grading Standards'!$B$11,""B-"",""other"")))))"
"IF(V4>='Grading Standards'!$B$11,""other"",IF(V4>='Grading Standards'!$B$12,""C+"",IF(V4>='Grading Standards'!$B$13,""C"",IF(V4>='Grading Standards'!$B$14,""C-"",IF(V4>='Grading Standards'!$B$15,""D"",IF(V4>='Grading Standards'!$B$16,""F"",""other""))))))"
"((M5+L5+K5+J5+I5+H5+G5+F5+E5+D5)-N5)/9"
"P5+Q5"
"LARGE(D6:M6,10)"
"AVERAGE(R5:R43)"
"0.06*100000"
"-PMT(6%,15,100000,0)"
"G22"
"A25-B27"
"100000-C27"
"0.06*D27"
"C30"
"A25-B33"
"D27-C33"
"0.06*D33"
"$A$25-B35"
"D33-C35"
"0.06*D35"
"D35-C36"
"SUM(M6:M106)"
"IF(C6="""","""",IF(OR(AND(LEFT(E6,1)=""A"",C6>0),AND(OR(LEFT(E6,1)=""L"",LEFT(E6,1)=""S""),C6<0)),""Dr"",""Cr""))"
"IF(ISNA(VLOOKUP(B6,Categories!$A$2:$H$61,8)),"""",VLOOKUP(B6,Categories!$A$2:$H$61,8))"
"IF(E6="""","""",IF(LEFT(E6,1)=""A"",1,-1))"
"IF(ISERR(K6*C6),"""",K6*C6)"
"IF(A6="""","""",SUMIF($A$6:$A$106,$A6,$L$6:$L$106))"
"H6+H5"
"SUM(B5:B9)"
"SUM(B15:B16)"
"G26"
"B29"
"LEFT(B2,1)"
"$A2&"". ""&$B2&"": ""&$E2&"" - ""&$D2"
"$B2&"": ""&$E2&"" - ""&$D2"
"A2+1"
"C10/$C$20"
"SUM(C10:C18)"
"4/20"
"12/20"
"17/20"
"19/20"
"AVERAGE(A8:A37)"
"MODE(A8:A37)"
"MEDIAN(A8:A37)"
"AVERAGE(B42:B61)"
"VAR(A71:A76)"
"STDEV(A71:A76)"
"AVERAGE(A71:A76)"
"(8.672/178)*100"
"VAR(B84:B93)"
"STDEV(B84:B93)"
"(B96/AVERAGE(B84:B93))*100"
"(B104-$B$125)/$B$128"
"MEDIAN(B104:B123)"
"STDEV(B104:B123)"
"Class_Number"
"Class_Name"
"Class_Number"
"Class_Name"
"Class_Term"
"[1]Schedule!D5"
"[1]Schedule!E6"
"A4+1"
"[1]Schedule!D9"
"[1]Schedule!E10"
"[1]Schedule!D13"
"[1]Schedule!E16"
"[1]Schedule!E18"
"[1]Schedule!D21"
"[1]Schedule!D23"
"[1]Schedule!E24"
"[1]Schedule!E26"
"[1]Schedule!D29"
"[1]Schedule!E32"
"[1]Schedule!E34"
"[1]Schedule!D37"
"[1]Schedule!E38"
"[1]Schedule!D45"
"[1]Schedule!E46"
"A30+1"
"A38+1"
"COUNT(hw)"
"VLOOKUP(hwCount,hwDrops,2)"
"SUM(hw)"
"5*hwCount"
"IF(hwDropCount>=1, -MIN(hw), """")"
"IF(hwDropCount>=1,-5,"""")"
"IF(hwDropCount>=2,-SMALL(hw,2),"""")"
"IF(hwDropCount>=2,-5,"""")"
"IF(hwDropCount>=3,-SMALL(hw,3),"""")"
"IF(hwDropCount>=3,-5,"""")"
"SUM(E15:E18)"
"IF(ISNUMBER(E23),100,"""")"
"IF(COUNT(Quizzes)<4,-1,IF(AND(SUM(Quizzes)>=340,MIN(Quizzes)>=80),1,0))"
"IF(AND(Eligible>0,LEFT(UPPER(F30),1)=""Y""),1,0)"
"IF(Eligible>0,""CONGRATULATIONS! You are eligible to skip the final!"", IF(Eligible<0,"""",""Your lowest quiz will be dropped automatically.""))"
"IF(Eligible>0,""Will you skip the final? (Y or N)"",""(Ignore box at right.)"")"
"IF(Eligible=""YES"","""",""n/a"")"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"IF(DropFinal>0,""(No final exam)"",""Final exam"")"
"IF(ISNUMBER(E35),150,"""")"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"E19"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"E27"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"IF(DropFinal>0,""(All quizzes count)"",""Drop lowest quiz"")"
"IF(AND(Eligible>0,DropFinal=0),-MIN(Quizzes),"""")"
"IF(OR(Eligible<0,DropFinal>0),"""",-100)"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"IF(DropFinal>0,E34+E36+E37,SUM(E34:E38))"
"IF(DropFinal>0,F36+F37,SUM(F35:F38))"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"IF(F39=0,"""",ROUND(E39/F39,2))"
"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")"
"VLOOKUP(F40,LetterGrades,2)"
"Attendance!X11"
"(E11*0.05)+(F11*0.15)+(G11*0.15)+(H11*0.15)+(I11*0.1)+(J11*0.1)+(K11*0.3)"
"L11"
"'Students'' Data'!B2"
"SUM(D11:W11)"
"'Students'' Data'!B2"
"'Students'' Data'!C3"
"'Students'' Data'!B11"
"'Students'' Data'!F11"
"VLOOKUP(E12,'Lookup Tables'!B11:D15,2)"
"'Students'' Data'!B11"
"VLOOKUP(K12,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q12,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E13,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(K13,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q13,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E14,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(K14,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q14,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E15,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(K15,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q15,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E16,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(K16,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q16,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E17,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(K17,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q17,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E18,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(K18,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(Q18,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E22,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K22,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q22,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E23,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K23,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q23,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E24,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K24,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q24,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E25,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K25,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q25,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E26,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K26,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q26,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E27,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K27,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q27,'Lookup Tables'!B11:D15,2)"
"VLOOKUP(E28,'Lookup Tables'!B22:D32,2)"
"VLOOKUP(K28,'Lookup Tables'!H11:J15,2)"
"VLOOKUP(Q28,'Lookup Tables'!B11:D15,2)"
"'Students'' Data'!B2"
"IF(OR(J13=""YES"",L13=""YES""),1,0)"
"IF(OR(M13<600,N13=""YES""),1,0)"
"IF(AND(OR(J13=""YES"",L13=""YES""),(Z13=0)),""Trouble"",0)"
"IF(AND(OR(M13<600,N13=""YES""),(AA13=0)),""Trouble"",0)"
"IF(AND(AND(J13=""NO"",L13=""NO""),(O13=""YES"")),""Trouble"",0)"
"IF(AND(AND(M13>=600,N13=""NO""),(O13=""YES"")),""Trouble"",0)"
"IF(AND(Z13=1,AA13=1),""SRSA"",0)"
"IF(AND(AF13=0,O13=""YES""),""Trouble"",0)"
"IF(AND(AF13=""SRSA"",O13=""NO""),""Trouble"",0)"
"IF(S13=""YES"",1,0)"
"IF(P13>=20,1,0)"
"IF(AND(AI13=1,AJ13=1),""Initial"",0)"
"IF(AND(AF13=""SRSA"",AK13=""Initial""),""SRSA"",0)"
"IF(AND(AK13=""Initial"",AL13=0),""RLIS"",0)"
"IF(AND(AM13=0,U13=""YES""),""Trouble"",0)"
"IF(AND(U13=""NO"",AM13=""RLIS""),""Trouble"",0)"
"100*R10"
"100*T9"
"8.62/39.15"
"D9/(C9+D9)"
"Y10/R9"
"100*R9"
"Y14/R10"
"100*R23"
"D48/(C48+D48)"
"P51*100"
"'CPE 100'!B6"
"'CPE 101'!B6"
"'CPE 102'!B6"
"'CPE 103'!B6"
"'CPE 141'!B6"
"'CPE 205'!B6"
"'CPE 215'!B6"
"'CPE 234'!B6"
"'CPE 315'!B6"
"'CPE 316'!B6"
"'CPE 434'!B6"
"'CPE 453'!B6"
"'CPE 464'!B6"
"'CPE 100'!B6"
"'CPE 101'!B6"
"'CPE 102'!B6"
"'CPE 103'!B6"
"'CPE 141'!B6"
"'CPE 205'!B6"
"'CPE 215'!B6"
"'CPE 234'!B6"
"'CPE 315'!B6"
"'CPE 316'!B6"
"'CPE 434'!B6"
"'CPE 453'!B6"
"'CPE 464'!B6"
"'NEW QFD Converted #'!B3"
"'NEW QFD Converted #'!G3"
"'NEW QFD Converted #'!J3"
"'NEW QFD Converted #'!K3"
"'NEW QFD Converted #'!M3"
"'NEW QFD Converted #'!N3"
"'[2]QFD Converted #'!$C$3"
"'[2]QFD Converted #'!E3"
"'[2]QFD Converted #'!F3"
"'[2]QFD Converted #'!I3"
"'[2]QFD Converted #'!G3"
"'[2]QFD Converted #'!N3"
"'[2]QFD Converted #'!AA3"
"'[2]QFD Converted #'!R3"
"'[5]QFD Converted #'!B3"
"'[5]QFD Converted #'!D3"
"'[5]QFD Converted #'!M3"
"'[2]QFD Converted #'!G4"
"'[2]QFD Converted #'!L4"
"'[2]QFD Converted #'!AG4"
"'[2]QFD Converted #'!AX4"
"'CPE 141'!B6"
"'[2]QFD Converted #'!$C$4"
"'[1]CE QFD Converted #'!$D$4"
"'[1]CE QFD Converted #'!$E$4"
"'[1]CE QFD Converted #'!$F$4"
"'[2]QFD Converted #'!$D$4"
"'[2]QFD Converted #'!$L$4"
"'[2]QFD Converted #'!$W$4"
"'[2]QFD Converted #'!$AH$4"
"'[3]MFGE QFD Converted #'!$F$5"
"'[4]ME QFD Converted #'!$F$5"
"'[4]ME QFD Converted #'!$G$5"
"'NEW QFD Converted #'!$I$4"
"SUM(C9:BY9)"
"($C$8*C9)+($D$8*D9)+($E$8*E9)+($F$8*F9)+($G$8*G9)+($H$8*H9)+($I$8*I9)+($J$8*J9)+($K$8*K9)+($L$8*L9)+($M$8*M9)+($N$8*N9)+($O$8*O9)+($P$8*P9)+($Q$8*Q9)+($W$8*W9)+($AE$8*AE9)+($AH$8*AH9)+($AI$8*AI9)+($AJ$8*AJ9)+($AK$8*AK9)+($AL$8*AL9)+($AM$8*AM9)+($AN$8*AN9)+($AO$8*AO9)+($AP$8*AP9)+($AQ$8*AQ9)+($AR$8*AR9)+($AS$8*AS9)+($AT$8*AT9)+($AU$8*AU9)+($AV$8*AV9)+($AW$8*AW9)+($AX$8*AX9)+($AY$8*AY9)+($AZ$8*AZ9)+($BA$8*BA9)+($BB$8*BB9)+($BC$8*BC9)+($BE$8*BE9)+($BG$8*BG9)+($BH$8*BH9)+($BI$8*BI9)+($BJ$8*BJ9)+($BK$8*BK9)+($BL$8*BL9)+($BM$8*BM9)+($BN$8*BN9)+($BO$8*BO9)+($BP$8*BP9)+($BQ$8*BQ9)+($BR$8*BR9)+($BS$8*BS9)+($BT$8*BT9)+($BU$8*BU9)+($BV$8*BV9)+($BW$9*BW9)+($BX$8*BX9)+($BY$8*BY9)"
"CA9/$CA$28*100"
"'[2]QFD Converted #'!$C$5"
"'[1]CE QFD Converted #'!$D$5"
"'[1]CE QFD Converted #'!$E$5"
"'[1]CE QFD Converted #'!$F$5"
"'[2]QFD Converted #'!$D$5"
"'[2]QFD Converted #'!$L$5"
"'[2]QFD Converted #'!$W$5"
"'[2]QFD Converted #'!$AH$5"
"'[3]MFGE QFD Converted #'!$F$6"
"'[4]ME QFD Converted #'!$F$6"
"'[4]ME QFD Converted #'!$G$6"
"'NEW QFD Converted #'!$I$5"
"'[2]QFD Converted #'!$C$6"
"'[1]CE QFD Converted #'!$D$6"
"'[1]CE QFD Converted #'!$E$6"
"'[1]CE QFD Converted #'!$F$6"
"'[2]QFD Converted #'!$D$6"
"'[2]QFD Converted #'!$L$6"
"'[2]QFD Converted #'!$W$6"
"'[2]QFD Converted #'!$AH$6"
"'[3]MFGE QFD Converted #'!$F$7"
"'[4]ME QFD Converted #'!$F$7"
"'[4]ME QFD Converted #'!$G$7"
"'NEW QFD Converted #'!$I$6"
"'[2]QFD Converted #'!$C$7"
"'[1]CE QFD Converted #'!$D$7"
"'[1]CE QFD Converted #'!$E$7"
"'[1]CE QFD Converted #'!$F$7"
"'[2]QFD Converted #'!$D$7"
"'[2]QFD Converted #'!$L$7"
"'[2]QFD Converted #'!$W$7"
"'[2]QFD Converted #'!$AH$7"
"'[3]MFGE QFD Converted #'!$F$8"
"'[4]ME QFD Converted #'!$F$8"
"'[4]ME QFD Converted #'!$G$8"
"'NEW QFD Converted #'!$I$7"
"'[2]QFD Converted #'!$C$8"
"'[1]CE QFD Converted #'!$D$8"
"'[1]CE QFD Converted #'!$E8"
"'[1]CE QFD Converted #'!$F$8"
"'[2]QFD Converted #'!$D$8"
"'[2]QFD Converted #'!$L$8"
"'[2]QFD Converted #'!$W$8"
"'[2]QFD Converted #'!$AH$8"
"'[3]MFGE QFD Converted #'!$F$9"
"'[4]ME QFD Converted #'!$F$9"
"'[4]ME QFD Converted #'!$G$9"
"'NEW QFD Converted #'!$I$8"
"'[2]QFD Converted #'!$C$9"
"'[1]CE QFD Converted #'!$D$9"
"'[1]CE QFD Converted #'!$E$9"
"'[1]CE QFD Converted #'!$F$9"
"'[2]QFD Converted #'!$D$9"
"'[2]QFD Converted #'!$L$9"
"'[2]QFD Converted #'!$W$9"
"'[2]QFD Converted #'!$AH$9"
"'[3]MFGE QFD Converted #'!$F$10"
"'[4]ME QFD Converted #'!$F$10"
"'[4]ME QFD Converted #'!$G$10"
"'NEW QFD Converted #'!$I$9"
"'[2]QFD Converted #'!$C$10"
"'[1]CE QFD Converted #'!$D$10"
"'[1]CE QFD Converted #'!$E$10"
"'[1]CE QFD Converted #'!$F$10"
"'[2]QFD Converted #'!$D$10"
"'[2]QFD Converted #'!$L$10"
"'[2]QFD Converted #'!$W$10"
"'[2]QFD Converted #'!$AH$10"
"'[3]MFGE QFD Converted #'!$F$11"
"'[4]ME QFD Converted #'!$F$11"
"'[4]ME QFD Converted #'!$G$11"
"'NEW QFD Converted #'!$I$10"
"'[2]QFD Converted #'!$C$11"
"'[1]CE QFD Converted #'!$D$11"
"'[1]CE QFD Converted #'!$E$11"
"'[1]CE QFD Converted #'!$F$11"
"'[2]QFD Converted #'!$D$11"
"'[2]QFD Converted #'!$L$11"
"'[2]QFD Converted #'!$W$11"
"'[2]QFD Converted #'!$AH$11"
"'[3]MFGE QFD Converted #'!$F$12"
"'[4]ME QFD Converted #'!$F$12"
"'[4]ME QFD Converted #'!$G$12"
"'NEW QFD Converted #'!$I$11"
"'[2]QFD Converted #'!$C$12"
"'[1]CE QFD Converted #'!$D$12"
"'[1]CE QFD Converted #'!$E$12"
"'[1]CE QFD Converted #'!$F$12"
"'[2]QFD Converted #'!$D$12"
"'[2]QFD Converted #'!$L$12"
"'[2]QFD Converted #'!$W$12"
"'[2]QFD Converted #'!$AH$12"
"'[3]MFGE QFD Converted #'!$F$13"
"'[4]ME QFD Converted #'!$F$13"
"'[4]ME QFD Converted #'!$G$13"
"'NEW QFD Converted #'!$I$12"
"'[2]QFD Converted #'!$C$13"
"'[1]CE QFD Converted #'!$D$13"
"'[1]CE QFD Converted #'!$E$13"
"'[1]CE QFD Converted #'!$F$13"
"'[2]QFD Converted #'!$D$13"
"'[2]QFD Converted #'!$L$13"
"'[2]QFD Converted #'!$W$13"
"'[2]QFD Converted #'!$AH$13"
"'[3]MFGE QFD Converted #'!$F$14"
"'[4]ME QFD Converted #'!$F$14"
"'[4]ME QFD Converted #'!$G$14"
"'NEW QFD Converted #'!$I$13"
"'[2]QFD Converted #'!$C$14"
"'[1]CE QFD Converted #'!$D$14"
"'[1]CE QFD Converted #'!$E$14"
"'[1]CE QFD Converted #'!$F$14"
"'[2]QFD Converted #'!$D$14"
"'[2]QFD Converted #'!$L$14"
"'[2]QFD Converted #'!$W$14"
"'[2]QFD Converted #'!$AH$14"
"'[3]MFGE QFD Converted #'!$F$15"
"'[4]ME QFD Converted #'!$F$15"
"'[4]ME QFD Converted #'!$G$15"
"'NEW QFD Converted #'!$I$14"
"IF([2]CPE219!G26 = ""H"",9, IF([2]CPE219!G26= ""M"",3, IF([2]CPE219!G26= ""L"",1, IF([2]CPE219!G26 ="""",0))))"
"IF([2]CPE259!E26=""H"",9,IF([2]CPE259!E26=""M"",3,IF([2]CPE259!E26=""L"",1,IF([2]CPE259!E26="""",0))))"
"IF([2]CPE319!E26=""H"",9,IF([2]CPE319!E26=""M"",3,IF([2]CPE319!E26 =""L"",1,IF([2]CPE319!E26 ="""",0))))"
"'[2]QFD Converted #'!$AG$23"
"'[2]QFD Converted #'!$BM$23"
"'[2]QFD Converted #'!$BN$23"
"'[2]QFD Converted #'!$C$23"
"'[2]QFD Converted #'!E23"
"'[2]QFD Converted #'!K23"
"'[2]QFD Converted #'!F23"
"'[2]QFD Converted #'!I23"
"'[2]QFD Converted #'!G23"
"'[2]QFD Converted #'!N23"
"'[2]QFD Converted #'!AA23"
"'[2]QFD Converted #'!$C$24"
"'[2]QFD Converted #'!$C$25"
"'[2]QFD Converted #'!$C$26"
"SUM(C9:C27)"
"C28*C8"
"C29/6899*100"
"DCOUNT(gkm7379Database,CustomerData!K1,Criteria!C11:C12)"
"DSUM(gkm7379Database,CustomerData!N1,Criteria!B11:B12)"
"DSUM(gkm7379Database,CustomerData!L1,Criteria!B11:B12)"
"DSUM(gkm7379Database,CustomerData!M1,Criteria!B11:B12)"
"DAVERAGE(gkm7379Database,CustomerData!M1,Criteria!E11:E12)"
"DMAX(gkm7379Database,CustomerData!N1,Criteria!B11:B12)"
"DGET(gkm7379Database,CustomerData!F1,Criteria!B14:B15)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!C14:C16)"
"DSUM(gkm7379Database,CustomerData!L1,Criteria!C14:C16)"
"DSUM(gkm7379Database,CustomerData!M1,Criteria!C14:C16)"
"DAVERAGE(gkm7379Database,CustomerData!N1,Criteria!C14:C16)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!D14:D15)"
"DSUM(gkm7379Database,CustomerData!L1,Criteria!D14:D15)"
"DSUM(gkm7379Database,CustomerData!M1,Criteria!D14:D15)"
"DAVERAGE(gkm7379Database,CustomerData!N1,Criteria!D14:D15)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!E14:E15)"
"DSUM(gkm7379Database,CustomerData!L1,Criteria!E14:E15)"
"DSUM(gkm7379Database,CustomerData!M1,Criteria!E14:E15)"
"DAVERAGE(gkm7379Database,CustomerData!N1,Criteria!E14:E15)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B11:B12)-SUM(SummaryReport!C25:C27)"
"DSUM(gkm7379Database,CustomerData!L1,Criteria!B11:B12)-SUM(SummaryReport!D25:D27)"
"DSUM(gkm7379Database,CustomerData!M1,Criteria!B11:B12)-SUM(SummaryReport!E25:E27)"
"(D28-E28)/C28"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B19:C20)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B21:D22)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B23:C24)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B26:C27)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B28:D29)"
"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B30:C31)"
"SummaryReport!A18"
"J2*I2"
"K2*L2"
"L2-M2"
"1+C2"
"1+C2"
"1+C3"
"1+C5"
"1+C7"
"1+C7"
"1+C7"
"1+C7"
"5/6"
"(B3-B2)/(B1-B2)"
"(B1-B3)/(B1-B2)"
"+B12*$B$1"
"MAX($D$2-C11,0)"
"+(1/$B$3)*(G11*$B$5+G13*$B$6)"
"+(F12-F14)/(B12-B14)"
"+F12-(F12-F14)*B1/(B1-B2)"
"+I12*A13+J12/B3"
"+B12*$B$2"
"+(G11-G13)/(C11-C13)"
"+G11-(G11-G13)*(B1/(B1-B2))"
"+I13*B12+J13/B3"
"+(G13-G15)/(C13-C15)"
"+G13-(G13-G15)*B1/(B1-B2)"
"+I14*B14+J14/B3"
"+MAX(C11-$B$20,0)"
"+(F22-F24)/(B12-B14)"
"+F22-(F22-F24)*B1/(B1-B2)"
"+I22*A13+J22/B3"
"+(G21-G23)/(C11-C13)"
"+G21-(G21-G23)*B1/(B1-B2)"
"+I23*B12+J23/B3"
"+(G23-G25)/(C13-C15)"
"+G24-(G23-G25)*B1/(B1-B2)"
"+I24*B14+J24/B3"
"+E23-E13"
"+I22+I12"
"VLOOKUP($F$6,$H$23:$I$29,2)*C24"
"IF(E24="""","""",D24*E24)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C33"
"IF(E33="""","""",D33*E33)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C33"
"IF(E33="""","""",D33*E33)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C38"
"IF(E38="""","""",D38*E38)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C38"
"IF(E38="""","""",D38*E38)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C38"
"IF(E38="""","""",D38*E38)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C72"
"IF(E72="""","""",D72*E72)"
"VLOOKUP($F$6,$H$23:$I$29,2)*C72"
"IF(E72="""","""",D72*E72)"
"SUM(F24:G85)"
"'CD-ROMs'!H23"
"'Quick References'!F28"
"'Technical Courseware'!G37"
"SUM(F86:F89)"
"'Courseware & Libraries'!I23"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C6"
"IF(E6="""","""",D6*E6)"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8"
"IF(E8="""","""",D8*E8)"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8"
"IF(E8="""","""",D8*E8)"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8"
"IF(E8="""","""",D8*E8)"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8"
"IF(E8="""","""",D8*E8)"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8"
"IF(E8="""","""",D8*E8)"
"SUM(F8:F31)"
"'Courseware & Libraries'!I23"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*495"
"IF(G6="""","""",F6*G6)"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*49.95"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*44.95"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*39.95"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*IF(G9<100,B9,IF(G9<500,C9,IF(G9<1000,D9,IF(G9>1000,12.95))))"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*149.95"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*139.95"
"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*129.95"
"'Courseware & Libraries'!I28"
"SUM(H7:H22)"
"'Courseware & Libraries'!I23"
"IF(E6="""","""",D6*E6)"
"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C7"
"SUM(F7:F27)"
"'Courseware & Libraries'!I23"
"IF(F6="""","""",E6*F6)"
"Blended!I6"
"VLOOKUP('Courseware & Libraries'!$F$6,$I$5:$J$10,2)*C7"
"SUM(G6:G36)"
"SUM(B3*C3)"
"SUM(D3:D532)"
"SUM(D537:D544:D546:D608)"
"SUM(D614:D703)"
"SUM(D708:D759)"
"E765*F765"
"D765+G765"
"D831"
"SUM(H765:H831)"
"D533"
"D609"
"D704"
"D760"
"H832"
"SUM(B835:B839)"
"IF(B8=""Tues"",1,"""")"
"IF(WEEKDAY(C8)=3,""Tues"",(IF(WEEKDAY(C8)=5,""Thur"",""oops!"")))"
"+C8+2"
"1+D13"
"1+#REF!"
"SUM(L7:L29)"
"+L32-L30"
"1+C9"
"1+D48"
"SUM(J8:J64)"
"+J67-J65"
"+B2*C2"
"+D2+D3"
"SUM(D2:D22)"
"+Sheet1!J65"
"+D23-D24"
"C7"
"C7+2"
"$C$7+7*(A11-1)"
"$C$9+7*(A13-1)"
"$C$7+7*(A35-1) - 1"
"$C$9+7*(A37-1) - 1"
"A5+7"
"B7-B8"
"B9-B10-B11"
"B12+B13"
"B9/B5"
"B10/B5"
"(B12+B11)/B9"
"B11/B5"
"B15*(1+$C$4)"
"B16*(1+$C$5)"
"C15*C16"
"C7"
"C17*$B$18"
"C6"
"C19*C15"
"C18-C20"
"C21*(1-$C$8)"
"B23"
"C23-B23"
"C22-C24-C26"
"NPV(C30,$C27:$L27)"
"-PV(C30,10,0,$L27*(1+$C$11)/(C30-$C$11))"
"C31+C32"
"C33-C34"
"C35/C36"
"B15*(1+$C$4)"
"B16*(1+$C$5)"
"C15*C16"
"C7"
"C17*$B$18"
"C6"
"C19*C15"
"C18-C20"
"C21*(1-$C$8)"
"B23"
"C23-B23"
"C17*$C$10"
"C22-C24-C26"
"NPV(C30,$C$27:$L$27)"
"-PV(C30,10,0,$L$27*(1+$C$11)/(C30-$C$11))"
"C31+C32"
"C33-C34"
"C35/C36"
"B15*(1+$C$4)"
"B16*(1+$C$5)"
"C15*C16"
"C7"
"C17*$B$18"
"C6"
"C19*C15"
"C18-C20"
"C21*(1-$C$8)"
"C17*$C$9"
"C23-B23"
"C17*$C$10"
"C22-C24-C26"
"NPV(C30,$C$27:$L$27)"
"-PV(C30,10,0,$L$27*(1+$C$11)/(C30-$C$11))"
"C31+C32"
"C33-C34"
"C35/C36"
"(B3+C3)/2"
"D3*$E$1"
"(F3+G3+H3)/3"
"I3*$J$1"
"L3*$M$1"
"ROUND(E3+J3+K3+M3, 0)"
"(SUM(D2:R2)+T2+U2)/2"
"SUM(D2:D52)"
"AVERAGE(D2:D52)"
"STDEV(D2:D52)"
"SUM(B2:U2)"
"V2/505*100"
"27.5/35*100"
"32/40*100"
"28/40*100"
"13/15*100"
"16/35*100"
"3/4*100"
"22/25*100"
"10/15*100"
"11/15*100"
"34/40*100"
"100"
"21/25*100"
"21/35*100"
"19/40*100"
"18/40*100"
"34.5*2"
"(31/40)*100"
"14/15*100"
"17.5/35*100"
"37/40*100"
"23.5/35*100"
"24/40*100"
"23/25*100"
"20/25*100"
"35/40*100"
"21.5*2"
"25/30*100"
"12/15*100"
"23/35*100"
"33/40*100"
"26/40*100"
"38/40*100"
"18/25*100"
"31.5*2"
"21/40*100"
"22/35*100"
"36/40*100"
"14+1+12"
"29/40*100"
"30/35*100"
"25/35*100"
"10/40*100"
"13/40*100"
"25/40*100"
"19.5/35*100"
"12/40*100"
"5/15*100"
"27.5*2"
"39/40*100"
"31/40*100"
"13.5/35*100"
"7/15*100"
"26.5/35*100"
"20.5/35*100"
"37.5*2"
"27/40*100"
"93.3"
"22.5/35*100"
"19/35*100"
"23/40*100"
"30/40*100"
"16/40*100"
"15/35*100"
"29/35*100"
"20/30*100"
"28*2"
"23.5*2"
"31/35*100"
"43.5*2"
"22/40*100"
"46*2"
"9.5/35*100"
"18/20*100"
"AVERAGE(E6:E104)"
"(B1)/(1-B2)"
"(1-B1)/(B2)"
"(B7)/(1-B7)"
"(B9)*(B4)"
"(B10)/(B10+1)"
"(B1)/(1-B2)"
"(1-B1)/(B2)"
"(B7)/(1-B7)"
"(B9)*(B4)"
"(B10)/(B10+1)"
"(B1)/(1-B2)"
"(1-B1)/(B2)"
"(B7)/(1-B7)"
"(B9)*(B4)"
"(B10)/(B10+1)"
"TODAY( )"
"10^E20"
"B30-(B31*B29/1000)"
"1/(0.018*B21)*EXP(-B32/8.314*0.298)"
"B36*10^(0.28*0.5)"
"B21*10^-(0.28*0.5)"
"B21"
"LN(B39)"
"1/B51"
"B50+(B44/0.008314)*(E51-E52)"
"EXP(B53)"
"1/(0.018*B54)*EXP(-((B30-(B29*0.278))/(8.314*0.278)))"
"B54"
"B38"
"B37"
"1/(A6+273.15)"
"LN(B6)"
"1/274.15"
"B17*B22+B18"
"EXP(B23)"
"(B13+273.15)*B39"
"(C40-(274.15*B39))/1000"
"B24*C43"
"(1/C44)*EXP(-B41/(0.008314*274.15))"
"-B17*8.314/1000"
"C40/1000"
"B52-B58"
"1/(A8+273.15)"
"LN(B8)"
"LN(B16)"
"(B$53*$D57)+B$54"
"1/(273.15+A57)"
"EXP(B57)"
"EXP((D57*B$76)+B$77)"
"B81/100000"
"(1/($B$74*B62))*(1/$C81)"
"-B53*8.314/1000"
"B100+B101"
"C100+B101"
"LOG(C121/B121)/0.5"
"AVERAGE(B5:E5)"
"AVERAGE(B5:B16)"
"(SUM(M2:P2)+SUM(R2:T2))*10/7"
"U2*Q2*C2"
"IF(V2>5.5,""passed"","""")"
"IF(W2=""passed"",TRUNC(V2*3/10,2),"""")"
"1/6"
"1/3"
"1/5"
"1/C57"
"30+TRUNC((RAND()+RAND()+RAND()+RAND()+RAND())*15,0)"
"[1]!ExpValue($B$6:$B$17,C6:C17)"
"R80"
"[1]!PVar($B$6:$B$17,C6:C17)"
"[1]!PStDev($B$6:$B$17,C6:C17)"
"[1]!PCovar($B$6:$B$17,$C$6:$C$17,C$6:C$17)"
"[1]!PCovar($B$6:$B$17,$D$6:$D$17,D$6:D$17)"
"[1]!PCovar($B$6:$B$17,$E$6:$E$17,E$6:E$17)"
"[1]!PCovar($B$6:$B$17,$F$6:$F$17,F$6:F$17)"
"[1]!PCovar($B$6:$B$17,$G$6:$G$17,G$6:G$17)"
"[1]!PCovar($B$6:$B$17,$H$6:$H$17,H$6:H$17)"
"[1]!PCovar($B$6:$B$17,$I$6:$I$17,I$6:I$17)"
"[1]!PCovar($B$6:$B$17,$J$6:$J$17,J$6:J$17)"
"[1]!PCovar($B$6:$B$17,$K$6:$K$17,K$6:K$17)"
"[1]!PCovar($B$6:$B$17,$L$6:$L$17,L$6:L$17)"
"[1]!PCovar($B$6:$B$17,$M$6:$M$17,M$6:M$17)"
"[1]!PCovar($B$6:$B$17,$N$6:$N$17,N$6:N$17)"
"[1]!PCovar($B$6:$B$17,$O$6:$O$17,O$6:O$17)"
"[1]!PCovar($B$6:$B$17,$P$6:$P$17,P$6:P$17)"
"[1]!PCovar($B$6:$B$17,$Q$6:$Q$17,Q$6:Q$17)"
"[1]!PCorr($B$6:$B$17,$C$6:$C$17,C$6:C$17)"
"[1]!PCorr($B$6:$B$17,$D$6:$D$17,D$6:D$17)"
"[1]!PCorr($B$6:$B$17,$E$6:$E$17,E$6:E$17)"
"[1]!PCorr($B$6:$B$17,$F$6:$F$17,F$6:F$17)"
"[1]!PCorr($B$6:$B$17,$G$6:$G$17,G$6:G$17)"
"[1]!PCorr($B$6:$B$17,$H$6:$H$17,H$6:H$17)"
"[1]!PCorr($B$6:$B$17,$I$6:$I$17,I$6:I$17)"
"[1]!PCorr($B$6:$B$17,$J$6:$J$17,J$6:J$17)"
"[1]!PCorr($B$6:$B$17,$K$6:$K$17,K$6:K$17)"
"[1]!PCorr($B$6:$B$17,$L$6:$L$17,L$6:L$17)"
"[1]!PCorr($B$6:$B$17,$M$6:$M$17,M$6:M$17)"
"[1]!PCorr($B$6:$B$17,$N$6:$N$17,N$6:N$17)"
"[1]!PCorr($B$6:$B$17,$O$6:$O$17,O$6:O$17)"
"[1]!PCorr($B$6:$B$17,$P$6:$P$17,P$6:P$17)"
"[1]!PCorr($B$6:$B$17,$Q$6:$Q$17,Q$6:Q$17)"
"SUM(C62:Q62)"
"[1]!PortRet($C$62:$Q$62,$C$20:$Q$20)"
"[1]!PortVar1($C$62:$Q$62,$C$64:$Q$78)"
"[1]!PortStDev1($C$62:$Q$62,$C$64:$Q$78)"
"AVERAGE(C$6:C$17)"
"VAR(C$6:C$17)"
"STDEV(C$6:C$17)"
"VAR(RDERets1!$C$6:$C$17)"
"VAR(RDERets1!$D$6:$D$17)"
"VAR(RDERets1!$E$6:$E$17)"
"VAR(RDERets1!$F$6:$F$17)"
"VAR(RDERets1!$G$6:$G$17)"
"VAR(RDERets1!$H$6:$H$17)"
"VAR(RDERets1!$I$6:$I$17)"
"VAR(RDERets1!$J$6:$J$17)"
"VAR(RDERets1!$K$6:$K$17)"
"VAR(RDERets1!$L$6:$L$17)"
"VAR(RDERets1!$M$6:$M$17)"
"VAR(RDERets1!$N$6:$N$17)"
"VAR(RDERets1!$O$6:$O$17)"
"VAR(RDERets1!$P$6:$P$17)"
"VAR(RDERets1!$Q$6:$Q$17)"
"MAX(C$111:C$124)"
"MAX(D$112:D$124)"
"MAX(E$113:E$124)"
"MAX(F$114:F$124)"
"MAX(G$115:G$124)"
"MAX(H$116:H$124)"
"MAX(I$117:I$124)"
"MAX(J$118:J$124)"
"MAX(K$119:K$124)"
"MAX(L$120:L$124)"
"MAX(M$121:M$124)"
"MAX(N$122:N$124)"
"MAX(O$123:O$124)"
"MAX(P$124:P$124)"
"MAX(C128:Q128)"
"$D$86"
"$Q$86"
"$D$88"
"$Q$88"
"$D$93"
"$D$106"
"$Q$106"
"[1]!PortRet($A141:$B141,$C$132:$D$132)"
"[1]!PortStDev1($A141:$B141,$C$136:$D$137)"
"1-$A142"
"-$D$106"
"[1]!PortRet($A164:$B164,$C$155:$D$155)"
"[1]!PortStDev1($A164:$B164,$C$159:$D$160)"
"[1]!WOpt1Cov($C$178,$D$178,$C$179,$D$179,$D$182)"
"[1]!WOpt2Cov($C$178,$D$178,$C$179,$D$179,$D$182)"
"[1]!PortRet($A187:$B187,$C$178:$D$178)"
"[1]!PortStDev1($A187:$B187,$C$182:$D$183)"
"MINVERSE(C192:Q206)"
"MMULT(C209:Q223,B209:B223)"
"C228/$C$243"
"SUM(C228:C242)"
"[1]!PortRet($D$228:$D$242,$B$209:$B$223)"
"[1]!PortVar1($D$228:$D$242,$C$192:$Q$206)"
"[1]!PortStDev1($D$228:$D$242,$C$192:$Q$206)"
"VAR(Sheet4!$B$1:$B$12)"
"VAR(Sheet4!$C$1:$C$12)"
"VAR(Sheet4!$D$1:$D$12)"
"VAR(Sheet4!$E$1:$E$12)"
"VAR(Sheet4!$F$1:$F$12)"
"VAR(Sheet4!$G$1:$G$12)"
"VAR(Sheet4!$H$1:$H$12)"
"VAR(Sheet4!$I$1:$I$12)"
"VAR(Sheet4!$J$1:$J$12)"
"VAR(Sheet4!$K$1:$K$12)"
"VAR(Sheet4!$L$1:$L$12)"
"VAR(Sheet4!$M$1:$M$12)"
"VAR(Sheet4!$N$1:$N$12)"
"VAR(Sheet4!$O$1:$O$12)"
"VAR(Sheet4!$P$1:$P$12)"
"U13"
"IF(H13=""real"",""Correct!"",(IF(H13=""fake"",""Nope, they're real!"","""")))"
"IF(H26=""fake"",""Correct!"",(IF(H26=""real"",""Wrong, they're fake!"","""")))"
"COUNTIF(J13:J262,""Correct!"")"
"SUM(I7:L7)"
"((I7*9)+(J7*3)+(K7*1))/M7"
"N7-H7"
"(STDEVP(I8:L8))/SQRT(M8)"
"0.03"
"0.17"
"0.12"
"0.71"
"B3+B5"
"1-B12"
"1-B5"
"B6+B13-B15"
"B16/B13"
"0.2"
"B24*B22"
"1-B25"
"B36+B40*B23"
"B36/B42"
"FALSE"
"PilgrimOffer"
"B7"
"endMarketGood"
"PilgrimOffer+endMarketGood"
"B7+endMarketGood"
"1-C45"
"1-pPredictGood_if_Good"
"SUM(B44:B45)"
"$G$17"
"P_Good_Weather"
"$B$13"
"Bid___Good_Weather"
"IF($E$6=$C$13,$J$10,""If forecast good then "")"
"IF(E6<>$C$13,$M$20,"""")"
"$B$15"
"L6*N6+L8*N8"
"IF($E$6=$C$13,"""",""otherwise "")"
"IF(E6<>$C$13,$M$30,"""")"
"1-P_Good_Weather"
"$B$14"
"Bid___Bad_Weather"
"$C$13"
"MAX(K7,K12)"
"IF(I10>K12,$B$15,$B$16)"
"No_Bid"
"$B$16"
"C27"
"Bid___Good_Weather-Weather_Forecast_Cost"
"MAX(I10,I25)"
"IF(F17>I25,$C$13,$C$14)"
"D27"
"Bid___Bad_Weather-Weather_Forecast_Cost"
"$C$15"
"$C$16"
"1-C19"
"Forecast_Good_Weather"
"C27"
"No_Bid-Weather_Forecast_Cost"
"C19*P_Good_Weather"
"D19*(1-P_Good_Weather)"
"D27"
"$C$14"
"J20*L20+J30*L30"
"C28"
"C23/Forecast_Good_Weather"
"C24/Forecast_Bad_Weather"
"D28"
"Forecast_Bad_Weather"
"C23+D23"
"C28"
"D28"
"0"
"$I$10"
"$I$25"
"P_Good_Weather*Bid___Good_Weather+(1-P_Good_Weather)*0"
"EPPI-No_Forecast_EMV"
"(Forecast_EMV+Weather_Forecast_Cost)-No_Forecast_EMV"
"SUM(D2:D65)"
"+YEAR(J$12)-YEAR(J$8)+1"
"+YEAR(J$12)-YEAR(J$8)+1"
"+(F$8/F$12)*(1-(1/(1+F$12)^E$22))"
"+(F$8/(F$12-F$13))*(1-((1+F$13)/(1+F$12))^J$22)"
"+F$15*E$23"
"+J23*F$15"
"+YEAR(J$9)-YEAR(J$11)-1"
"+YEAR(J$9)-YEAR(J$11)-1"
"+E$22-E$28"
"+E$22-E$28"
"-F$11-(F$11/(1+F$12))"
"-F$11-(F$11/(1+F$12))"
"+((F$9/F$12)*(1-(1/(1+F$12)^E$29)))*(1/(1+F$12)^E$28)"
"+((F$9/(F$12-F$14))*(1-((1+F$14)/(1+F$12))^J$29))*(1/(1+F$12)^J$28)"
"+F$10/((1+F$12)^E$28)"
"+E32"
"+F$15*E$31+E$30+E32"
"+J31*F$15+J30+J32"
"+""PV on 9/1/2001 of Extra Money Saved"""
"+E24-E33"
"+J33-J24"
"+""FV on 8/31/2026 of Extra Money Saved"""
"+E36*((1+F12)^E22)"
"+J36*((1+F12)^J22)"
"NOW()"
"SUM(B48:D48)"
"IF(Sheet2!$A$2>=A8,A8,"" "")"
"IF(Sheet2!$A$2>=A8,10-C8,"" "")"
"IF(Sheet2!$A$2>=A8,0.5*C8*D8,"" "")"
"10-A2"
"-A2/2"
"A2/2"
"B2"
"A5"
"C8"
"A6"
"C8"
"(SUM(B4:B11)+SUM(E4:E11))/COUNT(B4:B11)*0.5+SUM(C4:C11)/COUNT(C4:C11)*0.25+SUM(D4:D11)/COUNT(D4:D11)*0.25"
"IF(E13<70,IF(E13<60,""Failing!"",""Danger""),"""")"
"$G$2*3"
"A3+3"
"B3 + B3*B$2"
"F4"
"F5/F$4"
"SUM(F48:T48)"
"(0.5*(SUM(AG48:AJ48)/4)+(0.25*(AL48))+(0.125*SUM(F48:T48)/15)+(0.125*SUM(V48:AE48)/10))"
"E31+1"
"SUM(E35:E38)"
"E42-E43"
"SUM(E44:E45)"
"E39+E46"
"SUM(E53:E55)"
"E56+E61"
"E66+E67"
"E78-E85"
"0.4*E89"
"E91-E93"
"A7+5"
"A7+7"
"A17+7"
"SUM(F9:P9)"
"(F9/R9)"
"(H9/R9)"
"(J9/R9)"
"(L9/R9)"
"(N9/R9)"
"(P9/R9)"
"((F9*[1]Sheet1!F$10)+(H9*[1]Sheet1!H$10)+(J9*[1]Sheet1!J$10)+(L9*[1]Sheet1!L$10)+(N9*[1]Sheet1!N$10)+(P9*[1]Sheet1!P$10))/R9"
"SUM(F9:F15)"
"SUM(F3:F48)"
"E4+(E5*E6)"
"SUM(E11:E24)"
"SUM(E9:H9)"
"A9+1"
"D11+I11+J11"
"C2*0.8+AJ2*0.2"
"IF(AJ2>84,D2*1.1,D2)"
"W2*0.25+AE2*0.125+AI2*0.625"
"AVERAGE(E2:V2)"
"AVERAGE(X2:AD2)"
"AVERAGE(AF2:AH2)"
"AN2-AM2"
"SUM(AO2:BS2)"
"COUNT(AO2:BS2)"
"AJ5"
"AJ28"
"C2*0.8+AJ2*0.2"
"IF(AJ2>84,D2*1.1,D2)"
"W2*0.25+AE2*0.125+AI2*0.625"
"AVERAGE(E2:V2)"
"AVERAGE(X2:AD2)"
"AVERAGE(AF2:AH2)"
"AN2-AM2"
"SUM(AO2:BS2)"
"COUNT(AO2:BS2)"
"SUM(B4:E4)"
"SUM(B3:B42)"
"B7*C7"
"D7*0.075"
"E7+D7"
"SUM(F7:F17)"
"SUM(F7:F17)"
"E19*0.1"
"E19*0.1"
"E19*0.03"
"E19*0.03"
"E19-E20+E21"
"E19-E20+E21"
"B4*C4"
"E9*F9"
"G9*0.07"
"G9*0.08"
"G9+H9+I9"
"SUM(J9:J22)"
"J23*0.1"
"J23*0.04"
"SUM(H9:H22)"
"SUM(I9:I22)"
"J23-J25+J26"
"SUM(B3:G3)"
"SUM(I3:L3)"
"SUM(H3:L3)"
"(H3+M3)/$N$3"
"SUM(O4:W4)"
"O4/110"
"O5/111"
"O6/103"
"C23/110"
"C44/111"
"SUM(N4:T4)"
"N4/109"
"C5/110"
"C23/110"
"C24/109"
"B3+2*B10"
"B4+B10"
"B5/-1"
"B12-B13"
"B14-B20"
"B15-2*B20"
"B2-100*B10"
"B3/-1"
"B4+B10"
"B5"
"SUM(C4:I4)"
"B4*D4"
"SUM(C4:C10)"
"SUM(K4:K11)"
"SUM(K4:K11)"
"B4*C4*F4*H4"
"F18/F19"
"(F18)+(B5*C5*F5*H5)+(B6*C6*F6*H6)+(B7*C7*F7*H7)+(B8*C8*F8*H8)+(B9*C9*F9*H9)+(B10*C10*F10*H10)"
"B23*C23*D23*E23"
"E43*D43"
"1-F50-D44+E44*D44"
"I52/D41"
"C59*D59*E59"
"F60/F66"
"SUM(B195:B200)"
"(B222-B221)*(C222+C221)/2"
"(B223-B222)*(C223+C221)/2"
"SUM(E219:E225)"
"B5*C5*D5"
"B5*C5*G5"
"B5*C5*J5"
"B5*C5*O5"
"B5*C5*R5"
"E6/E12"
"SUM(E5:E11)"
"F6"
"F26"
"I6"
"I26"
"L6"
"L26"
"Q6"
"Q26"
"T6"
"F45"
"F16"
"I45"
"I16"
"L45"
"L16"
"F55"
"Q16"
"I55"
"T16"
"F65"
"B13*C13*D13*E13"
"F14/F20"
"SUM(F13:F19)"
"G14"
"G114"
"G214"
"G24"
"G124"
"G224"
"G34"
"G134"
"G234"
"G44"
"G144"
"G244"
"G54"
"G154"
"G254"
"G64"
"G164"
"G264"
"G74"
"G174"
"G274"
"G84"
"G184"
"G284"
"G94"
"G194"
"G294"
"G104"
"G204"
"G304"
"NORMDIST(140,124,20,TRUE)"
"1-D8"
"NORMDIST(90,124,20,TRUE)"
"NORMDIST(0.3,0.8,0.48,TRUE)"
"NORMDIST(0.3,0.05,0.16,TRUE)"
"((0.16*0.8)+(0.48*0.05))/0.64"
"NORMDIST(E46,0.8,0.48,TRUE)"
"1-E49"
"NORMDIST(E46,0.05,0.16,TRUE)"
"COUNT(C59:C76)"
"SUM(D59:D76)"
"AVERAGE(D59:D76)"
"STDEV(D59:D76)"
"COUNT(C86:C101)"
"SUM(D86:D101)"
"AVERAGE(D86:D101)"
"STDEV(D86:D101)"
"0.00008206*1015/$D$41/B41"
"(C41-E41)^2"
"SUM(F41:F44)"
"D41"
"0.00008206*B50/C50/1"
"$E$50*EXP(-$E$51/8.314/B50)"
"SUM(G50:G54)"
"1/B50"
"LN(D50)"
"LN($D$59)-($D$60/8.314)*B59"
"EXP(E59)"
"(D50-G59)^2"
"29926*8.314"
"EXP(22.039)"
"MMULT(B10:C11,E10:E11)"
"TRANSPOSE(B11:D12)"
"TRANSPOSE(B11:D13)"
"TRANSPOSE(B11:E11)"
"TRANSPOSE(B11:B13)"
"MMULT(B11:C12,B11:C12)"
"MMULT(B11:D13,B15:D17)"
"MINVERSE(B11:C12)"
"MINVERSE(B11:C12)"
"MINVERSE(B11:C12)"
"MMULT(B10:F13,B15:E19)"
"MINVERSE(B16:D18)"
"MMULT(J16:L18,B26:B28)"
"MINVERSE(B16:D18)"
"MMULT(J16:L18,B26:B28)"
"MINVERSE(B16:D18)"
"MMULT(J16:L18,B26:B28)"
"D8-B8"
"SUMPRODUCT(E8:E13,G8:G13)"
"MMULT(B18:G18,$G$8:$G$13)"
"BINOMDIST(B11,$C$7,$C$8,0)"
"SUM(C11:C16)"
"SUM(H7:H18)"
"BINOMDIST(C10,C8,C9,1)"
"1-0.3231"
"BINOMDIST(C10,C8,C9,1)"
"1-0.7939"
"SUMPRODUCT(C8:C12,D8:D12)"
"SUMPRODUCT((C8:C12-D15)*(C8:C12-D15),D8:D12)"
"SQRT(D16)"
"SUMPRODUCT(C22:C32,D22:D32)"
"SUMPRODUCT((C22:C32-D35)*(C22:C32-D35),D22:D32)"
"SQRT(36/C8)"
"1-NORMDIST(32,C9,C10,1)"
"NORMDIST(25,C9,C10,1)"
"1-C12-C11"
"1-NORMDIST(32,C19,C20,1)"
"NORMDIST(25,C19,C20,1)"
"(25-26)/1.2"
"0.5-0.2967"
"1-C24-C31"
"(SUM(J2:J3))/3+(SUM(L2))/12"
"(SUM(B2:B3:B4)*4)+(SUM(D2:D3:D4:D5)+(SUM(F2:F4:F3))/4)"
"SUM(B11:B12)"
"1-C9"
"$D$4*C9+$D$5*D9"
"$D$4*$D$5/(D9*$D$4+C9*$D$5)"
"1/($D$2*1/E9+(1-$D$2)*(C9/$D$4+D9/$D$5))"
"1/($E$2*1/E9+(1-$E$2)*(C9/$D$4+D9/$D$5))"
"SUM(E5:E21)"
"+D22/E22"
"AVERAGE(B2:E2)"
"F2*10"
"SUM(B30:E30)"
"F30/G30*100"
"SUM(B3:B9)"
"2*A34"
"A27+21"
"A27+B27"
"+(D5/E5)"
"SUM(E5:E21)"
"((1-SUM($G$2:$J$2)-SUM($C$4)))+C$4"
"SUM($C2,$G2:$J2)"
"G4"
"(C4/SUM($C$4:$D$4))*0.7"
"SUM(C3:D3,G3:J3)"
"G4"
"SUM(C4:D4,G4:M4)"
"(C6*C$2)+(G6*G$2)+(G6*G$2)+(H6*H$2)+(I6*I$2)"
"(C6*C$3)+(D6*D$3)+(G6*G$3)+(H6*H$3)+(I6*I$3)+(J6*J$3)"
"Homework!X6"
"Participation!R6"
"Attendance!S6"
"Journal!R6"
"(C6*C$4)+(D6*D$4)+(K6*K$4)+(G6*G$4)+(H6*H$4)+(I6*I$4)+(J6*J4)+(L6*L$4)+(M6*M$4)"
"(C7*C$4)+(D7*D$4)+(K7*K$4)+(G7*G$4)+(H7*H$4)+(I7*I$4)+(L7*L$4)+(M7*M$4)"
"Totals!B6"
"AVERAGE(C6:W6)"
"Totals!B6"
"55+(AVERAGE(C6:P6)*4)"
"Totals!B6"
"SUM(C6:Q6)"
"IF($R6>6,0,IF($R6>2,96-(8*($R6-2)),100-($R6*2)))"
"IF($R6>4,0,IF($R6>2,90-(15*($R6-2)),100-($R6*5)))"
"Totals!B6"
"AVERAGE(C6:Q6)"
"((1-SUM($J$5:$L$5)-SUM($C$5:$F$5))/4)+C$5"
"SUM($C2:$F2,$J2:$L2)"
"((1-SUM($G$3,$J$3:$L$3)-SUM($C$5:$F$5))/4)+C$5"
"SUM(C3:F3,G3,J3:L3)"
"((1-SUM($J$4:$L$4)-SUM($C$5:$F$5)-SUM($M$5:$N$5))/6)+C$5"
"SUM(C4:F4,J4:N4)"
"SUM(C5:F5,J5:N5,P5)"
"(C7*C$2)+(D7*D$2)+(E7*E$2)+(F7*F$2)+(J7*J$2)+(K7*K$2)+(L7*L$2)"
"(C7*C$3)+(D7*D$3)+(E7*E$3)+(F7*F$3)++(G7*G$3)+(J7*J$3)+(K7*K$3)+(L7*L$3)"
"Homework!W5"
"Participation!Q5"
"Attendance!S6"
"(C7*C$4)+(D7*D$4)+(E7*E$4)+(F7*F$4)+(M7*M$4)+(N7*N$4)+(J7*J$4)+(K7*K$4)+(L7*K$4)"
"(C7*C$5)+(D7*D$5)+(E7*E$5)+(F7*F$5)+(P7*P$5)+(J7*J$5)+(K7*K$5)+(L7*L$5)+(M7*M$5)+(N7*N$5)"
"Totals!B7"
"AVERAGE(C6:W6)"
"Totals!B7"
"55+(AVERAGE(C6:P6)*4)"
"Totals!B7"
"SUM(C6:Q6)"
"IF($R6>6,0,100-(5*$R6))"
"IF($R6>4,0,100-(7.5*$R6))"
"SUM(C10:BN10)"
"SUM(B5:D5)*100/(40+56+58)"
"QUARTILE(B5:B27,0)"
"QUARTILE(B5:B27,1)"
"QUARTILE(B5:B27,2)"
"QUARTILE(B5:B27,3)"
"QUARTILE(B5:B27,4)"
"AVERAGE(B5:B27)"
"STDEV(B5:B27)"
"SUM(D5:AO5)"
"AQ5/$AQ$5*20"
"(AS5+AT5+AU5+AV5)"
"LOOKUP(AX5,$BA$8:$BA$15,$BB$8:$BB$15)"
"SUM(D5:AJ5)"
"AL5/$AL$5*20"
"(AM5+AN5+AO5+AP5)"
"LOOKUP(AR5,$AU$8:$AU$15,$AV$8:$AV$15)"
"AL34/($AL$5-5)*20"
"'Weekly Chart'!H19"
"B7/C7"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"SUM(C7:G7)"
"SUM(C7:C17)"
"AVERAGE(C7:C17)"
"'Final Report'!B36"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Weekly Chart'!C19"
"'Final Report'!B36"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!B36"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"SUM(B7:I7)"
"B7/$J7*100"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"SUM(B7:H7)"
"B7/$I7*100"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"SUM(B7:G7)"
"B7/$H7*100"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"SUM(B7:F7)"
"B7/$G7*100"
"'Final Report'!B36"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"'Final Report'!A1"
"IF(SUM(E7:I7)=0,"""",(5*E7+4*F7+3*G7+2*H7+1*I7)/SUM(E7:I7))"
"IF(B7="""","""",(B7-1)/4)"
"[2]Analysis!$C$24"
"[2]Analysis!C25"
"[2]Analysis!C26"
"[2]Analysis!C27"
"[2]Analysis!C28"
"[2]Analysis!C$29"
"SUM(E7:K7)"
"IF(L7<>$B$55,""E"","""")"
"[2]Analysis!D24"
"[2]Analysis!D25"
"[2]Analysis!D$29"
"IF(B9="""","""",(1-ABS(B9-3)/2))"
"[2]Analysis!E24"
"[2]Analysis!E28"
"[2]Analysis!E$29"
"[2]Analysis!F24"
"[2]Analysis!F$29"
"[2]Analysis!G30"
"[2]Analysis!G$29"
"[2]Analysis!$H$24"
"[2]Analysis!$H$25"
"[2]Analysis!$H$26"
"[2]Analysis!$H$27"
"[2]Analysis!$H$28"
"[2]Analysis!H$29"
"[2]Analysis!$I$24"
"[2]Analysis!$I$25"
"[2]Analysis!$I$26"
"[2]Analysis!$I$27"
"[2]Analysis!$I$28"
"[2]Analysis!I$29"
"[2]Analysis!$J$24"
"[2]Analysis!$J$25"
"[2]Analysis!$J$26"
"[2]Analysis!$J$27"
"[2]Analysis!$J$28"
"[2]Analysis!J$29"
"[2]Analysis!$K$24"
"[2]Analysis!$K$25"
"[2]Analysis!$K$26"
"[2]Analysis!$K$27"
"[2]Analysis!$K$28"
"[2]Analysis!K$29"
"[2]Analysis!$L$24"
"[2]Analysis!$L$25"
"[2]Analysis!$L$26"
"[2]Analysis!$L$27"
"[2]Analysis!$L$28"
"[2]Analysis!L$29"
"[2]Analysis!$M$24"
"[2]Analysis!$M$25"
"[2]Analysis!$M$26"
"[2]Analysis!$M$27"
"[2]Analysis!$M$28"
"[2]Analysis!M$29"
"[2]Analysis!$P$24"
"[2]Analysis!$P$25"
"[2]Analysis!$P$26"
"[2]Analysis!$P$27"
"[2]Analysis!$P$28"
"IF(L37="""","""",H37/L37)"
"[2]Analysis!$N$27"
"[2]Analysis!$N$28"
"[2]Analysis!N$29"
"[2]Analysis!$O$24"
"[2]Analysis!$O$25"
"[2]Analysis!$O$26"
"[2]Analysis!$O$27"
"[2]Analysis!$O$28"
"[2]Analysis!O$29"
"[2]Analysis!$R$24"
"[2]Analysis!$R$25"
"[2]Analysis!$R$26"
"[2]Analysis!$R$27"
"[2]Analysis!$R$28"
"[2]Analysis!R$29"
"[2]Analysis!$S$24"
"[2]Analysis!$S$25"
"[2]Analysis!$S$26"
"[2]Analysis!$S$27"
"[2]Analysis!$S$28"
"[2]Analysis!S$29"
"[2]Analysis!$T$24"
"[2]Analysis!$T$25"
"[2]Analysis!$T$26"
"[2]Analysis!$T$27"
"[2]Analysis!$T$28"
"[2]Analysis!T$29"
"[2]Analysis!$U$24"
"[2]Analysis!$U$25"
"[2]Analysis!$U$26"
"[2]Analysis!$U$27"
"[2]Analysis!$U$28"
"[2]Analysis!U$29"
"[2]Analysis!Q30"
"[2]Analysis!Q$29"
"[2]Analysis!$V$24"
"[2]Analysis!$V$25"
"[2]Analysis!$V$26"
"[2]Analysis!$V$27"
"[2]Analysis!$V$28"
"[2]Analysis!V$29"
"IF(SUM(C7:C52)=0,"""",AVERAGE(C7:C52))"
"[2]Analysis!A32"
"IF(B56="""","""",B55/B56)"
"COUNTIF(C$4:C$22,5)"
"COUNTIF(C$4:C$22,4)"
"COUNTIF(C$4:C$22,3)"
"COUNTIF(C$4:C$22,2)"
"COUNTIF(C$4:C$22,1)"
"COUNTIF(C$4:C$15,"""")"
"AVERAGE(C4:C22)"
"SUM(C24:C29)"
"MAX(C31:V31)"
"COUNTIF(C$4:C$28,5)"
"COUNTIF(C$4:C$28,4)"
"COUNTIF(C$4:C$28,3)"
"COUNTIF(C$4:C$28,2)"
"COUNTIF(C$4:C$28,1)"
"COUNTIF(C$4:C$28,"""")"
"AVERAGE(C4:C28)"
"SUM(C30:C35)"
"MAX(C37:V37)"
"IF(SUM(E7:I7)=0,"""",(5*E7+4*F7+3*G7+2*H7+1*I7)/SUM(E7:I7))"
"IF(B7="""","""",(B7-1)/4)"
"Analysis!$C$30"
"Analysis!C31"
"Analysis!C32"
"Analysis!C33"
"Analysis!C34"
"Analysis!C$35"
"SUM(E7:K7)"
"IF(L7<>$B$55,""E"","""")"
"Analysis!D30"
"Analysis!D31"
"Analysis!D$35"
"IF(B9="""","""",(1-ABS(B9-3)/2))"
"Analysis!E30"
"Analysis!E$35"
"Analysis!F30"
"Analysis!F$35"
"Analysis!G36"
"Analysis!G$35"
"Analysis!$H$30"
"Analysis!$H$31"
"Analysis!$H$32"
"Analysis!$H$33"
"Analysis!$H$34"
"Analysis!H$35"
"Analysis!$I$30"
"Analysis!$I$31"
"Analysis!$I$32"
"Analysis!$I$33"
"Analysis!$I$34"
"Analysis!I$35"
"Analysis!$J$30"
"Analysis!$J$31"
"Analysis!$J$32"
"Analysis!$J$33"
"Analysis!$J$34"
"Analysis!J$35"
"Analysis!$K$30"
"Analysis!$K$31"
"Analysis!$K$32"
"Analysis!$K$33"
"Analysis!$K$34"
"Analysis!K$35"
"Analysis!$L$30"
"Analysis!$L$31"
"Analysis!$L$32"
"Analysis!$L$33"
"Analysis!$L$34"
"Analysis!L$35"
"Analysis!$M$30"
"Analysis!$M$31"
"Analysis!$M$32"
"Analysis!$M$33"
"Analysis!$M$34"
"Analysis!M$35"
"Analysis!$P$30"
"Analysis!$P$31"
"Analysis!$P$32"
"Analysis!$P$33"
"Analysis!$P$34"
"Analysis!P$35"
"IF(L37="""","""",H37/L37)"
"Analysis!$N$33"
"Analysis!$N$34"
"Analysis!N$35"
"Analysis!$O$30"
"Analysis!$O$31"
"Analysis!$O$32"
"Analysis!$O$33"
"Analysis!$O$34"
"Analysis!O$35"
"Analysis!$R$30"
"Analysis!$R$31"
"Analysis!$R$32"
"Analysis!$R$33"
"Analysis!$R$34"
"Analysis!R$35"
"Analysis!$S$30"
"Analysis!$S$31"
"Analysis!$S$32"
"Analysis!$S$33"
"Analysis!$S$34"
"Analysis!S$35"
"Analysis!$T$30"
"Analysis!$T$31"
"Analysis!$T$32"
"Analysis!$T$33"
"Analysis!$T$34"
"Analysis!T$35"
"Analysis!$U$30"
"Analysis!$U$31"
"Analysis!$U$32"
"Analysis!$U$33"
"Analysis!$U$34"
"Analysis!U$35"
"Analysis!Q36"
"Analysis!Q$35"
"Analysis!$V$30"
"Analysis!$V$31"
"Analysis!$V$32"
"Analysis!$V$33"
"Analysis!$V$34"
"Analysis!V$35"
"IF(SUM(C7:C52)=0,"""",AVERAGE(C7:C52))"
"Analysis!A38"
"[2]Lectures!B48"
"IF(B56="""","""",B55/B56)"
"ROUND(A10*0.1+(B10+C10+D10)/3*0.55+E10*0.25+(F10+G10)/2*0.1,0)"
"HLOOKUP(H10,$D$39:$I$40,2)"
"SUM(D9:R9)"
"S9"
"(S9/S9)*100"
"U9*V9"
"S9"
"(S11/T11)*100"
"V9"
"'Extra Credit'!J5"
"Attendance!G7"
"W11"
"W19"
"W27"
"W35"
"SUM(D43:V43)"
"E7-'Main Page'!N4"
"IF(F7>0,-(F7*2),0)"
"SUM(#REF!)"
"SUM(K7:AB7)"
"E5+G5+I5"
"'Main Page'!$B$1"
"'Main Page'!$B$2"
"'Main Page'!$A$3"
"100*B179/D179/4"
"+F179*100"
"IF($D$22*COS(RADIANS(75-#REF!))<0,0, $D$22*COS(RADIANS(75-#REF!)))"
"IF($D$22*COS((75+#REF!)*3.14/180)>0,$D$22*COS((75+#REF!)*3.14/180),0)"
"$D$22*COS(RADIANS(60-#REF!))"
"$D$22*COS((60+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(45-#REF!))"
"$D$22*COS((45+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(30-#REF!))"
"$D$22*COS((30+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(15-#REF!))"
"$D$22*COS((15+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(0-#REF!))"
"$D$22*COS((0+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(-15-#REF!))"
"$D$22*COS((-15+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(-30-#REF!))"
"$D$22*COS((-30+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(-45-#REF!))"
"$D$22*COS((-45+#REF!)*3.14/180)"
"$D$22*COS(RADIANS(-60-#REF!))"
"$D$22*COS((-60+#REF!)*3.14/180)"
"IF($D$22*COS(RADIANS(-75-#REF!))>0,$D$22*COS(RADIANS(-75-#REF!)),0)"
"$D$22*COS((-75+#REF!)*3.14/180)"
"IF($E$28*COS(RADIANS(75-G32))<0,0, $E$28*COS(RADIANS(75-G32)))"
"IF($D$22*COS((75+G32)*3.14/180)>0,$D$22*COS((75+G32)*3.14/180),0)"
"$E$28*COS(RADIANS(60-G32))"
"$D$22*COS((60+G32)*3.14/180)"
"$E$28*COS(RADIANS(45-G32))"
"$D$22*COS((45+G32)*3.14/180)"
"$E$28*COS(RADIANS(30-G32))"
"$D$22*COS((30+G32)*3.14/180)"
"$E$28*COS(RADIANS(15-G32))"
"$D$22*COS((15+G32)*3.14/180)"
"$E$28*COS(RADIANS(0-G32))"
"$D$22*COS((0+G32)*3.14/180)"
"$E$28*COS(RADIANS(-15-G32))"
"$D$22*COS((-15+G32)*3.14/180)"
"$E$28*COS(RADIANS(-30-G32))"
"$D$22*COS((-30+G32)*3.14/180)"
"$E$28*COS(RADIANS(-45-G32))"
"$D$22*COS((-45+G32)*3.14/180)"
"$E$28*COS(RADIANS(-60-G32))"
"$D$22*COS((-60+G32)*3.14/180)"
"IF($E$28*COS(RADIANS(-75-G32))>0,$E$28*COS(RADIANS(-75-G32)),0)"
"$D$22*COS((-75+G32)*3.14/180)"
"IF(D22=0,56,D22)"
"IF(G9=""autumnal equinox"", ""J"",""K"")"
"IF(C16=""summer solstice"", ""J"",""K"")"
"IF(K16=""winter solstice"", ""J"",""K"")"
"IF(G27=""vernal equinox"", ""J"",""K"")"
"SUM(G18:G21)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G22:G25)"
"SUM(G20:G23)"
"SUM(G19:G22)"
"SUM(G20:G23)"
"SUM(G20:G23)"
"SUM(G21:G24)"
"SUM(G23:G26)"
"AVERAGE(D2:D22)"
"AVERAGE(E2:E24)"
"STDEV(D2:D22)"
"STDEV(E2:E24)"
"MEDIAN(D2:D22)"
"MEDIAN(E2:E24)"
"AVERAGE(C2:C20)"
"SUM(E2:E20)"
"AVERAGE(B6:B32)"
"+A5+1"
"SUM(C5*40)/100"
"SUM(C5*40)/100"
"ROUND(C5*720/100,0)"
"SUM(D20*E20)"
"SUM(D19:D36)"
"SUM(E19:E36)"
"SUM(G11:G36)"
"'Enter Grades'!B$2"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$2"
"(H3+H4)"
"'Enter Grades'!D$2"
"SUM(B3:B5)"
"'Enter Grades'!E$2"
"'Enter Grades'!F$2"
"'Enter Grades'!G$2"
"'Enter Absence'!A4"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!$B$3"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$3"
"(H3+H4)"
"'Enter Grades'!D$3"
"SUM(B3:B5)"
"'Enter Grades'!E$3"
"'Enter Grades'!F$3"
"'Enter Grades'!G$3"
"'Enter Absence'!A5"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$4"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$4"
"(H3+H4)"
"'Enter Grades'!D$4"
"SUM(B3:B5)"
"'Enter Grades'!E$4"
"'Enter Grades'!F$4"
"'Enter Grades'!G$4"
"'Enter Absence'!A6"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$5"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$5"
"(H3+H4)"
"'Enter Grades'!D$5"
"SUM(B3:B5)"
"'Enter Grades'!E$5"
"'Enter Grades'!F$5"
"'Enter Grades'!G$5"
"'Enter Absence'!A7"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$6"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$6"
"(H3+H4)"
"'Enter Grades'!D$6"
"SUM(B3:B5)"
"'Enter Grades'!E$6"
"'Enter Grades'!F$6"
"'Enter Grades'!G$6"
"'Enter Absence'!A8"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$7"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$7"
"(H3+H4)"
"'Enter Grades'!D$7"
"SUM(B3:B5)"
"'Enter Grades'!E$7"
"'Enter Grades'!F$7"
"'Enter Grades'!G$7"
"'Enter Absence'!A9"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$8"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$8"
"(H3+H4)"
"'Enter Grades'!D$8"
"SUM(B3:B5)"
"'Enter Grades'!E$8"
"'Enter Grades'!F$8"
"'Enter Grades'!G$8"
"'Enter Absence'!A10"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$9"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$9"
"(H3+H4)"
"'Enter Grades'!D$9"
"SUM(B3:B5)"
"'Enter Grades'!E$9"
"'Enter Grades'!F$9"
"'Enter Grades'!G$9"
"'Enter Absence'!A11"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Grades'!B$10"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$10"
"(H3+H4)"
"'Enter Grades'!D$10"
"SUM(B3:B5)"
"'Enter Grades'!E$10"
"'Enter Grades'!F$10"
"'Enter Grades'!G$10"
"'Enter Absence'!A12"
"C6+C10+I16"
"'Enter Grades'!J10"
"SUM(I3:I14)/6"
"'Enter Grades'!$K10"
"'Enter Absence'!AF12"
"'Enter Grades'!L10"
"'Enter Grades'!B$11"
"C3/B3"
"LOOKUP(D3,'Enter Grades'!N$3:O$106)"
"(H3+H4)"
"'Enter Grades'!C$11"
"(H3+H4)"
"'Enter Grades'!D$11"
"SUM(B3:B5)"
"'Enter Grades'!E$11"
"'Enter Grades'!F$11"
"'Enter Grades'!G$11"
"'Enter Absence'!A13"
"C6+C10+I16"
"'Enter Grades'!J2"
"SUM(I3:I14)/6"
"'Enter Grades'!K2"
"'Enter Absence'!AF4"
"'Enter Grades'!L2"
"'Enter Absence'!A4"
"Anderson!I$16"
"IF(COUNTBLANK(B2:H2)=7,"""",SUM(B2:H2))"
"IF(COUNTBLANK(B2:H2)=7,"""",I2/98)"
"LOOKUP(J2, N$3:O$106)"
"IF(COUNTBLANK(B2:H2)=7,"""",RANK(I2,(I$2:I$11)))"
"Gomez!I16"
"Jordan!I16"
"Lin!I16"
"Lupinski!I16"
"Martin!I16"
"Martinez!I16"
"Stewart!I16"
"Thomas!I$16"
"Whitman!I16"
"SUM(B4:AE4)"
"RANK(AF4,AF$4:AF$12)"
"SUM(#REF!)"
"RANK(A59,AF$4:AF$18)"
"500/16.92"
"E2*C2"
"C2"
"-0.0043*F2^2+3.7742*F2-807.78"
"SUM(Q3:Q19)"
"1000/16.9"
"2*C21"
"500/16.91"
"AVERAGE(F2:F42)"
"MIN(F2:F42)"
"MAX(F2:F42)"
"STDEV(F2:F42)"
"AVERAGE(F48:F55)"
"MIN(F48:F55)"
"MAX(F48:F55)"
"STDEV(F48:F55)"
"500/6.48"
"500/6.45"
"AVERAGE(F61:F63)"
"500/16.9"
"1000/16.85"
"AVERAGE(F75:F81)"
"500/6.5"
"500/6.65"
"1000/6.65"
"1000/6.55"
"1000/6.45"
"500/3.2"
"1000/6.5"
"1000/6.3"
"B121"
"(0.2027*O121+1.2055)*1000"
"AVERAGE(B122:B124)"
"AVERAGE(B125)"
"AVERAGE(B126:B127)"
"AVERAGE(B135:B140)"
"AVERAGE(B144:B153)"
"MAX(V121:V161)"
"AVERAGE(B157:B197)"
"AVERAGE(B198:B205)"
"MIN(B121:B205)"
"D2/1000*527.5"
"212.23*G2+1145.3"
"G2*2027+1205.5"
"I2-H2"
"J2/I2"
"G3*202.7+1205.5"
"J11/1000*527.5/1000"
"J17/1000*527.5"
"2*N34"
"D39*527.5"
"B83*527.5"
"C83*1000"
"B98*527.5/1000"
"1000*C98"
"E134/1000"
"C134/B134"
"MAX(B134:B138)"
"B134/$B$139"
"C134/$C$139"
"B149/$B$154"
"C149/$C$154"
"0.0249*M84^2-2.0087*M84+78.783"
"SUM(C85:C97)"
"C2*157.4"
"B2*7.751*157.4"
"G2/F2"
"(0.2027*A2+1.2055)*1000"
"MIN(I2:I144)"
"MAX(I2:I144)"
"IF(D3+AC3+AI3>0,AVERAGE(D3:AB3)*50%+AVERAGE(AC3:AH3)*30%+AVERAGE(AI3:AR3)*20%+AT3-AU3,"""")"
"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))"
"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")"
"IF(E3+AD3+AJ3>0,AVERAGE(E3:AC3)*50%+AVERAGE(AD3:AI3)*30%+AVERAGE(AJ3:AS3)*20%+AU3-AV3,"""")"
"(B3+'1st MP'!B3)/2"
"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))"
"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")"
"IF(E3+AD3+AJ3>0,AVERAGE(E3:AC3)*50%+AVERAGE(AD3:AI3)*30%+AVERAGE(AJ3:AS3)*20%+AU3-AV3,"""")"
"(B3+'2nd MP'!B3+'1st MP'!B3)/3"
"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))"
"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")"
"IF(E3+AD3+AJ3>0,AVERAGE(E3:AC3)*50%+AVERAGE(AD3:AI3)*30%+AVERAGE(AJ3:AS3)*20%+AU3-AV3,"""")"
"(B3+'3rd MP'!B3+'2nd MP'!B3+'1st MP'!B3)/4"
"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))"
"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")"
"'1st MP'!B3"
"'2nd MP'!B3"
"'3rd MP'!B3"
"'3rd MP'!B3"
"AVERAGE(B3:F3)"
"IF(G3>=89.5,""Passing A"",IF(G3>=79.5,""Passing B"",IF(G3>=69.5,""Passing C"",IF(G3>=59.5,""Passing D"",IF(G3<59.5,""Failing"","""")))))"
"'4th MP'!B33"
"AVERAGE(F3:F32)"
"COUNT(F3:F32)"
"SUM(J6:J40)"
"+J42+J41"
"+A48*A47"
"+K10/1.0717"
"SUM(O10:O30)"
"SUM(B10:B40)"
"IF(ISBLANK(A9),"" "",+A9)"
"IF(ISBLANK(B9),"" "",1)"
"IF(ISBLANK(B9),"" "",+$E$9-B9)"
"IF(ISBLANK(B9),"" "",+LN(ABS(F9/B9)))"
"IF(ISBLANK(A9),"" "",$E$9/(1+$C$48*EXP(-$C$46*A9)))"
"IF(ISBLANK(B9),"" "",+B9-H9)"
"IF(ISBLANK(B9),"" "",+I9^2)"
"SUM(J9:INDEX(J9:J41,B43))"
"+E9"
"+C48"
"+C46"
"MAX(N29:N51)"
"1.0001*E12"
"IF(ISBLANK(B17),"" "",B17)"
"MIN(A9:A41)"
"E26"
"$E$9/(1+$C$48*EXP(-$C$46*K26))"
"ABS(E9)"
"K26+$E$33"
"MAX(A9:A41)"
"ABS(B9:B41)"
"(E29-E26)/20"
"COUNT(B9:B41)"
"MMULT(MINVERSE(MMULT(TRANSPOSE(C9:INDEX(D9:D41,B43)),C9:INDEX(D9:D41,B43))),MMULT(TRANSPOSE(C9:INDEX(D9:D41,B43)),G9:INDEX(G9:G41,B43)))"
"-D43"
"+D44"
"EXP(C47)"
"E9"
"C11"
"G11"
"$C$17+H11"
"C11^2"
"$E$8"
"$D$17"
"(F11-D11)/(E11-C11)"
"-H6"
"+C12^2"
"H11*0.1"
"E8"
"H19*0.1"
"H6"
"(C8-A8)/50"
"A8"
"A13^3-9*A13^2+24*A13"
"A13"
"G67"
"A13+$E$8"
"A13-0.0001"
"(B13-B67)/0.0001"
"A13+0.0001"
"(E67-B13)/0.0001"
"(C67+F67)/2"
"(G68-G67)/$E$8"
"(G117-G116)/$E$8"
"(D23-B23)/50"
"B23"
"B27+$I23"
"D24"
"-93.1+0.26*B$27+0.146*$A28-0.0000944*B$27^2+0.000041*B$27*$A28-0.00196*$A28^2"
"A28-I$24"
"2+0*A$23+0*$E19+A$23^2+0*A$23*$E19-$E19^2"
"+$D$13+$D$14"
"+A19-$B$20"
"+$D$13"
"+$D$13-$D$14"
"+$C$13-$C$14"
"+$C$13"
"+$C$13+$C$14"
"-93.1+0.26*G14+0.146*H14-0.0000944*G14^2+0.000041*G14*H14-0.00196*H14^2"
"+C14-C$14"
"+G$14+2*G$12*RAND()-G$12"
"EXP(0.05)-1"
"B7/(1+$F$6)^A7"
"SUM(C6:C16)"
"2.3*A8-1"
"B8-C8"
"D8^2"
"B8-$B$16"
"C8-$B$16"
"AVERAGE(B8:B15)"
"SUM(E8:E15)"
"I16/G16"
"(B10-B9)/B9*100"
"C10-C$20"
"D10^2"
"SUM(E10:E18)"
"AVERAGE(C10:C18)"
"COUNT(C10:C18)"
"E19/($C22-1)"
"SQRT(E22)"
"IF(ISBLANK(A8),"" "",+A8)"
"IF(ISBLANK(B8),"" "",1)"
"IF(ISBLANK(A8),"" "",$J$8/(1+$K$8*EXP(-$L$8*A8)))"
"IF(ISBLANK(B8),"" "",+B8-F8)"
"IF(ISBLANK(B8),"" "",+G8^2)"
"SUM($H$8:INDEX($H$8:$H$40,$B$42))"
"IF(ISBLANK(B16),"" "",B16)"
"MIN(A7:A40)"
"E25"
"$J$8/(1+$K$8*EXP(-$L$8*I25))"
"I25+$E$32"
"MAX(A7:A40)"
"(E28-E25)/20"
"COUNT(B8:B40)"
"24*G14+39*H14"
"+C14-C$14"
"G14+7*H14"
"150*G14+210*H14"
"6*G14+4*H14"
"+G$14+2*G$12*RAND()-G$12"
"24*G14+39*H14"
"+C14-C$14"
"(9-6*G14)/4"
"G14+7*H14"
"150*G14+210*H14"
"6*G14+4*H14"
"G14*H14*I14"
"+C14-C$14"
"G14+H14+I14"
"+K$14+2*K$12*RAND()-K$12"
"AVERAGE(B5:B15)"
"AVERAGE(B18:B29)"
"AVERAGE(B31:B39)"
"AVERAGE(B42:B51)"
"AVERAGE(B149:B153)"
"AVERAGE(B156:B158)"
"AVERAGE(B187:B199)"
"AVERAGE(B261:B268)"
"AVERAGE(B271:B276)"
"AVERAGE(B357:B360)"
"AVERAGE(B396:B397)"
"AVERAGE(B406:B407)"
"AVERAGE(B451:B451)"
"AVERAGE(B5:B14)"
"AVERAGE(B17:B27)"
"AVERAGE(B30:B37)"
"AVERAGE(B39:B44)"
"AVERAGE(B55:B61)"
"AVERAGE(B75:B83)"
"AVERAGE(B104:B108)"
"AVERAGE(B123:B126)"
"AVERAGE(B197:B208)"
"AVERAGE(B354:B356)"
"AVERAGE(B369:B370)"
"3+A46"
"+A7+1"
"1+F7"
"A11+3"
"3+A16"
"F37+1"
"SUM(K4:M4)"
"AC4"
"CK4"
"IF(BH4<120, BH4, 120)"
"SUM(C4:H4)"
"SUM(O4:AB4)"
"SUM(AE4:BG4)"
"SUM(BJ4:CJ4)"
"AVERAGE(D4:D51)"
"SUM(K4:M4)"
"AD4"
"CM4"
"IF(BJ4<120, BJ4,120)"
"SUM(C4:H4)"
"SUM(O4:AC4)"
"SUM(AG4:BI4)"
"SUM(BL4:CL4)"
"AVERAGE(D4:D46)"
"F$2*EXP(G$2*I2)"
"5+I2"
"100+I7"
"A2-1650"
"J2-1980"
"G$2*EXP(H$2*J2)"
"G$3*EXP(H$3*K2)"
"5+J2"
"100+J7"
"S12+5"
"S13+100"
"50+J14"
"1+J15"
"C3-C2"
"S30+10"
"S33+1"
"IF(E17="""","""",F16/E17)"
"IF(J12="""","""",J12)"
"IF(I17="""","""",I17*E18)"
"IF(J12="""","""",J12+G18)"
"IF(B30="""","""",2000+(5*B30))"
"IF(B30="""","""",2000+(7*B30))"
"IF(B31="""","""",6000+(2*B31))"
"IF(B31="""","""",6000+(3*B31))"
"IF(B32="""","""",10000+(1.75*B32))"
"IF(B32="""","""",10000+(2.75*B32))"
"IF(B33="""","""",18000+(1.25*B33))"
"IF(B33="""","""",18000+(2.5*B33))"
"IF(B34="""","""",35000+(0.6*B34))"
"IF(B34="""","""",35000+(2*B34))"
"IF(B35="""","""",45000+(0.6*B35))"
"IF(B36="""","""",70000+(0.5*B36))"
"IF(B36="""","""",70000+(2*B36))"
"IF(B37="""","""",110000+(0.5*B37))"
"IF(B37="""","""",110000+(2*B37))"
"IF(B38="""","""",150000+(0.4*B38))"
"IF(B38="""","""",150000+(1.75*B38))"
"IF(B39="""","""",220000+(0.4*B39))"
"IF(B39="""","""",220000+(1.75*B39))"
"IF(E45="""","""",E45*20)"
"IF(F46="""","""",H45+F46)"
"IF(I59="""","""",I59)"
"IF(F64="""","""",0.1*F64)"
"IF(B80="""","""",15+15)"
"IF(B80="""","""",15+30)"
"IF(B81="""","""",20+(B81/1000*15))"
"IF(B81="""","""",20+(B81/1000*20))"
"IF(B82="""","""",30+(B82/1000*15))"
"IF(B82="""","""",30+(B82/1000*20))"
"IF(B83="""","""",45+(B83/1000*10))"
"IF(B83="""","""",45+(B83/1000*15))"
"IF(B84="""","""",60+(B84/1000*8))"
"IF(B84="""","""",60+(B84/1000*12))"
"IF(B85="""","""",120+(B85/1000*8))"
"IF(B85="""","""",120+(B85/1000*12))"
"IF(B86="""","""",180+(B86/1000*6))"
"IF(B86="""","""",180+(B86/1000*8))"
"IF(B87="""","""",250+(B87/1000*4))"
"IF(B87="""","""",250+(B87/1000*6))"
"IF(B88="""","""",450+(B88/1000*3))"
"IF(B88="""","""",450+(B88/1000*5))"
"IF(B89="""","""",600+(B89/1000*2))"
"IF(B89="""","""",600+(B89/1000*4))"
"IF(J93="""","""",J93-J94)"
"IF(I59="""","""",I59)"
"IF(D102="""","""",D102/10)"
"IF(D103="""","""",D103/25)"
"IF(I69="""","""",I69)"
"IF(J95="""","""",J95)"
"IF(E108="""","""",E108/1.5)"
"IF(I97="""","""",I97)"
"IF(E111="""","""",E111*0.5*C112)"
"IF(H102="""","""",SUM(H102:H112))"
"IF(E118="""","""",E118*30)"
"IF(E120="""","""",E120*45)"
"IF(E123="""","""",E123*35)"
"IF(H118="""","""",SUM(H118:H124))"
"IF(B156="""","""",10)"
"IF(B156="""","""",8)"
"IF(B156="""","""",7)"
"IF(B157="""","""",B157/1000*10)"
"IF(B157="""","""",B157/1000*8)"
"IF(B157="""","""",B157/1000*7)"
"IF(B158="""","""",B158/1000*5)"
"IF(E120="""","""",E120)"
"IF(B160="""","""",B160-F160-C161)"
"IF(I161="""","""",I161)"
"IF(D163="""","""",D163*30)"
"IF(C175="""","""",C175*150)"
"IF(E181="""","""",E181*10)"
"IF(E183="""","""",E183*25)"
"IF(SUM(H181:H189)>0,(SUM(H181:H189)),"""")"
"IF(F198="""","""",F198*I198)"
"SUM(J198:J213)"
"B218*D218"
"IF(E223="""","""",E223/H223)"
"SUM(I223:I225)"
"SUM(I233:I239)"
"SUM(J215+I218+I226+I240)"
"H114"
"H126"
"H163"
"H175"
"H192"
"H242"
"IF(H246="""","""",SUM(H246:H251))"
"IF(H253="""","""",H253/4)"
"H114"
"H126"
"H163"
"H175"
"H192"
"H242"
"H255"
"IF(B11=""X"",C11,IF(B12=""X"",C12,IF(B13=""X"",C13,IF(B14=""x"",C14,IF(B15=""x"",C15,M10)))))"
"(""(""&I23&"")"")"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"SUM(J15:J19)"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"SUM(J22:J32)"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"SUM(I22:I31)"
"G54-H54"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"G23-H23"
"SUM(I23:I32)"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11"
"'Bat Cover'!$E$23"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"'Bat Cover'!$C$19"
"'Bat Cover'!$M$11"
"'Bat Cover'!$I$52"
"NOW()"
"MID(A2,FIND("" "",A2)+1,99)"
"+C4*B4"
"SUM(C4:C24)"
"+C25+H25"
"+D25+I25"
"+H27*7"
"SUM(H33:H38)"
"+C42+H39"
"+D42+I39"
"SUM(C33:C41)"
"+G47*H47"
"SUM(H47:H57)"
"+C59+H58"
"+D59+I58"
"SUM(C66:C72)"
"+H73+C73"
"+I73+D73"
"SUM(H82:H86)"
"+H87+C89"
"+D89+I87"
"SUM(H109:H116)"
"+H117+C120"
"+I117+D120"
"SUM(H125:H138)"
"+C141+H139"
"SUM(C125:C140)"
"+I139+D141"
"SUM(C160:C174)"
"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+C208"
"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+C208"
"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192"
"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192"
"+H196*7"
"+H197*0.45"
"+H197*0.45"
"+H197+H198"
"+H197+H198"
"+D210"
"+D210"
"+H199-H200"
"+H201*0.1"
"+I201"
"+H204-H203"
"SUM(C195:C207)"
"+D208*40"
"+C208"
"+C4*B4"
"SUM(C4:C23)"
"SUM(H4:H24)"
"+C24+H25"
"+D24+I25"
"+H27*7"
"SUM(H33:H38)"
"SUM(C33:C39)"
"+C40+H39"
"+D40+I39"
"+G47*H47"
"SUM(H47:H57)"
"+H73+C73"
"+I73+D73"
"SUM(H82:H86)"
"+H87+C89"
"+D89+I87"
"SUM(D109:D116)"
"+H117+C120"
"+I117+D120"
"SUM(H125:H138)"
"+C141+H139"
"SUM(C125:C140)"
"+I139+D141"
"+D155+I152"
"SUM(C160:C174)"
"+D190+I190"
"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+IC207+D229"
"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+D229+C207"
"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192+D207+D225"
"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192+D207+D225"
"+H197*7"
"+H197*7"
"+D227"
"+D227"
"+H199-H200"
"+H201*0.1"
"+H204-H203"
"SUM(C198:C206)"
"SUM(C212:C224)"
"+D225*40"
"+C225"
"SUM(D16:D26)"
"SUM(I16:I30)"
"SUM(I12-D32+I32)"
"SUM(I35,I37,I38,I39,I40,I41)"
"IF(I45="""",""no % in Box K"",IF(I45>1,""Error: invalid % in Box K"",IF(I45<0,""Error: invalid % in Box K"",I45*I43)))"
"SUM(D14:D24)"
"SUM(D30:D44)"
"SUM(D11-D26+D46)"
"IF('WS1'!I45="""",""Invalid % in Box K WS1"",IF('WS1'!I45>1,""Invalid % in Box K WS1"",IF('WS1'!I45<0,""Invalid % in Box K WS1"",'WS1'!I45)))"
"IF('WS1'!I45="""",""Invalid % in Box K WS1"",IF('WS1'!I45>1,""Invalid % in Box K WS1"",IF('WS1'!I45<0,""Invalid % in Box K WS1"",'WS1'!I45)))"
"IF($D$52=""Invalid % in Box K WS1"","""",SUM(D49*$D$52))"
"IF($D$52=""Invalid % in Box K WS1"","""",SUM(D49*$D$52))"
"'WS2'!D55"
"SUM(C9,E9,G9)"
"'WS2'!F55"
"'WS2'!H55"
"'WS2'!J55"
"'WS2'!L55"
"SUM(I12:I14)"
"SUM(I9:I14)-MINA(I9:I14)-MAXA(I9:I14)"
"MAXA(I16,I18)/3"
"'WS1'!I48"
"SUM(I20)"
"SUM(I33*70%)"
"SUM(I27)"
"IF((SUM(I39,I41)<0), 0, SUM(I39,I41))"
"IF((SUM(I37-I43)<0), 0, SUM(I37-I43))"
"SUM('WS3'!I45)"
"SUM(C7*60%)"
"SUM(C11-C13)"
"MINA(C9,C15)"
"SUM('WS3'!I45)"
"SUM(C22*40%)"
"IF('WS1'!M8<3, 40000, 70000)"
"SUM(C17,C32)"
"SUM('WS3'!I45)"
"SUM(F7*60%)"
"IF(B17="""","""",IF(B17<0.1,""ineligible (< 10%)"",IF(B17>1,""invalid % in (a)"",B17*$F$9)))"
"IF(A17="""","""",SUM(105000-D17))"
"MINA(C17,E17)"
"IF(SUM(F17:F26)>F9,""Shares over 100%"",IF(SUM(B17:B26)>1,""Shares over 100%"",SUM(F17:F26)))"
"IF(COUNTIF(B17:B26,"">=.0"")>=5, 5, COUNTIF(B17:B26,"">=.0""))"
"SUM(C31*F29)"
"MINA(F27,F31)"
"SUM('WS3'!I45)"
"SUM(G7*40%)"
"IF(WS5A!A17="""","""",WS5A!A17)"
"IF(B17="""","""",IF(B17<0.1,""ineligible (<10%)"",IF(B17>1,""invalid % in (a)"",B17*$G$9)))"
"IF(A17="""","""",IF('WS1'!$M$8<3,40000,70000))"
"IF(E17="""","""",SUM(E17-D17))"
"IF(MINA(C17,F17)<0,0,MINA(C17,F17))"
"IF(SUM(G17:G26)>G9,""Shares over 100%"",IF(SUM(B17:B26)>1,""Shares over 100%"",SUM(G17:G26)))"
"IF('WS1'!M8<3, 40000, 70000)"
"SUM(WS5A!C31)"
"SUM(G29*C31)"
"MINA(G27,G31)"
"SUM(WS5A!F33+G33)"
"SUM('WS3'!I45)"
"SUM(E7*60%)"
"IF(E11<1,"""",SUM(E9/E11))"
"IF(A21="""","""",$E$13)"
"IF(A21="""","""",SUM(105000-C21))"
"IF(MINA(B21,D21)<0,0,MINA(B21,D21))"
"IF(SUM(B21:B30)>E13*E11,""ERROR! listed members exceed # entered on Line J1"",SUM(E21:E30))"
"IF(COUNTIF(B21:B30,"">=.0"")>=5, 5, COUNTIF(B21:B30,"">=.0""))"
"SUM(B35*E33)"
"MINA(E31,E35)"
"SUM('WS3'!I45)"
"SUM(F7*40%)"
"WS6a!E11"
"IF(F11<1,"""",SUM(F9/F11))"
"IF(WS6a!A21="""","""",WS6a!A21)"
"IF(A21="""","""",$F$13)"
"IF(A21="""","""",IF('WS1'!$M$8<3,40000,70000))"
"IF(D21="""","""",SUM(D21-C21))"
"IF(MINA(B21,E21)<0,0,MINA(B21,E21))"
"IF(SUM(B21:B30)>F13*F11,""ERROR! listed members exceed # entered on Line J2"",SUM(F21:F30))"
"IF('WS1'!M8<3, 40000, 70000)"
"SUM(C35*F33)"
"MINA(F31,F35)"
"SUM(F37+WS6a!E37)"
"SUM(C4:C39)"
"SUM(E6:E9)"
"SUM(E13:E17)"
"E10+E18"
"SUM(E24:E25)"
"SUM(E29:E31)"
"E26+E32"
"F20-E34"
"E36+E34"
"'bal #1'!$E$8"
"B10+B11-B12"
"C13/$D$5"
"SUM(C13:C20)"
"SUM(C24:C32)"
"C21+C33"
"D35/$D$5"
"D5-D35"
"'bal #1'!$E$6"
"'Inc. State. 1'!$D$37"
"'Inc. State. 1'!$C$31"
"SUM(B5:B8)"
"D9"
"B9-B10"
"'CASH FLOW'!$B$11"
"'Inc. State. 1'!$B$12"
"SUM(E6:E9)"
"'bal #1'!$E$13"
"'bal #1'!$E$14"
"-'Inc. State. 1'!$C$31"
"'bal #1'!$E$16"
"SUM(E13:E17)"
"E10+E18"
"SUM(E24:E25)"
"SUM(E29:E31)"
"E26+E32"
"F20-E34"
"E36+E34"
"'Bal 2'!$E$8"
"B10+B11-B12"
"C13/$D$5"
"SUM(C13:C20)"
"SUM(C24:C32)"
"C21+C33"
"D35/$D$5"
"D5-D35"
"'Bal 2'!$E$6"
"'Inc. State. 2'!$D$37"
"'Inc. State. 2'!$C$31"
"SUM(B5:B8)"
"D10"
"SUM(D5:D9)"
"B9-B10"
"'CASH FLOW (2)'!$B$11"
"'Inc. State. 2'!$B$12"
"SUM(E6:E9)"
"'Bal 2'!$E$13:$E$14"
"-'Inc. State. 1'!$C$31-'Inc. State. 2'!$C$31"
"'Bal 2'!$E$16"
"SUM(E13:E17)"
"E10+E18"
"SUM(E24:E25)"
"SUM(E29:E31)"
"E26+E32"
"F20-E34"
"E36+E34"
"'Bal #3'!$E$8"
"B10+B11-B12"
"C13/$D$5"
"SUM(C13:C20)"
"SUM(C24:C32)"
"C21+C33"
"D35/$D$5"
"D5-D35"
"'Bal #3'!$E$6"
"'Inc. State. 3'!$D$37"
"'Inc. State. 3'!$C$31"
"SUM(B5:B8)"
"D10"
"SUM(D5:D9)"
"B9-B10"
"'CASH FLOW (3)'!$B$11"
"'Inc. State. 3'!$B$12"
"SUM(E6:E9)"
"91000-8070"
"-'Inc. State. 1'!$C$31-'Inc. State. 2'!$C$31-'Inc. State. 3'!$C$31"
"SUM(E13:E17)"
"E10+E18"
"SUM(E24:E25)"
"SUM(E29:E31)"
"E26+E32"
"F20-E34"
"E36+E34"
"L2"
"L3-N3"
"L3"
"SUM(L2:L6)"
"'Expense Summary'!F2"
"0.15*Q7"
"SUM(T7:X7)"
"28264"
"N9"
"22000-3000"
"L14-N14"
"SUM(L8:L29)"
"'Expense Summary'!$F$3"
"L31"
"L33"
"L34-N34"
"L44-X44"
"SUM(L31:L81)"
"'Expense Summary'!F4"
"SUM(L83:L88)"
"'Expense Summary'!$F$5"
"L99"
"SUM(L90:L107)"
"'Expense Summary'!$F$6"
"SUM(L109:L111)"
"'Expense Summary'!$F$7"
"2958.98+(8745/5)+468+695"
"L114"
"8745/5"
"2793+2436+2995+495+5164+15522+3*1749"
"L123-N123"
"SUM(Q121:Q135)"
"5500+2175+840"
"SUM(L137:L149)"
"'Expense Summary'!$F$9"
"L7+L30+L82+L89+L108+L112+L136+L150"
"L114-2000+L122+L124"
"L119+L123+L125+L126-4500+L127-4500+L128+L129+L131+L132-7000"
"L134+L135"
"L133"
"Q136-29000"
"SUM(E2:E4)"
"SUM(E7:E10)"
"SUM(E13:E18)"
"SUM(E24:E28)"
"E41/4"
"SUM(E38:E44)"
"SUM(E48:E59)"
"E45+E60"
"SUM(E65:E66)"
"Detail!L7"
"Detail!N7"
"Detail!Q7"
"'Pre-1999'!E29"
"Detail!L30"
"Detail!N30"
"Detail!Q30"
"'Pre-1999'!$E$5"
"Detail!L82"
"Detail!N82"
"Detail!Q82"
"'Pre-1999'!$E$61"
"Detail!L89"
"Detail!N89+G5"
"Detail!Q89"
"'Pre-1999'!$E$34"
"Detail!L108"
"Detail!N108"
"Detail!Q108"
"'Pre-1999'!$E$19+450000"
"Detail!L112"
"Detail!N112"
"Detail!Q112"
"'Pre-1999'!$E$36"
"Detail!L136"
"Detail!N136+G8"
"Detail!Q136"
"'Pre-1999'!$E$11"
"Detail!L150"
"Detail!N150"
"Detail!Q150"
"'Pre-1999'!$E$21+74000"
"SUM(B2:B9)"
"D5+E5"
"H5/21.75/8"
"580/22"
"13800/11/22"
"16843/11/22"
"48/22"
"15866/11/22"
"SUM(D24:D29)"
"SUM(B6:B21)"
"B23/60*B22"
"B24+C24+D24+E24"
"SUM(B6:B21)"
"B23/60*B22"
"B24+C24+D24+E24"
"SUM(B5:B20)"
"B22/60*B21"
"B23+C23+D23+E23"
"SUM(B5:B20)"
"B22/60*B21"
"B23+C23+D23+E23"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+E23"
"SUM(B5:B20)"
"SUM(C6:C20)"
"B22/60*B21"
"B23+D23+E23"
"SUM(B6:B22)"
"SUM(C6:C21)"
"B24/60*B23"
"SUM(B6:B20)"
"B22/60*B21"
"B23+D23+E23"
"SUM(B6:B21)"
"B23/60*B22"
"B24+D24"
"SUM(B7:B21)"
"B23/60*B22"
"B24+C24+D24+E24"
"SUM(B6:B20)"
"B22/60*B21"
"B23+D23"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+C24+E24"
"SUM(B7:B21)"
"B23/60*B22"
"B24+C24+D24+E24"
"SUM(B6:B21)"
"B23/60*B22"
"B24+C24+D24+E24"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+E23"
"SUM(B7:B21)"
"B23/60*B22"
"B24+D24+E24+F24"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+F23"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+F23"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+C24+D24+F24"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+C24+D24+F24"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+C24+D24+F24"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+C24+D24+F24"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+C24+D24+F24"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+F23"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+F23"
"SUM(B31:B47)"
"SUM(C32:C47)"
"SUM(B6:B20)"
"B22/60*B21"
"B23+C23+D23+E23"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+D24+E24+G24"
"SUM(B6:B21)"
"SUM(C7:C21)"
"B23/60*B22"
"B24+D24+E24+G24"
"SUM(B8:B23)"
"SUM(C8:C22)"
"B25/60*B24"
"B26+D26+E26+F26"
"TODAY()"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"TODAY()"
"IF(NOT(ISBLANK($B7)),IF(NOT(ISBLANK(VLOOKUP($B7,$B$38:$AP$44,E$37))),VLOOKUP($B7,$B$38:$AP$44,E$37),""""),"""")"
"B37+1"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"TODAY()"
"IF('I. HCC Unit'!B9<>0,'I. HCC Unit'!B9,"" "")"
"'I. HCC Unit'!B5"
"'I. HCC Unit'!B5"
"TODAY()"
"IF('I. HCC Unit'!B24<>0,'I. HCC Unit'!B24,"" "")"
"EntryForm!$O$5"
"EntryForm!$O$6"
"EntryForm!$O$7"
"EntryForm!$O$8"
"EntryForm!$O$9"
"EntryForm!$O$10"
"EntryForm!$O$11"
"EntryForm!$O$12"
"EntryForm!$O$13"
"EntryForm!$O$14"
"EntryForm!$O$15"
"EntryForm!$O$16"
"EntryForm!$O$17"
"Instructions!A1"
"B5"
"B12-1"
"B14-B15"
"B17+B19-B20"
"B22-B24+B26+B28+B30"
"B32-B34"
"B36+B38"
"B40+SUM(B43:B49)"
"B5"
"B60-B61"
"SUM(B57:B59)+SUM(B62:B66)"
"SUM(B68:B75)"
"B67+B76"
"SUM(B80:B83)"
"SUM(B97:B98)"
"B95+B100"
"B5"
"Instructions!A1"
"Input!B3"
"Instructions!A1"
"Input!B3"
"B12-1"
"Input!B14/Input!B$14"
"Input!B58/Input!B$77"
"Instructions!A1"
"Input!B3"
"B12-1"
"Input!B14/$I14"
"IF($B$7=5,Input!F14,IF($B$7=4,Input!E14,IF($B$7=3,Input!D14,IF($B$7=2,Input!C14,IF($B$7=1,Input!B14,NA())))))"
"IF(H14=0,NA(),H14)"
"IF($B$8=5,Input!F58,IF($B$8=4,Input!E58,IF($B$8=3,Input!D58,IF($B$8=2,Input!C58,IF($B$8=1,Input!B58,NA())))))"
"Instructions!A1"
"Input!B3"
"MIN(B7:B8)"
"MIN(B7,B8-1)"
"MAX(B7:B8)"
"B$5"
"B15-1"
"Input!B60*365/Input!B14"
"Input!B14/((Input!B60+Input!C60)/2)"
"365/B18"
"NA()"
"Input!B63*365/Input!B15"
"Input!B15/((Input!B63+Input!C63)/2)"
"B19+B23"
"Input!B67-Input!B85"
"Input!B67/Input!B85"
"(Input!B58+Input!B59+Input!B62)/Input!B85"
"(Input!B58+Input!B59)/Input!B85"
"Input!B14/((B26+C26)/2)"
"IF(Input!B118<0,NA(),Input!B118/(Input!B81+Input!B82))"
"IF(Input!B32+Input!B24-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B24+Input!B106))"
"IF(Input!B32+Input!B24-Input!B30+Input!B107<0,NA(),(Input!B32+Input!B24-Input!B30+Input!B107)/(Input!B24+Input!B106+Input!B107))"
"Input!B95/Input!B77"
"Input!B95/Input!B100"
"Input!B95/(Input!B100-Input!B71)"
"IF(Input!B118<0,NA(),Input!B118/Input!B95)"
"IF(Input!B36-Input!B30<0,NA(),(Input!B36-Input!B30)/Input!B14)"
"Input!B14/((Input!B77+Input!C77)/2)"
"IF(Input!B36<0,NA(),Input!B36/((Input!B77+Input!C77)/2))"
"IF(Input!B22<0,NA(),Input!B22/Input!B14)"
"Input!B14/((Input!B77+Input!C77-SUM(Input!B70:'Input'!C73))/2)"
"IF(Input!B22<0,NA(),Input!B22/((Input!B77+Input!C77-SUM(Input!B70:'Input'!C73))/2))"
"Input!B14/((Input!B69+Input!C69)/2)"
"IF(Input!B36+Input!B24*(1-Input!B115)<0,NA(),(Input!B36+Input!B24*(1-Input!B115))/((Input!B101+Input!C101-Input!B85-Input!C85)/2))"
"IF(Input!B40-Input!B109<0,NA(),(Input!B40-Input!B109)/((Input!B100+Input!C100)/2))"
"IF(Input!B40-Input!B109-Input!B110<0,NA(),(Input!B40-Input!B109-Input!B110)/((Input!B98+Input!C98)/2))"
"IF(Input!B17<0,NA(),Input!B17/Input!B14)"
"IF(Input!B32-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B32-Input!B30))"
"Input!B113"
"Input!B114/Input!B113"
"IF(Input!B40-Input!B112<0,NA(),(Input!B40-Input!B112)/Input!B40)"
"IF(Input!B111<0,NA(),Input!B111/Input!B113)"
"Input!B111/Input!B114"
"Input!B98/Input!B116"
"(Input!B120-Input!B121)/Input!B120"
"IF(Input!B118-Input!B109-Input!B110<0,NA(),(Input!B118-Input!B109-Input!B110)/Input!B117)"
"IF(Input!B118<0,NA(),Input!B118/Input!B112)"
"Input!B114"
"Instructions!A1"
"Input!B3"
"MIN(B7:B8)"
"MIN(B7,B8-1)"
"MAX(B7:B8)"
"Input!B5"
"B15-1"
"Input!B60*365/Input!B14"
"Input!B14/Input!B60"
"365/B18"
"Input!B63*365/Input!B15"
"Input!B15/Input!B63"
"B19+B23"
"Input!B67-Input!B85"
"Input!B67/Input!B85"
"(Input!B58+Input!B59+Input!B62)/Input!B85"
"(Input!B58+Input!B59)/Input!B85"
"Input!B14/B26"
"IF(Input!B118<0,NA(),Input!B118/(Input!B81+Input!B82))"
"B15"
"IF(Input!B32+Input!B24-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B24+Input!B106))"
"IF(Input!B32+Input!B24-Input!B30+Input!B107<0,NA(),(Input!B32+Input!B24-Input!B30+Input!B107)/(Input!B24+Input!B106+Input!B107))"
"Input!B95/Input!B77"
"Input!B95/Input!B100"
"Input!B95/(Input!B100-Input!B71)"
"IF(Input!B118<0,NA(),Input!B118/Input!B95)"
"B36"
"IF(Input!B36-Input!B30<0,NA(),(Input!B36-Input!B30)/Input!B14)"
"Input!B14/Input!B77"
"IF(Input!B36<0,NA(),Input!B36/Input!B77)"
"IF(Input!B22<0,NA(),Input!B22/Input!B14)"
"Input!B14/(Input!B77-SUM(Input!B70:'Input'!B73))"
"IF(Input!B22<0,NA(),Input!B22/(Input!B77-SUM(Input!B70:'Input'!B73)))"
"Input!B14/Input!B69"
"IF(Input!B36+Input!B24*(1-Input!B115)<0,NA(),(Input!B36+Input!B24*(1-Input!B115))/(Input!B101-Input!B85))"
"IF(Input!B40-Input!B109<0,NA(),(Input!B40-Input!B109)/Input!B100)"
"IF(Input!B40-Input!B109-Input!B110<0,NA(),(Input!B40-Input!B109-Input!B110)/Input!B98)"
"IF(Input!B17<0,NA(),Input!B17/Input!B14)"
"B47"
"IF(Input!B32-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B32-Input!B30))"
"Input!B113"
"Input!B114/Input!B113"
"IF(Input!B40-Input!B112<0,NA(),(Input!B40-Input!B112)/Input!B40)"
"IF(Input!B111<0,NA(),Input!B111/Input!B113)"
"Input!B111/Input!B114"
"Input!B98/Input!B116"
"(Input!B120-Input!B121)/Input!B120"
"IF(Input!B118-Input!B109-Input!B110<0,NA(),(Input!B118-Input!B109-Input!B110)/Input!B117)"
"IF(Input!B118<0,NA(),Input!B118/Input!B112)"
"Input!B114"
"Instructions!A1"
"C$24*C2 + D$24*D2 + E$24*E2 + F$24*F2 + G$24*G2 + H$24*H2 + I$24*I2 + J$24*J2 + K$24*K2"
"N2*10/16"
"L2/T2"
"P2-N2"
"N3*1"
"N4*12/16"
"N5*6/16"
"N6*0.5"
"N7*5"
"N8*4"
"N9*1.375"
"N12*8"
"N13*3"
"N14*26/16"
"N16*2"
"N19*11/16"
"N20"
"$B6*C6 + $B10*C10 + $B2*C2 + $B8*C8 + $B7*C7 + $B11*C11 + $B5*C5 + $B3*C3 + $B9*C9 + $B4*C4 + $B12*C12 + $B13*C13 + $B14*C14 + $B15*C15 + $B16*C16 + $B17*C17 + $B18*C18 + $B19*C19 + $B20*C20"
"L11+L15"
"P11/3+P23-N23"
"L12 + (L8/16)"
"C23*C24"
"SUM(C25:K25)"
"P2*B2*T2 + P3*B3*T3 + P4*B4*T4 + P5*B5*T5 + P6*B6*T6 + P7*B7*T7 + P8*B8*T8 + P9*B9*T9 + P10*B10*T10 + P11*B11*T11 + P12*B12*T12 + P13*B13*T13 + P14*B14*T14 + P15*B15*T15 + P16*B16*T16 + P17*B17*T17 + P18*B18*T18 + P19*B19*T19 + P20*B20*T20 + P23*B15*T23 + P24*T24*80"
"C28/H29"
"D28/H29"
"F29*(52/12)"
"G29*7"
"G29*1"
"G29*2"
"G29*3"
"G29*4"
"G29*5"
"G29*6"
"P29/16"
"C29/B30"
"D29/B30"
"C34*1"
"B34*E34"
"K34*N34"
"C36*42/16"
"C37"
"C44*7"
"C45*3.3125"
"B34*C34 + B35*C35 + B36*C36 + B37*C37 + B38*C38 + B39*C39 + B40*C40+ B41*C41 + B42*C42 + B43*C43 + B44*C44 + B45*C45 + B46*C46 + B47*C47"
"SUM(G34:G47)"
"C51*0.5"
"C52*(12/16)"
"C54*(24/16)"
"C55*5/16"
"C56*7/16"
"C57*4.5/16"
"C59*6"
"C60*3.25"
"C61*20"
"C62*10"
"C28+C48+L48+T48+C65+L65+T65"
"D28+G48+O48+W48+G65+O65+W65"
"C68/H29"
"D68/H29"
"SUM(F69:I69)"
"F69/J69*C69"
"G69/J69*C69"
"H69/J69*C69"
"I69/J69*C69"
"L69/P69*D69"
"M69/P69*D69"
"N69/P69*D69"
"O69/P69*D69"
"(F70-F69)*$H$29/3500"
"F11*1"
"F12*0.5"
"F11+0.5*F12"
"M14"
"M14*F21*H21/2000"
"IF(H21-IF(DATE(YEAR(TODAY()),6,15)-TODAY()<0,DATE(YEAR(TODAY())+1,6,15)-TODAY(),DATE(YEAR(TODAY()),6,15)-TODAY()),"" "",""Days to Jun 15th"")"
"J21"
"F31*H31*0.85/2000"
"SUM(J31:J33)"
"IF(F42>0,(8+0.14*F42)*3.14159*(D42/2)*(D42/2)*F42/2000,)"
"IF(F42>0,(H42-(8+0.14*(J42))*3.14159*(D42/2)*(D42/2)*(J42)/2000),)"
"H49*D49*F49*15/2000"
"D49*F49*(H49-L49)*15/2000"
"H50*D50*F50/2000"
"3.14159*(D56/2)*(D56/2)*F56*15/2000"
"3.14159*(D56/2)*(D56/2)*(F56-J56)*15/2000"
"L42+L43+L44+N49+N50+N51+L56+L57+L58"
"M35+M60"
"M24"
"M89-M24"
"M35"
"M14"
"H21"
"D99*2000/F99/H99"
"M60"
"M14"
"H21"
"SUM(J99:J100)"
"M87"
"M14"
"IF(H109>0,D109*2000/F109/H109,)"
"M102"
"M112"
"F21"
"B118+E118 -H118"
"M120"
"M14"
"H21"
"B124*D124*F124/2000"
"M126/0.9"
"TODAY()"
"F11*1"
"F12*0.5"
"F11+0.5*F12"
"M14"
"IF(DATE(YEAR(TODAY()),6,15)-TODAY()<0,DATE(YEAR(TODAY())+1,6,15)-TODAY(),DATE(YEAR(TODAY()),6,15)-TODAY())"
"M14*F21*H21/2000"
"IF(H21-IF(DATE(YEAR(TODAY()),6,15)-TODAY()<0,DATE(YEAR(TODAY())+1,6,15)-TODAY(),DATE(YEAR(TODAY()),6,15)-TODAY()),"" "",""Days to Jun 15th"")"
"J21"
"F31*H31*0.85/2000"
"SUM(J31:J33)"
"IF(F42>0,(8+0.14*F42)*3.14159*(D42/2)*(D42/2)*F42/2000,)"
"IF(F42>0,(H42-(8+0.14*(J42))*3.14159*(D42/2)*(D42/2)*(J42)/2000),)"
"H49*D49*F49*15/2000"
"D49*F49*(H49-L49)*15/2000"
"H50*D50*F50/2000"
"3.14159*(D56/2)*(D56/2)*F56*15/2000"
"3.14159*(D56/2)*(D56/2)*(F56-J56)*15/2000"
"L42+L43+L44+N49+N50+N51+L56+L57+L58"
"M35+M60"
"M24"
"M89-M24"
"M35"
"M14"
"H21"
"D99*2000/F99/H99"
"M60"
"M14"
"H21"
"SUM(J99:J100)"
"M87"
"M14"
"IF(DATE(YEAR(TODAY()),10,1)-TODAY()<0,DATE(YEAR(TODAY())+1,10,1)-TODAY(),DATE(YEAR(TODAY()),10,1)-TODAY())"
"IF(H109>0,D109*2000/F109/H109,)"
"IF(H109-IF(DATE(YEAR(TODAY()),10,1)-TODAY()<0,DATE(YEAR(TODAY())+1,10,1)-TODAY(),DATE(YEAR(TODAY()),10,1)-TODAY()),"" "",""Days to Oct 1st"")"
"M102"
"M112"
"F21"
"B118+E118 -H118"
"M120"
"M14"
"H21"
"B124*D124*F124/2000"
"M126/0.9"
"IF(ISBLANK(PSEXlab),"""",PSEXlab)"
"IF(ISBLANK(PETHNATlab),"""",PETHNATlab)"
"IF(ISBLANK(PEDUClab),"""",PEDUClab)"
"IF(ISBLANK(PTOCClab),"""",PTOCClab)"
"IF(ISBLANK(POCClab),"""",POCClab)"
"IF(ISBLANK(PINDlab),"""",PINDlab)"
"IF(ISBLANK(PTYPEWKlab),"""",PTYPEWKlab)"
"IF(ISBLANK(PDISABLlab),"""",PDISABLlab)"
"IF(ISBLANK(PACTIVlab),"""",PACTIVlab)"
"IF(ISBLANK(PIMMIGRlab),"""",PIMMIGRlab)"
"IF(ISBLANK(PLFSlab),"""",PLFSlab)"
"Household!C4"
"COUNTRYlab"
"COUNTRYlab"
"Household!E4"
"Persons!E6"
"PSEXlab"
"Household!C4"
"PSEXlab"
"PIMMIGRlab"
"PETHNATlab"
"D7lab"
"Household!D31"
"PEDUClab"
"COUNTRYlab"
"Household!E4"
"Household!C4"
"PSEXlab"
"PETHNATlab"
"D7lab"
"Household!D31"
"PEDUClab"
"Household!G4"
"SUM(E21:E43)"
"'Subsequent Pages Personal Prop'!E52"
"E44+E45"
"SUM(E4:E51)"
"C6*B6"
"SUM(K5:K73)"
"C81"
"G81"
"K74"
"SUM(K76:K79)"
"SUM(C5:C80)"
"L80*7"
"L80*7"
"'MS-1 Page 1'!$B$12"
"'Page 6'!$B$28"
"SUM('Page 6'!C28)"
"SUM('Page 6'!B43)"
"SUM('Page 7'!A6:B6)"
"SUM('Page 7'!A8:B8)"
"'Page 7'!$A$15"
"'Page 7'!$A$17"
"SUM(C8:C13)"
"SUM(D7:D13)"
"SUM(D17:D20)"
"SUM(' Page 4'!B13:B14)"
"SUM(' Page 4'!B13:B14)"
"SUM(' Page 4'!B20:B21)"
"SUM(' Page 4'!B27:B28)"
"SUM(' Page 4'!B37:B38)"
"D14+D21+D24+D26+D27+D28+D30"
"D14+D21+D24+D26+D27+D28+D30"
"'MS-1 Page 1'!$B$12"
"'Page 2'!D31-'Page 2'!D34-'Page 2'!D36-'Page 2'!D37-'Page 2'!D39"
"'Page 2'!D31-'Page 2'!D34-'Page 2'!D36-'Page 2'!D37-'Page 2'!D39"
"'Page 2'!D31-'Page 2'!D34-'Page 2'!D36-'Page 2'!D37-'Page 2'!D39"
"SUM('Page 6'!E14)"
"SUM('Page 6'!G14)"
"SUM(D9:D15)"
"SUM(D6-D16)"
"SUM(D6-D16)"
"SUM('Page 2'!D24:D27)"
"SUM(D17-D19)"
"SUM(D17-D19)"
"'MS-1 Page 1'!$B$12"
"SUM(B8:B12)"
"SUM(B8:B12)"
"SUM(B17:B19)"
"SUM(B17:B19)"
"'MS-1 Page 1'!$B$12"
"SUM(B4*C4)"
"SUM(B4*C4)"
"SUM(C4:C8)"
"SUM(D4:E8)"
"SUM(D4:E8)"
"SUM(B16:B17)"
"'MS-1 Page 1'!$B$12"
"SUM(C11*E11)"
"SUM(E11:E13)"
"SUM(B20:B27)"
"'MS-1 Page 1'!$B$12"
"'MS-1 Page 1'!$B$12"
"SUM(C8:C13)"
"SUM(D7:D13)"
"SUM(D18:D20)"
"D14+D21+D24+D26+D27+D28+D29+D31"
"D14+D21+D24+D26+D27+D28+D29+D31"
"'MS-1 Page 1'!$B$12"
"'Page 8'!D32-'Page 8'!D35-'Page 8'!D37-'Page 8'!D38-'Page 8'!D40"
"'Page 8'!D32-'Page 8'!D35-'Page 8'!D37-'Page 8'!D38-'Page 8'!D40"
"'Page 8'!D32-'Page 8'!D35-'Page 8'!D37-'Page 8'!D38-'Page 8'!D40"
"SUM(D6:D12)"
"SUM(D3-D13)"
"SUM(D3-D13)"
"$G$24"
"'Scope of the plan'!$E$7"
"D12+E12-F12"
"H12*G12/1000"
"IF(ISERROR(SUM(J12:J16)),"""",SUM(J12:J16))"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"'Scope of the plan'!$E$7"
"IF(ISERROR(I10*J10/1000000),"""",(I10*J10/1000000))"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"IF(ISERROR(D23*F23),"""",(D23*F23))"
"IF(ISERROR(D23*F23),"""",(D23*F23))"
"IF(ISERROR(I23*J23),"""",(I23*J23))"
"I38*J38/1000000"
"IF(ISERROR(D54*F54/1000000),"""",(D54*F54/1000000))"
"IF(ISERROR(D54*F54/1000000),"""",(D54*F54/1000000))"
"'Scope of the plan'!$E$7"
"IF(ISERROR('Inventory-Input amounts'!$J$17),"""",('Inventory-Input amounts'!$J$17))"
"IF(ISERROR('Inventory - Output Amounts'!$H$10),"""",('Inventory - Output Amounts'!$H$10))"
"IF(ISERROR('Inventory - Output Amounts'!K10),"""",('Inventory - Output Amounts'!K10))"
"IF(ISERROR('Inventory - Output Amounts'!G23),"""",('Inventory - Output Amounts'!G23))"
"IF(ISERROR('Inventory - Output Amounts'!K23),"""",('Inventory - Output Amounts'!K23))"
"IF(ISERROR('Inventory - Output Amounts'!G38),"""",('Inventory - Output Amounts'!G38))"
"IF(ISERROR('Inventory - Output Amounts'!K38),"""",('Inventory - Output Amounts'!K38))"
"IF(ISERROR('Inventory - Output Amounts'!$G$53),"""",('Inventory - Output Amounts'!$G$53))"
"IF(ISERROR('Inventory - Output Amounts'!$I$53),"""",('Inventory - Output Amounts'!$I$53))"
"IF(ISERROR('Inventory - Output Amounts'!$J$53),"""",('Inventory - Output Amounts'!$J$53))"
"IF(ISERROR(F10+G10+H10+I10+J10+K10+L10+M10),"""",(F10+G10+H10+I10+J10+K10+L10+M10))"
"IF(ISERROR(D10-E10-N10),"""",(D10-E10-N10))"
"'Scope of the plan'!$E$8"
"IF(ISERROR('Inventory-Input amounts'!$J$33),"""",('Inventory-Input amounts'!$J$33))"
"IF(ISERROR('Inventory - Output Amounts'!$H$11),"""",('Inventory - Output Amounts'!$H$11))"
"IF(ISERROR('Inventory - Output Amounts'!$I$54),"""",('Inventory - Output Amounts'!$I$54))"
"IF(ISERROR('Inventory - Output Amounts'!$J$54),"""",('Inventory - Output Amounts'!$J$54))"
"'Scope of the plan'!$E$9"
"IF(ISERROR('Inventory-Input amounts'!$J$49),"""",('Inventory-Input amounts'!$J$49))"
"IF(ISERROR('Inventory - Output Amounts'!$H$12),"""",('Inventory - Output Amounts'!$H$12))"
"IF(ISERROR('Inventory - Output Amounts'!$I$55),"""",('Inventory - Output Amounts'!$I$55))"
"IF(ISERROR('Inventory - Output Amounts'!$J$55),"""",('Inventory - Output Amounts'!$J$55))"
"'Scope of the plan'!$E$10"
"IF(ISERROR('Inventory-Input amounts'!$J$65),"""",('Inventory-Input amounts'!$J$65))"
"IF(ISERROR('Inventory - Output Amounts'!$H$13),"""",('Inventory - Output Amounts'!$H$13))"
"IF(ISERROR('Inventory - Output Amounts'!$I$56),"""",('Inventory - Output Amounts'!$I$56))"
"IF(ISERROR('Inventory - Output Amounts'!$J$56),"""",('Inventory - Output Amounts'!$J$56))"
"'Scope of the plan'!$E$11"
"IF(ISERROR('Inventory-Input amounts'!$J$81),"""",('Inventory-Input amounts'!$J$81))"
"IF(ISERROR('Inventory - Output Amounts'!$H$14),"""",('Inventory - Output Amounts'!$H$14))"
"IF(ISERROR('Inventory - Output Amounts'!$I$57),"""",('Inventory - Output Amounts'!$I$57))"
"IF(ISERROR('Inventory - Output Amounts'!$J$57),"""",('Inventory - Output Amounts'!$J$57))"
"'Scope of the plan'!$E$7"
"IF(ISERROR('Inventory-Input amounts'!J17/'Inventory - Output Amounts'!E10),"""",('Inventory-Input amounts'!J17/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!H10/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!H10/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!K10/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!K10/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!G23/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!G23/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!K23/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!K23/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!G38/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!G38/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!K38/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!K38/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!G53/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!G53/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!I53/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!I53/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Inventory - Output Amounts'!J53/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!J53/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Mass Balance'!N10/'Inventory - Output Amounts'!E10),"""",('Mass Balance'!N10/'Inventory - Output Amounts'!E10))"
"IF(ISERROR('Mass Balance'!O10/'Inventory - Output Amounts'!E10),"""",('Mass Balance'!O10/'Inventory - Output Amounts'!E10))"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"'Scope of the plan'!$E$7"
"IF(ISERROR(D11+E11),"""",(D11+E11))"
"IF(ISERROR(F11/'Inventory - Output Amounts'!E10),"""",(F11/'Inventory - Output Amounts'!E10))"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"'Scope of the plan'!$E$7"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"IF(ISERROR(SUM(D10:D15)),"""",(SUM(D10:D15)))"
"IF(ISERROR(D18+D19+D20+D21),"""",(D18+D19+D20+D21))"
"IF(ISERROR(D16/D22),"""",(D16/D22))"
"'Summary of  Reductions'!$B$9"
"'Summary of  Reductions'!$B$10"
"'Summary of  Reductions'!$B$11"
"'Summary of  Reductions'!$B$12"
"'Summary of  Reductions'!$B$13"
"'Summary of  Reductions'!$B$9"
"'Summary of  Reductions'!$B$10"
"'Summary of  Reductions'!$B$11"
"'Summary of  Reductions'!$B$12"
"'Summary of  Reductions'!$B$13"
"'Scope of the plan'!$E$7"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"'Facility Information'!$D$10"
"'Facility Information'!$D$11"
"'Facility Information'!$D$13"
"'Facility Information'!$F$13"
"'Facility Information'!$F$15"
"'Facility Information'!$D$17"
"'Facility Information'!$F$17"
"'Facility Information'!$D$19"
"'Facility Information'!$F$19"
"'Facility Information'!$D$20"
"'Facility Information'!$G$20"
"'Facility Information'!$D$21"
"'Facility Information'!$D$22"
"'Facility Information'!E24"
"'Facility Information'!G24"
"'Facility Information'!G24"
"'Facility Information'!$D$26"
"'Facility Information'!G25"
"'Facility Information'!G25"
"'Facility Information'!G25"
"'Facility Information'!$B$31"
"'Facility Information'!$F$31"
"'Scope of the plan'!C7"
"'Mass Balance'!D7"
"'Scope of the plan'!$E$7"
"IF(ISERROR('Inventory-Input amounts'!$J$17),"""",('Inventory-Input amounts'!$J$17))"
"IF(ISERROR('Inventory - Output Amounts'!$H$10),"""",('Inventory - Output Amounts'!$H$10))"
"IF(ISERROR('Inventory - Output Amounts'!K10),"""",('Inventory - Output Amounts'!K10))"
"IF(ISERROR('Inventory - Output Amounts'!G23),"""",('Inventory - Output Amounts'!G23))"
"IF(ISERROR('Inventory - Output Amounts'!K23),"""",('Inventory - Output Amounts'!K23))"
"IF(ISERROR('Inventory - Output Amounts'!G38),"""",('Inventory - Output Amounts'!G38))"
"IF(ISERROR('Inventory - Output Amounts'!K38),"""",('Inventory - Output Amounts'!K38))"
"IF(ISERROR('Inventory - Output Amounts'!$G$53),"""",('Inventory - Output Amounts'!$G$53))"
"IF(ISERROR('Inventory - Output Amounts'!$I$53),"""",('Inventory - Output Amounts'!$I$53))"
"IF(ISERROR('Inventory - Output Amounts'!$J$53),"""",('Inventory - Output Amounts'!$J$53))"
"IF(ISERROR(F10+G10+H10+I10+J10+K10+L10+M10),"""",(F10+G10+H10+I10+J10+K10+L10+M10))"
"IF(ISERROR(D10-E10-N10),"""",(D10-E10-N10))"
"'Scope of the plan'!$E$8"
"'Scope of the plan'!$E$9"
"'Scope of the plan'!$E$10"
"'Scope of the plan'!$E$11"
"'Current waste Mgmt. Practices'!D7"
"'Current waste Mgmt. Practices'!D7"
"'Scope of the plan'!$E$7"
"'Expected Annual Reductions'!$G$9"
"IF(ISERROR(D8/'Inventory - Output Amounts'!E10),"""",(D8/'Inventory - Output Amounts'!E10))"
"'Summary of  Reductions'!F9"
"'Expected Annual Reductions'!$M$9"
"IF(ISERROR(G8/'Inventory - Output Amounts'!E10),"""",(G8/'Inventory - Output Amounts'!E10))"
"'Scope of the plan'!$E$8"
"'Expected Annual Reductions'!$G$10"
"'Expected Annual Reductions'!$M$10"
"'Scope of the plan'!$E$9"
"'Expected Annual Reductions'!$G$11"
"'Expected Annual Reductions'!$M$11"
"'Scope of the plan'!$E$10"
"'Expected Annual Reductions'!$G$12"
"'Expected Annual Reductions'!$M$12"
"'Scope of the plan'!$E$11"
"'Expected Annual Reductions'!$G$13"
"'Expected Annual Reductions'!$M$13"
"F18"
"F19"
"F20"
"F21"
"F22"
"F23"
"F24"
"F25"
"F26"
"F27"
"F28"
"F29"
"F30"
"F31"
"F32"
"F33"
"F16"
"F17"
"F34"
"IF($AE$1,AF3*AF1,AF3*AF2)"
"IF($AE$1,""Member"",""Non-Member"")"
"IF($AE$1,AV1,AV2)"
"AV4"
"IF($AE$1,AW1,AW2)"
"AW4"
"IF($AE$1,AF1,AF2)"
"AF4"
"IF($AE$1,AG1,AG2)"
"AG4"
"IF($AE$1,AH1,AH2)"
"AH4"
"IF(AE1,0,IF(AA19=Z19,0,1))"
"IF($AE$1,AI1,AI2)"
"AI4"
"IF($AE$1,AJ1,AJ2)"
"AJ4"
"IF($AE$1,AK1,AK2)"
"AK4"
"IF($AE$1,AL1,AL2)"
"AL4"
"IF($AE$1,AM1,AM2)"
"AM4"
"IF($AE$1,AN1,AN2)"
"AN4"
"IF($AE$1,AO1,AO2)"
"AO4"
"IF($AE$1,AP1,AP2)"
"AP4"
"IF($AE$1,AQ1,AQ2)"
"AQ4"
"IF($AE$1,AR1,AR2)"
"AR4"
"IF($AE$1,AS1,AS2)"
"AS4"
"IF($AE$1,AT1,AT2)"
"AT4"
"IF($AE$1,AU1,AU2)"
"AU4"
"Z20"
"IF($AE$1,AX1,AX2)"
"AX4"
"SUM(H16:H34)"
"SUM(H35:H36)"
"'Pg 1-Company Info'!B2"
"SUM(F10:F15)"
"SUM(J10:J13)"
"SUM(F20:F27)"
"SUM(F30:F33)"
"SUM(H25:H34)"
"SUM(F38:F48)"
"SUM(J38:J48)"
"SUM(J52:J59)"
"+J60+J49+J16"
"F8-F9+F10"
"F11"
"F49"
"L47"
"SUM(J17:J19)"
"'Pg 4-Supporting Schedules'!H16"
"'Pg 4-Supporting Schedules'!H35"
"SUM(J20:J22)"
"L14-L23"
"'Pg 4-Supporting Schedules'!H49"
"'Pg 4-Supporting Schedules'!H60"
"SUM(J26:J27)"
"L24-L28"
"L29-L30"
"J33-J34"
"L31+L35"
"SUM(L42:L46)"
"SUM(F42:F48)"
"F7-F8"
"SUM(F10:F14)"
"SUM(H5:H16)"
"SUM(H22:H28)"
"+H17+H29+H30"
"SUM(F37:F39)"
"SUM(H40:H42)"
"H43+H47"
"G36"
"IF(L2=LOOKUP($L$7,Data!$A$6:$A$85,Data!$AV$6:$AV$85),""Yes"",""No"")"
"IF(L3=LOOKUP($L$7,Data!$A$6:$A$85,Data!AJ6:AJ85),""Yes"",""No"")"
"IF(L4=LOOKUP($L$7,Data!$A$6:$A$85,Data!X6:X85),""Yes"",""No"")"
"IF(L5=LOOKUP($L$7,Data!$A$6:$A$85,Data!L6:L85),""Yes"",""No"")"
"Data!G1"
"L7"
"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AV12:AV91)"
"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AW12:AW91)"
"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AX12:AX91)"
"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AY12:AY91)"
"SUM(G36:G39)"
"MIN(Data!L86,Data!X86,Data!AJ86,Data!AV86)"
"G40/G41"
"AJ6"
"X6"
"L6"
"SUM(AV6:AY6)"
"BA6/A6"
"AV7+AJ7+X7+L7"
"COUNT(L6:L85)"
"Data!G1"
"Data!B6"
"Q10"
"IF(B12>0,MIN(B12+C12,D12),MIN(C12,D12-B12))"
"B12+C12-D12"
"SUM(cust_preorder)"
"G12+H12-C12"
"B12+H8-D12"
"IF(G1=""Team"",MAX(J12,0)*Graphs!$N$15-MIN(Check!J12,0)*Graphs!$N$16,MAX(Check!F12,0)*Graphs!$N$15-MIN(Check!F12,0)*Graphs!$N$16)"
"K12"
"H10"
"SUM(ware_preorder)"
"N12+T8-IF(S$2=""Not Transmitted"",P12,D10)"
"IF(S1=""Team"",MAX(V12,0)*Graphs!$M$15-MIN(Check!V12,0)*Graphs!$M$16,MAX(Check!R12,0)*Graphs!$M$15-MIN(Check!R12,0)*Graphs!$M$16)"
"SUM(dist_preorder)"
"Z12+AF8-IF(AE$2=""Not Transmitted"",AB12,D8)"
"IF(AE1=""Team"",MAX(AH12,0)*Graphs!$L$15-MIN(Check!AH12,0)*Graphs!$L$16,MAX(Check!AD12,0)*Graphs!$L$15-MIN(Check!AD12,0)*Graphs!$L$16)"
"AR9"
"SUM(fact_preorder)"
"AL12+AM12-IF(AQ$2=""Not Transmitted"",AN12,D6)"
"IF(AQ1=""Team"",MAX(AT12,0)*Graphs!$K$15-MIN(Check!AT12,0)*Graphs!$K$16,MAX(Check!AP12,0)*Graphs!$K$15-MIN(Check!AP12,0)*Graphs!$K$16)"
"AJ12"
"X12"
"L12"
"AV12+AJ12+X12+L12"
"BA12/A12"
"F12"
"I12"
"J12+H9-D13"
"L12+K13"
"V12+T9-IF(S$2=""Not Transmitted"",P13,D9)"
"AH12+AF9-IF(AE$2=""Not Transmitted"",AB13,D9)"
"AT12+AM13-IF(AQ$2=""Not Transmitted"",AN13,D7)"
"+C4*C6*C8*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"+C10*C12*C14*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"+C16*C18*C20*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"SUM(C26:C30)"
"C32*'Cost Drivers'!C8"
"B8"
"H8*'Cost Drivers'!$C$14"
"+D26*J8"
"+F26*D8"
"+F26*F8"
"H26+J26"
"B10"
"H10*'Cost Drivers'!$C$14"
"+D27*J10"
"+F27*D10"
"+F27*F10"
"B12"
"H12*'Cost Drivers'!$C$14"
"+D28*J12"
"+F28*D12"
"+F28*F12"
"B14"
"H14*'Cost Drivers'!$C$14"
"+D29*J14"
"+F29*D14"
"+F29*F14"
"B16"
"H16*'Cost Drivers'!$C$14"
"+D30*J16"
"+F30*D16"
"+F30*F16"
"B18"
"H18*'Cost Drivers'!$C$14"
"+D31*J18"
"+F31*D18"
"+F31*F18"
"SUM(H26:H31)"
"E8*'Cost Drivers'!C14"
"C8*E14"
"+C8*12*C10*C12"
"+C30*'Cost Drivers'!C10"
"+C14*12*C16"
"+C34*'Cost Drivers'!C8"
"+C32+C36"
"+(C8*C10*C12+C14*C16)*12*E41"
"+C6*C8*('Cost Drivers'!C14+'Cost Drivers'!C12)"
"+C17*C10"
"+C12*12"
"+C21+C19"
"C23*'Cost Drivers'!C8"
"C5*('Cost Drivers'!C14+'Cost Drivers'!C12)"
"(C9+C15+C17)*C29"
"C13*C11"
"(C19+C7)"
"SUM(C31:C35)"
"+C37*'Cost Drivers'!C8*C23"
"+'Asset and Inventory Management'!C23"
"+'LANDesk Time Savings'!G11+'LANDesk Time Savings'!G12"
"D10*'Cost Drivers'!$C$8"
"+H10-J10"
"+L10/H10"
"+'Software Distribution'!C32"
"+SUM('LANDesk Time Savings'!G14:G16)"
"+'OS Deployment'!C37"
"+'LANDesk Time Savings'!G18+'LANDesk Time Savings'!G19+'LANDesk Time Savings'!G20"
"+'OS Deployment'!C39"
"+F14*'Cost Drivers'!C8"
"+'Remote Problem Resolution'!C34+'Remote Problem Resolution'!C30"
"+'LANDesk Time Savings'!G25+'LANDesk Time Savings'!G23"
"'LANDesk Time Savings'!F25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!F23*'Cost Drivers'!$C$10"
"'LANDesk Time Savings'!G25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!G23*'Cost Drivers'!$C$10"
"+'Software License Monitoring'!J32"
"+'Cost Drivers'!C18*52*'Cost Drivers'!C16"
"+(1-'LANDesk Time Savings'!D9)*'Cost Drivers'!C18*'Cost Drivers'!C16*52"
"SUM(D10:D16)"
"SUM(H10:H20)"
"'Software License Monitoring'!H32"
"+Pricing!D9*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"+D30*0.05"
"+Pricing!D11*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"IF(Pricing!D13=1,""Based on a 1 Year Agreement"",IF(Pricing!D13=2,""Based on a 2 Year Agreement"",IF(Pricing!D13=3,""Based on a 3 Year Agreement"")))"
"SUM(D30:D36)"
"+L22-D36"
"+D38/L22*12"
"+(L22-D38)/D38"
"TODAY()+30"
"+B113+30"
"+'ROI Summary'!$H$22/12/1000"
"+'ROI Summary'!$H$22/12/1000+B114"
"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000"
"+B115+('ROI Summary'!$J$22)/12/1000"
"+'ROI Summary'!H10/1000"
"+'ROI Summary'!J10/1000"
"+'ROI Summary'!H12/1000"
"+'ROI Summary'!J12/1000"
"+'ROI Summary'!H14/1000"
"+'ROI Summary'!J14/1000"
"+'ROI Summary'!H16/1000"
"+'ROI Summary'!J16/1000"
"+'ROI Summary'!H20/1000"
"+'ROI Summary'!J20/1000"
"TODAY()+30"
"+B85+30"
"+'ROI Summary'!$H$22/12/1000"
"+'ROI Summary'!$H$22/12/1000+B86"
"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000"
"+B87+('ROI Summary'!$J$22)/12/1000"
"+'ROI Summary'!H10/1000"
"+'ROI Summary'!J10/1000"
"+'ROI Summary'!H12/1000"
"+'ROI Summary'!J12/1000"
"+'ROI Summary'!H14/1000"
"+'ROI Summary'!J14/1000"
"+'ROI Summary'!H16/1000"
"+'ROI Summary'!J16/1000"
"+'ROI Summary'!H20/1000"
"+'ROI Summary'!J20/1000"
"'Cost Drivers'!C18"
"C9*D9"
"'Asset and Inventory Management'!C10"
"+'Asset and Inventory Management'!C19"
"'Asset and Inventory Management'!C19*(1-D11)"
"+F11-G11"
"'Asset and Inventory Management'!C12"
"+'Asset and Inventory Management'!C21"
"(1-D12)*'Asset and Inventory Management'!C21"
"'Software Distribution'!C6"
"+'Software Distribution'!C26"
"(1-D14)*'Software Distribution'!C26"
"'Software Distribution'!C12"
"+'Software Distribution'!C28"
"(1-D15)*'Software Distribution'!C28"
"'Software Distribution'!C18"
"+'Software Distribution'!C30"
"(1-D16)*'Software Distribution'!C30"
"+'OS Deployment'!C9+'OS Deployment'!C15+'OS Deployment'!C17"
"+'OS Deployment'!C31"
"(1-D18)*F18"
"+'OS Deployment'!C13"
"+'OS Deployment'!C33"
"+'OS Deployment'!C7+'OS Deployment'!C19"
"+'OS Deployment'!C35"
"'Remote Problem Resolution'!C10"
"'Remote Problem Resolution'!C12"
"+'Remote Problem Resolution'!C30"
"(1-D22)*C22*(1-D23)*C23*'Remote Problem Resolution'!C8*12"
"'Remote Problem Resolution'!C14"
"'Remote Problem Resolution'!C16"
"+'Remote Problem Resolution'!C34"
"(1-D24)*C24*(1-D25)*C25*12"
"+IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<100,D21,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<1000,D22,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)>=1000,D23)))"
"IF(D13=1,F30,IF(D13=2,H30,IF(D13=3,J30)))"
"+D21*0.3"
"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$F$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$F$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$F$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$F$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$F$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$F$26))))))"
"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$H$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$H$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$H$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$H$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$H$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$H$26))))))"
"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$J$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$J$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$J$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$J$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$J$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$J$26))))))"
"+C4*C6*C8*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"+C10*C12*C14*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"+C16*C18*C20*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"SUM(C26:C30)"
"C32*'Cost Drivers'!C8"
"B8"
"H8*'Cost Drivers'!$C$14"
"+D26*J8"
"+F26*D8"
"+F26*F8"
"H26+J26"
"B10"
"H10*'Cost Drivers'!$C$14"
"+D27*J10"
"+F27*D10"
"+F27*F10"
"B12"
"H12*'Cost Drivers'!$C$14"
"+D28*J12"
"+F28*D12"
"+F28*F12"
"B14"
"H14*'Cost Drivers'!$C$14"
"+D29*J14"
"+F29*D14"
"+F29*F14"
"B16"
"H16*'Cost Drivers'!$C$14"
"+D30*J16"
"+F30*D16"
"+F30*F16"
"B18"
"H18*'Cost Drivers'!$C$14"
"+D31*J18"
"+F31*D18"
"+F31*F18"
"SUM(H26:H31)"
"E8*'Cost Drivers'!C14"
"C8*E14"
"+C8*12*C10*C12"
"+C30*'Cost Drivers'!C10"
"+C14*12*C16"
"+C34*'Cost Drivers'!C8"
"+C32+C36"
"+(C8*C10*C12+C14*C16)*12*E41"
"+C6*C8*('Cost Drivers'!C14+'Cost Drivers'!C12)"
"+C17*C10"
"+C12*12"
"+C21+C19"
"C23*'Cost Drivers'!C8"
"C5*('Cost Drivers'!C14+'Cost Drivers'!C12)"
"(C9+C15+C17)*C29"
"C13*C11"
"(C19+C7)"
"SUM(C31:C35)"
"+C37*'Cost Drivers'!C8*C23"
"+'Asset and Inventory Management'!C23"
"+'LANDesk Time Savings'!G11+'LANDesk Time Savings'!G12"
"D10*'Cost Drivers'!$C$8"
"+H10-J10"
"+L10/H10"
"+'Software Distribution'!C32"
"+SUM('LANDesk Time Savings'!G14:G16)"
"+'OS Deployment'!C37"
"+'LANDesk Time Savings'!G18+'LANDesk Time Savings'!G19+'LANDesk Time Savings'!G20"
"+'OS Deployment'!C39"
"+F14*'Cost Drivers'!C8"
"+'Remote Problem Resolution'!C34+'Remote Problem Resolution'!C30"
"+'LANDesk Time Savings'!G25+'LANDesk Time Savings'!G23"
"'LANDesk Time Savings'!F25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!F23*'Cost Drivers'!$C$10"
"'LANDesk Time Savings'!G25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!G23*'Cost Drivers'!$C$10"
"+'Software License Monitoring'!J32"
"+'Cost Drivers'!C18*52*'Cost Drivers'!C16"
"+(1-'LANDesk Time Savings'!D9)*'Cost Drivers'!C18*'Cost Drivers'!C16*52"
"SUM(D10:D16)"
"SUM(H10:H20)"
"'Software License Monitoring'!H32"
"+Pricing!D9*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"+D30*0.05"
"+Pricing!D11*('Cost Drivers'!C12+'Cost Drivers'!C14)"
"IF(Pricing!D13=1,""Based on a 1 Year Agreement"",IF(Pricing!D13=2,""Based on a 2 Year Agreement"",IF(Pricing!D13=3,""Based on a 3 Year Agreement"")))"
"SUM(D30:D36)"
"+L22-D36"
"+D38/L22*12"
"+(L22-D38)/D38"
"TODAY()+30"
"+B113+30"
"+'ROI Summary'!$H$22/12/1000"
"+'ROI Summary'!$H$22/12/1000+B114"
"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000"
"+B115+('ROI Summary'!$J$22)/12/1000"
"+'ROI Summary'!H10/1000"
"+'ROI Summary'!J10/1000"
"+'ROI Summary'!H12/1000"
"+'ROI Summary'!J12/1000"
"+'ROI Summary'!H14/1000"
"+'ROI Summary'!J14/1000"
"+'ROI Summary'!H16/1000"
"+'ROI Summary'!J16/1000"
"+'ROI Summary'!H20/1000"
"+'ROI Summary'!J20/1000"
"TODAY()+30"
"+B85+30"
"+'ROI Summary'!$H$22/12/1000"
"+'ROI Summary'!$H$22/12/1000+B86"
"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000"
"+B87+('ROI Summary'!$J$22)/12/1000"
"+'ROI Summary'!H10/1000"
"+'ROI Summary'!J10/1000"
"+'ROI Summary'!H12/1000"
"+'ROI Summary'!J12/1000"
"+'ROI Summary'!H14/1000"
"+'ROI Summary'!J14/1000"
"+'ROI Summary'!H16/1000"
"+'ROI Summary'!J16/1000"
"+'ROI Summary'!H20/1000"
"+'ROI Summary'!J20/1000"
"'Cost Drivers'!C18"
"C9*D9"
"'Asset and Inventory Management'!C10"
"+'Asset and Inventory Management'!C19"
"'Asset and Inventory Management'!C19*(1-D11)"
"+F11-G11"
"'Asset and Inventory Management'!C12"
"+'Asset and Inventory Management'!C21"
"(1-D12)*'Asset and Inventory Management'!C21"
"'Software Distribution'!C6"
"+'Software Distribution'!C26"
"(1-D14)*'Software Distribution'!C26"
"'Software Distribution'!C12"
"+'Software Distribution'!C28"
"(1-D15)*'Software Distribution'!C28"
"'Software Distribution'!C18"
"+'Software Distribution'!C30"
"(1-D16)*'Software Distribution'!C30"
"+'OS Deployment'!C9+'OS Deployment'!C15+'OS Deployment'!C17"
"+'OS Deployment'!C31"
"(1-D18)*F18"
"+'OS Deployment'!C13"
"+'OS Deployment'!C33"
"+'OS Deployment'!C7+'OS Deployment'!C19"
"+'OS Deployment'!C35"
"'Remote Problem Resolution'!C10"
"'Remote Problem Resolution'!C12"
"+'Remote Problem Resolution'!C30"
"(1-D22)*C22*(1-D23)*C23*'Remote Problem Resolution'!C8*12"
"'Remote Problem Resolution'!C14"
"'Remote Problem Resolution'!C16"
"+'Remote Problem Resolution'!C34"
"(1-D24)*C24*(1-D25)*C25*12"
"+IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<100,D21,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<1000,D22,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)>=1000,D23)))"
"IF(D13=1,F30,IF(D13=2,H30,IF(D13=3,J30)))"
"+D21*0.18"
"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$F$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$F$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$F$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$F$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$F$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$F$26))))))"
"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$H$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$H$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$H$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$H$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$H$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$H$26))))))"
"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$J$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$J$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$J$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$J$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$J$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$J$26))))))"
"98645-1361"
"SUM(B8:B11)"
"602269+200"
"SUM(B12:B16)"
"18575+450000"
"71265-1"
"340555+71111-1"
"303801+594-768+200"
"1176170-1361-594+768+1"
"989067"
"+B9/C9-1"
"-217439+1"
"SUM(B9:B10)"
"C9+C10"
"-563716-1"
"-26277-230-35047-49997+2339+2050+207-1991-B15+1"
"-1991-325"
"SUM(B13:B15)"
"-40285+1042"
"SUM(B16:B19)"
"ROUND(B22/B30,2)"
"ROUND(B22/B31,2)"
"+B27/C27-1+0.01"
"207264"
"+B36+B37"
"308470-3461"
"149602+54662+34756-19028-2666-1-6539"
"185691+3460"
"13873+132134+19028+2666+1"
"B38+B42"
"59883"
"16869+10263+11706"
"B16-B46-B47-B49"
"-4035-1991-325-5517"
"989067"
"+B9/C9-1"
"-217439+1"
"SUM(B9:B10)"
"C9+C10"
"-563716-1+(5517)"
"-26277-230-35047-49997+2339+2050+207-1991-B15+1+(4035+1991+325)"
"(-1991-325)*0"
"SUM(B13:B15)"
"1181-(1181)"
"-40285+1042+(1658)"
"SUM(B16:B19)"
"-ROUND(B20*36%,0)"
"'Inc. Stmt - Reported'!B21-4444"
"ROUND(B22/B30,2)"
"ROUND(B22/B31,2)"
"207264"
"+B36+B37"
"308470-3461"
"149602+54662+34756-19028-2666-1-6539"
"185691+3460"
"13873+132134+19028+2666+1"
"B38+B42"
"59883"
"16869+10263+11706"
"'Inc. Stmt - Reported'!B48"
"(-4035-1991-325-5517)*0"
"'Inc. Stmt - Reported'!B11"
"B12/B12"
"'Inc. Stmt - Reported'!C11"
"D12/D12"
"B16-B15"
"B14/$B$12"
"B14-D14"
"B14/D14-1"
"D14/$D$12"
"(-1991-319)*0"
"SUM(D14:D15)"
"B23-B22-B21-B20"
"B15"
"1991+325"
"SUM(C19:C22)"
"B32-B31-B30-B29-B28-B27"
"ROUND((5517026/1000)*(1-$B$43),0)"
"ROUND((4035301/1000)*(1-$B$43),0)"
"ROUND(((1990983+324459)/1000)*(1-$B$43),0)"
"ROUND((1657892/1000)*(1-$B$43),0)"
"ROUND((-1181071/1000)*(1-$B$43),0)"
"SUM(D26:D31)"
"ROUND(B27/$B$42,2)"
"ROUND(B29/$B$42,2)-0.01"
"B15-B14-B13-B12-B11"
"SUM(E3:E6)"
"SUM(E8:E26)"
"SUM(E30:E32)"
"SUM(E58:E71)"
"E7+E27+E29+E33+E53+E57+E72"
"SUM(E3:E7)"
"SUM(E9:E16)"
"E8+E17+E26+E28"
"'[1]1'!$J$32"
"'[2]1'!$J$32"
"SUM(E11+H11)"
"'[1]2'!$J$32"
"'[2]2'!$J$32"
"'[1]3'!$J$32"
"'[2]3'!$J$32"
"'[1]4'!$J$32"
"'[2]4'!$J$32"
"'[1]5'!$J$32"
"'[2]5'!$J$32"
"'[1]6'!$J$32"
"'[2]6'!$J$32"
"'[1]7'!$J$32"
"'[2]7'!$J$32"
"'[1]8'!$J$32"
"'[2]8'!$J$32"
"'[1]9'!$J$32"
"'[2]9'!$J$32"
"'[1]10'!$J$32"
"'[2]10'!$J$32"
"'[1]11'!$J$32"
"'[2]11'!$J$32"
"'[1]12'!$J$32"
"'[2]12'!$J$32"
"'[1]13'!$J$32"
"'[2]13'!$J$32"
"'[1]14'!$J$32"
"'[2]14'!$J$32"
"'[1]15'!$J$32"
"'[2]15'!$J$32"
"'[1]16'!$J$32"
"'[2]16'!$J$32"
"SUM(E11:E26)"
"SUM(E11:E26)"
"$K$27"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"'1'!$A$5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"'1'!H5"
"SUM(G9*I9)"
"SUM(G9*I9)"
"SUM(J9:K31)"
"SUM(J9:K31)"
"193437+21988"
"138220+3326460"
"1237+8368"
"13616+18"
"58961+342"
"11485+5"
"3000+8*350+2500"
"SUM(F5:F123)"
"C3-D3"
"D9-D10"
"F8+F10+SUM(F11:F13)"
"F18+F21+F24+F27+F29"
"SUM(F33)"
"H14+H30+H34"
"SUM(F42:F48)"
"SUM(F52:F53)"
"H49+H54"
"SUM(F61:F63)"
"H56+H64"
"H66-H36"
"D9-D10"
"F8+F10+SUM(F11:F13)"
"F18+F21+F24+F27+F29"
"SUM(F33)"
"H14+H30+H34"
"SUM(F42:F48)"
"SUM(F52:F53)"
"H49+H54"
"+F61+F62-F63"
"H56+H64"
"H66-H36"
"E6-E7"
"152*20"
"121*20"
"137*20"
"143*20"
"161*20"
"SUM(E10:E14)"
"E8-E17"
"SUM(E20:E49)"
"E18-E50"
"SUM(E53:E54)"
"E51+E55"
"SUM(E56)"
"SUM($F$56:G56)"
"A9+7"
"+I7"
"+B9*B10"
"+E13"
"+E14/360"
"+G14*B11"
"+D19"
"+B9"
"+E30+C30-B30"
"+D25"
"+D30"
"+B34/C34"
"+D30"
"+B34+B35"
"+D30"
"+ C40/360*B34"
"+D30"
"+B9"
"+B44 - C44"
"+D19"
"+IF(E44<0,E44,0)"
"+D20"
"+G50*F50"
"+IF(E44>=0,E44,0)"
"+D36"
"+H52/F52"
"+D21"
"+B56-E56+D56"
"+B36"
"+H52"
"+B11"
"+C56"
"+C61-C62"
"0.05*C61"
"SUM(C65:C71)"
"0.05*(C92+D92)/2"
"+C63-C72-C73-C74"
"+IF(C76>0,0.35*C76,0)"
"+C86+E86"
"+D139"
"+F15"
"+D87-C87"
"+D21"
"+H52"
"SUM(C86:C89)"
"+C93+-1*C73"
"SUM(C90:C95)"
"SUM(D90:D94)"
"+I40"
"SUM(D100)"
"+C110"
"+C78"
"+C96-C103-C101"
"+D106+D108"
"+C110+C100+C103"
"+D110+D101+D103"
"+D108"
"+C73"
"+IF(E87>0,-1*E87,E87)"
"+E100"
"SUM(D118:D125)"
"+IF(E94>0,-1*E94,E94)"
"+IF(E92>0,-1*E92,E92)"
"SUM(D129:D130)"
"+E103"
"+E107"
"+D109"
"SUM(D134:D136)"
"+D126+D131+D137"
"+C7-C11"
"SUM(C17:C23)"
"+D13-D25"
"+C34"
"SUM(C10:N10)"
"SUM(C10:C13)"
"+D10*0.5"
"SUM(C19:C31)"
"SUM(O21:O31)"
"+C6+C14-C32"
"SUM(G7:G8)"
"SUM(B7:B17)"
"SUM(G7:G15)"
"SUM(B4:B12)"
"D7*(1+I7)"
"C7/B7-1"
"E25*E26"
"B7/B$7"
"E7*N8"
"B7-B8"
"E7*N10"
"E7*N11"
"CF!B8"
"B9-B11-B12-B10"
"Ratios!D34*BS!D29"
"Ratios!B35*IS!B15"
"D19+(BS!E33-BS!D33)/E27"
"B17/B19"
"B21/B19"
"G7/C25"
"B27/B20"
"((B22*(1+B29))/B27)+B29-B24"
"CF!B29"
"C10/B10-1"
"B10/B$13"
"IS!E7/Ratios!E10"
"D12*(1+IS!I7)"
"SUM(B10:B12)"
"B13/B$20"
"IS!E7/Ratios!E12"
"B16/Ratios!B33"
"C16/Ratios!C33+B17"
"B16-B17"
"B18+B13"
"N25*E27"
"B25/B27"
"N26*E27"
"B26/B27"
"SUM(B25:B26)"
"(E11+E12)/Ratios!E19"
"B27/B$36"
"B29+B27"
"B32+IS!C17-IS!C21"
"B34+B30"
"IS!B9/IS!B7"
"IS!B17/IS!B7"
"IS!B7/BS!B11"
"IS!B7/BS!B20"
"IS!B7/BS!B16"
"IS!B7/BS!B12"
"IS!B7/BS!B26"
"-CF!B18/CF!B8"
"BS!B13/BS!B27"
"(BS!B11+BS!B12)/BS!B27"
"BS!B29/BS!B20"
"(BS!B10+BS!B12)/BS!B27"
"IS!B13/IS!B7"
"IS!B7/BS!B20"
"IS!B15/IS!B13"
"IS!B17/IS!B15"
"BS!B20/BS!B34"
"B26*B27*B28*B29*B30"
"IS!B14/BS!B29"
"IS!C17"
"BS!C17-BS!B17"
"-(BS!C11-BS!B11)"
"BS!C25-BS!B25"
"SUM(B7:B13)"
"-(BS!C16-BS!B16)"
"BS!C29-BS!B29"
"BS!C33-BS!B33"
"-IS!C21"
"SUM(B22:B24)"
"BS!B10"
"B29"
"B25+B18+B14"
"B27+B28"
"SUM(C10:D10)"
"SUM(C12:C13)"
"(C10+C20)/2"
"SUM(C58:C67)"
"IF(OR(C87>50000,C87="" ""),"" "",""Significant remodeling defined to be over $50,000"")"
"IF(OR(C89<25,C89="" ""),"" "",""Please check value"")"
"IF(OR(C96>500,C96="" ""),"" "",""Convenience stores should be over 500 sq. ft."")"
"SUM(C8:C10)"
"E11+E17-E19-E21"
"E27/$C$11"
"SUM(E27:E49)"
"SUM(E55:E65)"
"E23-E50+E66"
"SUM(E86:E90)"
"SUM(E96:E99)"
"E71-E78+E91-E100"
"C115/$D$135"
"SUM(C115:C117)"
"D118/$D$135"
"IF(C128<0,""Please enter value as a positive figure"",""  "")"
"SUM(C125:C128)"
"SUM(D118:D133)"
"SUM(D143:D154)"
"IF(D135=D156,"" "",""Should match Total Assets above"")"
"SUM(C10:C12)"
"SUM(C41:C45)"
"SUM(D75:D78)"
"D79/C79"
"E79"
"+E5-D5"
"+J7+J8+J9"
"SUM(P10:P16)"
"SUM(J13:J18)"
"+D10+D8+D5"
"+D12+D14"
"SUM(P22:P27)"
"+J11+J5"
"+J20-J22"
"+D20+D25+D24+D23+D22"
"+J30+J31"
"SUM(P31:P39)"
"+D31+D30+D28"
"+J33+J36+J37"
"+J39+J28"
"+P41+P29+P19+P8"
"+P43+P5"
"+J56+J57+J58+J59"
"SUM(P60:P66)"
"+D60+D57+D54"
"+J61+J54"
"SUM(P81:P90)"
"+D81+D80+D78"
"+J90+J78"
"+P92+P79+P69+P57"
"+P94+P54"
"SUM(J23:J28)"
"SUM(J71:J78)"
"SUM(J79+J68+J64+J62+J57+J56+J42+J36+J29)"
"SUM(E91:E100)"
"SUM(E129:E171)"
"SUM(E175:E178)"
"SUM(E179+E172+E126+E117+E101)"
"SUM(+E179+E172+E126+E117+I101)"
"SUM(G179+G172+G126+G117+G206)"
"SUM(I179+I172+I126+I117+I101)"
"SUM(I189-I191)"
"B10*SUM(B38:B43)+C10*SUM(C38:C43)+D10*SUM(D38:D43)+E10*SUM(E38:E43)+F10*SUM(F38:F43)+G10*SUM(G38:G43)-0.5*SUM(B30:G35)"
"B22-B30-B38"
"B23+B30-B31-B39"
"SUMPRODUCT($B$6:$G$6,B22:G22)"
"SUMPRODUCT($B$7:$G$7,B22:G22)"
"SUMPRODUCT($B$8:$G$8,B22:G22)"
"24*16*4"
"24*16*2"
"24*16*3"
"B13-B38"
"SUMPRODUCT($B$4:$E$4, B3:E3)"
"SUMPRODUCT($B$4:$E$4, B7:E7)"
"H7-F7"
"B3+C3+D3"
"SUMPRODUCT($B$3:$D$3*6,B6:D6)"
"E6-G6"
"SUMPRODUCT(F19:L19,F20:L20)"
"SUMPRODUCT($B$3:$C$3, B4:C4)"
"F7-D7"
"SUMPRODUCT($B$3:$C$3, B4:C4)"
"F7-D7"
"B3"
"F11-B11"
"C3"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H9"
"Instructions!H8"
"$B$4-1"
"$B$4-2"
"$B$4-3"
"$B$4-4"
"$B$4-5"
"$B$4-6"
"SUM(B9:B15)"
"SUM(B16:B24)"
"SUM(B39:B43)"
"SUM(B38:B43)"
"SUM(B47:B54)"
"B45+B55"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B4"
"B6+B7"
"B8+SUM(B9:B17)"
"B22+SUM(B23:B25)"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B4"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B3:H3"
"'Data Balance Sheet'!B4"
"'Data Balance Sheet'!A7"
"IF('Data Balance Sheet'!B$25=0,"""",'Data Balance Sheet'!B9/'Data Balance Sheet'!B$25*100)"
"IF('Data Balance Sheet'!G$25=0,"""",'Data Balance Sheet'!G19/'Data Balance Sheet'!G$25*-100)"
"IF('Data Balance Sheet'!B$56=0,"""",'Data Balance Sheet'!B29/'Data Balance Sheet'!B$56*100)"
"'Data Balance Sheet'!A6"
"B4"
"B59-1"
"'Data Balance Sheet'!A8"
"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B31/INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B33/INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B34/INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B35/INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B36/INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B37/INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B38/INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B39/INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B40/INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B41/INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B42/INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B43/INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B44/INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B45/INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B46/INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B47/INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B48/INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B49/INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B50/INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B51/INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B52/INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B53/INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B55/INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"IF(INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B56/INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Income Statement'!A6"
"IF('Data Income Statement'!B$6=0,"""",'Data Income Statement'!B6/'Data Income Statement'!B$6*100)"
"B4"
"B36-1"
"'Data Income Statement'!A6"
"IF(INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B6/INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B7/INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B8/INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B26/INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B27/INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B28/INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B3"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B38=0,"""",'Data Balance Sheet'!B16/'Data Balance Sheet'!B38)"
"IF('Data Balance Sheet'!B38=0,"""",('Data Balance Sheet'!B9+'Data Balance Sheet'!B10+'Data Balance Sheet'!B11)/'Data Balance Sheet'!B38)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B6/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2)/('Data Income Statement'!B6/365),(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!B6/365)))"
"IF('Data Income Statement'!C6/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!C6/365),(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!C6/365)))"
"IF('Data Income Statement'!D6/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!D6/365),(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!D6/365)))"
"IF('Data Income Statement'!E6/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!E6/365),(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!E6/365)))"
"IF('Data Income Statement'!F6/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!F6/365),(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!F6/365)))"
"IF('Data Income Statement'!G6/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!G6/365),(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!G6/365)))"
"IF('Data Income Statement'!H6/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!H6/365),(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)/('Data Income Statement'!H6/365)))"
"IF('Data Income Statement'!B7/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2)/(-'Data Income Statement'!B7/365),(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!B7/365)))"
"IF('Data Income Statement'!C7/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!C7/365),(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!C7/365)))"
"IF('Data Income Statement'!D7/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!D7/365),(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!D7/365)))"
"IF('Data Income Statement'!E7/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!E7/365),(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!E7/365)))"
"IF('Data Income Statement'!F7/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!F7/365),(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!F7/365)))"
"IF('Data Income Statement'!G7/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!G7/365),(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!G7/365)))"
"IF('Data Income Statement'!H7/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!H7/365),(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)/(-'Data Income Statement'!H7/365)))"
"IF(ISERROR(B27+B28),"""",B27+B28)"
"'Data Balance Sheet'!H4"
"H27+H28"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B55=0,"""",'Data Balance Sheet'!B44/'Data Balance Sheet'!B55)"
"IF('Data Balance Sheet'!B56=0,"""",('Data Balance Sheet'!B44)/'Data Balance Sheet'!B56)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B19=0,"""",'Data Income Statement'!B18/-'Data Income Statement'!B19)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B19=0,"""",('Data Income Statement'!B19-'Data Income Statement'!B32)/'Data Income Statement'!B19)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B55/'Data Balance Sheet'!B25)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B45/'Data Balance Sheet'!B25)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B38=0,"""",'Data Income Statement'!B32/'Data Balance Sheet'!B38)"
"'Data Balance Sheet'!B4"
"IF((('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/((IF(Instructions!$H$7=1,('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2,('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2))))"
"IF((('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)=0,"""",('Data Income Statement'!C22-('Data Income Statement'!C19*(1+'Data Income Statement'!C21/'Data Income Statement'!C20)))/((IF(Instructions!$H$7=2,('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2,('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2))))"
"IF((('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)=0,"""",('Data Income Statement'!D22-('Data Income Statement'!D19*(1+'Data Income Statement'!D21/'Data Income Statement'!D20)))/((IF(Instructions!$H$7=3,('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2,('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2))))"
"IF((('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)=0,"""",('Data Income Statement'!E22-('Data Income Statement'!E19*(1+'Data Income Statement'!E21/'Data Income Statement'!E20)))/((IF(Instructions!$H$7=4,('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2,('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2))))"
"IF((('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)=0,"""",('Data Income Statement'!F22-('Data Income Statement'!F19*(1+'Data Income Statement'!F21/'Data Income Statement'!F20)))/((IF(Instructions!$H$7=5,('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2,('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2))))"
"IF((('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!G22-('Data Income Statement'!G19*(1+'Data Income Statement'!G21/'Data Income Statement'!G20)))/((IF(Instructions!$H$7=6,('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2,('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2))))"
"IF((('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!H22-('Data Income Statement'!H19*(1+'Data Income Statement'!H21/'Data Income Statement'!H20)))/((IF(Instructions!$H$7=7,('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2,('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2))))"
"IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/('Data Income Statement'!B6))"
"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))"
"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))"
"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))"
"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))"
"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))"
"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))"
"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B8/'Data Income Statement'!B6)"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B18/'Data Income Statement'!B6)"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B20/'Data Income Statement'!B6)"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B22/'Data Income Statement'!B6)"
"'Data Balance Sheet'!B4"
"IF('Data Balance Sheet'!B11+'Data Balance Sheet'!C11=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)))"
"IF('Data Balance Sheet'!C11+'Data Balance Sheet'!D11=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)))"
"IF('Data Balance Sheet'!D11+'Data Balance Sheet'!E11=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)))"
"IF('Data Balance Sheet'!E11+'Data Balance Sheet'!F11=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)))"
"IF('Data Balance Sheet'!F11+'Data Balance Sheet'!G11=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)))"
"IF('Data Balance Sheet'!G11+'Data Balance Sheet'!H11=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)))"
"IF('Data Balance Sheet'!H11+'Data Balance Sheet'!I11=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)))"
"IF('Data Balance Sheet'!B12+'Data Balance Sheet'!C12=0,"""",IF(Instructions!$H$7=1,-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2),-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)))"
"IF('Data Balance Sheet'!C12+'Data Balance Sheet'!D12=0,"""",IF(Instructions!$H$7=2,-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2),-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)))"
"IF('Data Balance Sheet'!D12+'Data Balance Sheet'!E12=0,"""",IF(Instructions!$H$7=3,-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2),-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)))"
"IF('Data Balance Sheet'!E12+'Data Balance Sheet'!F12=0,"""",IF(Instructions!$H$7=4,-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2),-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)))"
"IF('Data Balance Sheet'!F12+'Data Balance Sheet'!G12=0,"""",IF(Instructions!$H$7=5,-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2),-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)))"
"IF('Data Balance Sheet'!G12+'Data Balance Sheet'!H12=0,"""",IF(Instructions!$H$7=6,-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2),-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)))"
"IF('Data Balance Sheet'!H12+'Data Balance Sheet'!I12=0,"""",IF(Instructions!$H$7=7,-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2),-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)))"
"IF(SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24))/2),'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2)))"
"IF(SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2),'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2)))"
"IF(SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2),'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2)))"
"IF(SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2),'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2)))"
"IF(SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2),'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2)))"
"IF(SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2),'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2)))"
"IF(SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24)=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2),'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24))/2)))"
"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))"
"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))"
"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))"
"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))"
"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))"
"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))"
"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B20=0,"""",IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B26-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/'Data Income Statement'!B6))"
"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))"
"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))"
"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))"
"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))"
"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))"
"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))"
"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))"
"IF(ISERR(B298*B301),"""",B298*B301)"
"'Data Balance Sheet'!B4"
"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B28/'Data Income Statement'!B6)"
"B301"
"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))"
"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))"
"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))"
"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))"
"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))"
"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))"
"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))"
"IF(ISERR(B307*B310*B313),"""",B307*B310*B313)"
"'Data Balance Sheet'!B4"
"IF('Data Share Info'!B7=0,"""",'Data Share Info'!B7/'Data Share Info'!B8)"
"'Data Balance Sheet'!B4"
"IF('Data Share Info'!B9=0,"""",'Data Share Info'!B7/('Data Balance Sheet'!B55/'Data Share Info'!B9))"
"'Data Balance Sheet'!B4"
"'Data Share Info'!B7*('Data Share Info'!B9-'Data Share Info'!B10)"
"SUM(C10:K10)"
"SUM(C22+E22+G22+I22+K22)"
"Y11"
"RANK(P11,$P$11:$P$15)"
"RANK(P11,$P$11:$P$30)"
"E11+F11+G11+I11+(J11+L11+M11)/3"
"(X11/$X$36)*10"
"RANK(P16,$P$16:$P$19)"
"RANK(P20,$P$20:$P$24)"
"RANK(P25,$P$25:$P$30)"
"RANK(P31,$P$11:$P$31)"
"MAX(X11:X31)-MIN(X11:X31)"
"MIN(X11:X31)"
"MAX(X11:X31)"
"RANK(P71,$P$71:$P$74)"
"RANK(P71,$P$71:$P$92)"
"E71+F71+G71+I71+(J71+L71+M71)/2"
"(X71/$X$97)*10"
"RANK(P75,$P$71:$P$75)"
"RANK(P76,$P$76:$P$78)"
"RANK(P79,$P$79:$P$80)"
"RANK(P81,$P$81:$P$83)"
"RANK(P85,$P$85:$P$88)"
"RANK(P89,$P$89:$P$92)"
"MAX(X71:X91)-MIN(X71:X91)"
"MIN(X71:X91)"
"MAX(X71:X91)"
"Y11"
"RANK(P11,$P$11:$P$15)"
"RANK(P11,$P$11:$P$30)"
"E11+F11+G11+I11+(J11+L11+M11)/3"
"IF($X$36>0,(X11/$X$36)*10,0)"
"RANK(P16,$P$16:$P$19)"
"RANK(P20,$P$20:$P$24)"
"RANK(P25,$P$25:$P$30)"
"RANK(P31,$P$11:$P$31)"
"MAX(X11:X31)-MIN(X11:X31)"
"MIN(X11:X31)"
"MAX(X11:X31)"
"RANK(P70,$P$70:$P$73)"
"RANK(P70,$P$70:$P$91)"
"IF($X$96<0,(X70/$X$96)*10,0)"
"RANK(P74,$P$70:$P$74)"
"RANK(P75,$P$75:$P$77)"
"RANK(P78,$P$78:$P$79)"
"RANK(P80,$P$80:$P$82)"
"RANK(P84,$P$84:$P$87)"
"RANK(P88,$P$88:$P$91)"
"MAX(X70:X90)-MIN(X70:X90)"
"MIN(X70:X90)"
"MAX(X70:X90)"
"B56"
"F6"
"F6"
"F6"
"F6"
"B5/F6"
"C5/F6"
"D5/F6"
"E5/F6"
"F5/F6"
"B5-B7"
"B5*0.15"
"F12/4"
"F12/4"
"F12/4"
"F12/4"
"(F76*0.11)"
"(F77*0.09)"
"SUM(B11:B18)"
"B8-B19"
"SUM(B20:E20)"
"B20*0.34"
"B20-B22"
"SUM(G30:G41)"
"F44*(B30*0.01)"
"F44*(C30*0.01)"
"F44*(D30*0.01)"
"F44*(E30*0.01)"
"F5*(G30*0.01)"
"F5*(G31*0.01)"
"F5*(G32*0.01)"
"F5*(G33*0.01)"
"F5*(G34*0.01)"
"F5*(G35*0.01)"
"F5*(G36*0.01)"
"F5*(G37*0.01)"
"F5*(G38*0.01)"
"F5*(G39*0.01)"
"F5*(G40*0.01)"
"F5*(G41*0.01)"
"F61+B24"
"B62+C24"
"E62"
"B7*0.25"
"SUM(B62:B63)"
"B69"
"($F68/4)"
"(-F67)*0.08"
"(+B67+B68)"
"$F70"
"B69+B70"
"B64+B71"
"B73-B78"
"(+B24/+B79)*100"
"(B24/B73)*100"
"(+B64/+B76)"
"(+B64-B63)/B76"
"B78/+B79"
"B79/+B71"
"(B24/B5)*100"
"(B5/B73)"
"(B73/B79)"
"(F76*0.11)"
"(F77*0.09)"
"F62+B134"
"B115*0.06"
"B117*0.25"
"SUM(B172:B174)"
"F69"
"F69"
"F70"
"(+B134/+B190)*100"
"(B134/B184)*100"
"(B134/B115)*100"
"(B115/B184)"
"F76*0.11"
"F77*0.09"
"F178"
"F178"
"F70"
"+F297+F298"
"SUM(E10:E147)"
"7500*8.05"
"2500*8.05"
"55000-1500"
"53500*0.02"
"53500*0.98"
"1500*8.15"
"F60-F61"
"SUM(C66:C67)"
"D65-D67"
"D68+D69"
"SUM(E64:E70)"
"E71-E72"
"F62-F73"
"7500*13-D81"
"C88*D88"
"80500/10000"
"3500*8.15"
"SUM(C88:C91)"
"7500*13"
"SUM(H97:H98)"
"J96-J99"
"8.05*2500"
"$I$6"
"$I$7"
"M24+M25"
"$O$6"
"$O$7"
"INDEX('FRA data and parameters'!$A$1:$Q$34,MATCH('auxiliary table'!$A1,'FRA data and parameters'!$B1:$B34,0)+5,MATCH(B1,'FRA data and parameters'!$A$7:$Q$7,0))"
"MATCH(B5,$B1:$I1,1)"
"MATCH(C5,$B$1:$I$1,1)"
"INDEX($B$2:$I$2,1,B4)+(INDEX($B$2:$I$2,1,B4+1)-INDEX($B$2:$I$2,1,B4))/(INDEX($B$1:$I$1,1,B4+1)-INDEX($B$1:$I$1,1,B4))*(B5-INDEX($B$1:$I$1,1,B4))"
"INDEX('FRA data and parameters'!$A$1:$Q$34,MATCH('auxiliary table'!$A9,'FRA data and parameters'!$B1:$B34,0)+5,MATCH(B9,'FRA data and parameters'!$A$20:$Q$20,0))"
"INDEX($B$10:$I$10,1,B12)+(INDEX($B$10:$I$10,1,B12+1)-INDEX($B$10:$I$10,1,B12))/(INDEX($B$9:$I$9,1,B12+1)-INDEX($B$9:$I$9,1,B12))*(B13-INDEX($B$9:$I$9,1,B12))"
"INDEX('FRA data and parameters'!$A$1:$Q$34,MATCH('auxiliary table'!$A17,'FRA data and parameters'!$B1:$B34,0)+5,MATCH(B17,'FRA data and parameters'!$A$29:$Q$29,0))"
"MATCH(B21,$B17:$H17,1)"
"INDEX($B$18:$H$18,1,B20)+(INDEX($B$18:$H$18,1,B20+1)-INDEX($B$18:$H$18,1,B20))/(INDEX($B$17:$H$17,1,B20+1)-INDEX($B$17:$H$17,1,B20))*(B21-INDEX($B$17:$H$17,1,B20))"
"MATCH(B3,'auxiliary table'!$B$1:$I$1,1)"
"IF(ISNUMBER(MATCH(B3,'auxiliary table'!$B$1:$I$1,0)),INDEX('auxiliary table'!$B$2:$I$2,1,MATCH('data for graph'!B3,'auxiliary table'!$B$1:$I$1,0)),INDEX('auxiliary table'!$B$2:$I$2,1,B2)+(INDEX('auxiliary table'!$B$2:$I$2,1,B2+1)-INDEX('auxiliary table'!$B$2:$I$2,1,B2))/(INDEX('auxiliary table'!$B$1:$I$1,1,B2+1)-INDEX('auxiliary table'!$B$1:$I$1,1,B2))*(B3-INDEX('auxiliary table'!$B$1:$I$1,1,B2)))"
"MATCH(B9,'auxiliary table'!$B$9:$I$9,1)"
"IF(ISNUMBER(MATCH(B9,'auxiliary table'!$B$9:$I$9,0)),INDEX('auxiliary table'!$B$10:$I$10,1,MATCH('data for graph'!B9,'auxiliary table'!$B$9:$I$9,0)),INDEX('auxiliary table'!$B$10:$I$10,1,B8)+(INDEX('auxiliary table'!$B$10:$I$10,1,B8+1)-INDEX('auxiliary table'!$B$10:$I$10,1,B8))/(INDEX('auxiliary table'!$B$9:$I$9,1,B8+1)-INDEX('auxiliary table'!$B$9:$I$9,1,B8))*(B9-INDEX('auxiliary table'!$B$9:$I$9,1,B8)))"
"MATCH(B15,'auxiliary table'!$B$17:$I$17,1)"
"IF(ISNUMBER(MATCH(B15,'auxiliary table'!$B$17:$I$17,0)),INDEX('auxiliary table'!$B$18:$I$18,1,MATCH('data for graph'!B15,'auxiliary table'!$B$17:$I$17,0)),INDEX('auxiliary table'!$B$18:$I$18,1,B14)+(INDEX('auxiliary table'!$B$18:$I$18,1,B14+1)-INDEX('auxiliary table'!$B$18:$I$18,1,B14))/(INDEX('auxiliary table'!$B$17:$I$17,1,B14+1)-INDEX('auxiliary table'!$B$17:$I$17,1,B14))*(B15-INDEX('auxiliary table'!$B$17:$I$17,1,B14)))"
"SUM(D7:H7)"
"-SUM(K7:M7)"
"IF(OR($B7=""Yes"",$B7=""Y""),-F7*Tax_Rate,0)"
"SUM(D15:H15)"
"SUM(D7:D23)"
"IF(SUM(D24:H24)=SUM(I7:I23),SUM(I7:I23),""error"")"
"SUM(D27:D31)"
"IF(SUM(D32:H32)=SUM(I27:I31),SUM(I27:I31),""error"")"
"IF(CY_lik_Equity=0,"""",""Amounts posted to Equity relate to errors affecting any Equity account EXCEPT Retained Earnings"")"
"D32+D24"
"IF(SUM(D34:H34)=+I24+I32,+I24+I32,""Error"")"
"SUM(F38:H38)"
"SUM(F38:F43)"
"IF(SUM(F44:H44)=SUM(I38:I43),SUM(I38:I43),""error"")"
"SUM(F46:F48)"
"IF(SUM(F49:H49)=SUM(I46:I48),SUM(I46:I48),""error"")"
"+F49+F44"
"+K44+K49"
"+J34"
"+K50+K34"
"CY_knw_Assets"
"CY_knw_Liabs+CY_tx_knw_Liabs"
"CY_knw_RetEarn_bf+CY_tx_knw_RetEarn_bf+PY_knw_RetEarn+PY_tx_knw_RetEarn"
"+CY_knw_Equity+CY_tx_knw_Equity"
"CY_knw_Income+CY_tx_knw_Income+PY_knw_Income+PY_tx_knw_Income"
"CY_all_Assets"
"+CY_all_Liabs+Tax_Effect_Liabs"
"CY_all_RetEarn_bf+CY_tx_all_RetEarn_bf+PY_all_RetEarn+PY_tx_all_RetEarn"
"+CY_all_Equity+CY_tx_all_Equity"
"+CY_all_Income+CY_tx_all_Income+PY_all_Income+PY_tx_all_Income"
"SUM(D7:H7)"
"-SUM(K7:M7)"
"IF(OR($B7=""Yes"",$B7=""Y""),-F7*Tax_Rate,0)"
"SUM(D15:H15)"
"SUM(D7:D23)"
"IF(SUM(D24:H24)=SUM(I7:I23),SUM(I7:I23),""error"")"
"SUM(D27:D31)"
"IF(SUM(D32:H32)=SUM(I27:I31),SUM(I27:I31),""error"")"
"IF(CY_lik_Equity=0,"""",""Amounts posted to Equity relate to errors affecting any Equity account EXCEPT Retained Earnings"")"
"D32+D24"
"IF(SUM(D34:H34)=+I24+I32,+I24+I32,""Error"")"
"SUM(F38:H38)"
"SUM(F38:F43)"
"IF(SUM(F44:H44)=SUM(I38:I43),SUM(I38:I43),""error"")"
"SUM(F46:F48)"
"IF(SUM(F49:H49)=SUM(I46:I48),SUM(I46:I48),""error"")"
"+F49+F44"
"+K44+K49"
"+J34"
"+K50+K34"
"CY_knw_Assets"
"CY_knw_Liabs+CY_tx_knw_Liabs"
"CY_knw_RetEarn_bf+CY_tx_knw_RetEarn_bf+PY_knw_RetEarn+PY_tx_knw_RetEarn"
"+CY_knw_Equity+CY_tx_knw_Equity"
"CY_knw_Income+CY_tx_knw_Income+PY_knw_Income+PY_tx_knw_Income"
"CY_all_Assets"
"+CY_all_Liabs+Tax_Effect_Liabs"
"CY_all_RetEarn_bf+CY_tx_all_RetEarn_bf+PY_all_RetEarn+PY_tx_all_RetEarn"
"+CY_all_Equity+CY_tx_all_Equity"
"+CY_all_Income+CY_tx_all_Income+PY_all_Income+PY_tx_all_Income"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"'1. Gen Info'!G3"
"Ending_Inventory Jan"
"Ending_Inventory Feb"
"Ending_Inventory Mar"
"Beginning_Inventory+Production_Qty-Delivery_Reqmts"
"Production_Qty*Production"
"Inventory*(Beginning_Inventory+Ending_Inventory)/2"
"Production_Cost+Inventory_Cost"
"SUM((Total_Cost Jan):(Total_Cost Apr.))"
"InitialInventory+Production_Qty-Delivery_Reqmts"
"Ending_Inventory Jan+Production_Qty-Delivery_Reqmts"
"Ending_Inventory Feb+Production_Qty-Delivery_Reqmts"
"Ending_Inventory Mar+Production_Qty-Delivery_Reqmts"
"Production_Qty*Production"
"Inventory*(InitialInventory+Ending_Inventory)/2"
"Inventory*(Ending_Inventory Jan+Ending_Inventory)/2"
"Inventory*(Ending_Inventory Feb+Ending_Inventory)/2"
"Inventory*(Ending_Inventory Mar+Ending_Inventory)/2"
"Production_Cost+Inventory_Cost"
"SUM((Total_Cost Jan):(Total_Cost Apr.))"
"Ending_Inventory Jan"
"Ending_Inventory Feb"
"Ending_Inventory Mar"
"Beginning_Inventory+Production_Qty-Delivery_Reqmts"
"Production_Qty*Production"
"Inventory*(Beginning_Inventory+Ending_Inventory)/2"
"Production_Cost+Inventory_Cost"
"SUM((Total_Cost Jan):(Total_Cost Apr.))"
"C11-C12"
"C17"
"ROUND(58*E10,0)"
"ROUND(36*E10, 0)"
"ROUND(34*E10, 0)"
"ROUND(59*E10,0)"
"C15+C$8-C16"
"2*$F$2*F12"
"C$4*C$8"
"C$5*C11+C$6*C12"
"C19+C20"
"SUM(C21:F21)"
"F$2*SUM(C16:F16)-G21-G17"
"Inventory_Qty-BackOrder_Qty"
"Ending_Inventory Jan"
"Ending_Inventory Feb"
"Ending_Inventory Mar"
"ROUND(58*Economic_Climate,0)"
"ROUND(36*Economic_Climate, 0)"
"ROUND(34*Economic_Climate, 0)"
"ROUND(59*Economic_Climate,0)"
"Beginning_Inventory+Production_Qty-Delivery_Reqmts"
"2*F$2*F10"
"Production_Qty*Production"
"Inventory*C9+C6*C10"
"Production_Cost+Inventory_Cost"
"SUM((Total_Cost Jan):(Total_Cost Apr.))"
"F2*SUM(Delivery_Reqmts)-G19-G15"
"I12"
"SUM(H32:H40)"
"SUM(H32:H40)"
"SUM(H32:H40)"
"SUM(C14:C15)"
"SUM(C18:C21)"
"+C17+C13"
"SUM(C29:C31)"
"+C330"
"+C36+C34+C28"
"+E36+E28+E34"
"SUM(C55:C60)"
"+E54"
"SUM(C62:C69)"
"SUM(H54:H69)"
"+H70-E120"
"+C72"
"1416"
"+C61+C54+C71"
"SUM(C79:C91)"
"476555.8+3116.33"
"103735.39+26083.05+11314.95"
"119787.63+23296.62+7810.26+39259.95+700.75+9833.86"
"5391.07+1100+386269.71+19556"
"401702.82+57330.93"
"+C92+C78"
"+C74-C100"
"SUM(C122:C125)"
"-26907-7561074"
"+E120+E121"
"+C64"
"+C84"
"SUM(E131:E132)"
"SUM(E138:E141)"
"+C31-E31"
"+C136+C129+C117"
"+E147"
"+C144+C145"
"+C147-C532"
"SUM(C235:C239)"
"+C234-C241"
"+C235-C242"
"SUM(C251:C255)"
"+E277"
"+E280"
"-C289"
"SUM(C266:C268)"
"-16647"
"+C280"
"SUM(C313:C314)"
"+C102"
"SUM(C324:C329)"
"+E344+E335-E338"
"+C352+C362"
"+E352+E356+E362"
"+C469-C467"
"SUM(E473:E490)"
"+C102"
"+C83"
"-C66"
"-C64"
"-C63"
"+E18-C18"
"-E37+C37"
"+C38-E38"
"SUM(C504:C510)"
"+C272"
"+C39"
"+C21"
"+C20"
"+'Financial Statements '!E54"
"+'Financial Statements '!E61"
"+C15+C16"
"+'Financial Statements '!C100"
"+C17-C18"
"+'Financial Statements '!C14"
"-'Financial Statements '!C34"
"+'Financial Statements '!C17-'Financial Statements '!C36"
"SUM(E23:E27)"
"+'Financial Statements '!C117"
"+'Financial Statements '!C129"
"+'Financial Statements '!C136"
"SUM(C32:C34)"
"+'Financial Statements '!C28/'Financial Statements '!C23"
"+'Financial Statements '!C17/'Financial Statements '!C36"
"SUM(B7:B19)"
"SUM(H3:H26)"
"SUM(H3:H49)"
"+B6"
"+G6"
"SUM(F5:F6)"
"+G6"
"+F7"
"+J7"
"SUM(E11:E13)"
"VLOOKUP(D9,SGLDATA!$A$6:$B$405,2,FALSE)"
"VLOOKUP(D44,SGLDATA!$A$6:B$405,2,FALSE)"
"1268+299"
"2970+7"
"3465+84"
"3565-14"
"79+10"
"269+1"
"9+9"
"16"
"12"
"13"
"12+14"
"8"
"24+5"
"3563+33"
"2058+225"
"1399+243"
"958+459"
"2444+527"
"49"
"19"
"596+51"
"4039+47"
"499+79"
"670+20"
"228+35"
"1244+577"
"662+54"
"2146+164"
"212+36"
"2745+209"
"2894+303"
"1"
"1769+245"
"596+172"
"89+16"
"37+4"
"13+80"
"4"
"744+64"
"527+85"
"774+174"
"9"
"30"
"18"
"58+9"
"2040+8"
"4687+81"
"292+80"
"648+149"
"40+1161"
"264+74"
"74+10"
"134+7"
"3+98"
"21+2"
"246+2"
"508+444"
"1401+13"
"10"
"1501+233"
"244+163"
"106+9"
"11+112"
"19+442"
"6"
"555+265"
"370+28"
"536+168"
"412"
"1166+24"
"828+13"
"20"
"29+54"
"1866+6"
"69+19"
"2077+681"
"2781+558"
"1435+31"
"3488+302"
"4825+57"
"92+18"
"12+46"
"149+22"
"14"
"82+13"
"141+29"
"15+100"
"97+22"
"509+4246"
"103"
"38"
"35+6"
"177+36"
"19+1"
"122"
"50"
"113+8"
"79"
"46+7"
"3"
"5"
"25+743"
"39+1646"
"1873+29"
"114+486"
"4697+335"
"122+2245"
"549+15"
"1434+197"
"159+2"
"807+11"
"64+1109"
"1439+332"
"295+2130"
"118+1760"
"150+1420"
"241+1783"
"235+2072"
"313+2792"
"271+2475"
"228+2507"
"103+3345"
"476+3576"
"221+2484"
"101+1440"
"64+840"
"6061+1041"
"SUM(B3:B112)"
"SUM(D189:D193)"
"SUM(H189:H192)"
"+D196-D199-D200-D201"
"+H196-H199"
"SUM(C228:C230)"
"(L3+M3)/2"
"B3/B4"
"M4"
"Q6"
"N6"
"L8+M8"
"52*7"
"(B7/B8)*B9"
"G14"
"(2*B12)/(B13+B14)"
"B8"
"B19"
"L3/L9"
"B22/B23*100"
"(L12/L14)*L10"
"(M12/M14)*L10"
"(2*L8)/(L6+L7)"
"(2*L14)/(L4+L5)"
"L13/L4"
"L13/L17"
"L11/L15"
"L13/L15"
"F17"
"L18/L15"
"L21/L15"
"B26"
"L13/L20"
"L19/(L34*4)"
"N19/(N34*2)"
"L19/(L15/L20)"
"(L15-L16)/L16"
"(L34-M34)/M34"
"L38/L37"
"L20*L19"
"L5-K45"
"N14"
"L45/M45"
"B35"
"V15"
"R15"
"N15"
"R15"
"V13"
"R12"
"N13"
"R13"
"V5"
"R4"
"B34"
"N5"
"R4"
"V24"
"R24"
"N24"
"R24"
"B50/(B51/B52)"
"U50/U48"
"V29"
"R29"
"B50/(B35/B52)"
"N29"
"R29"
"B51"
"R28"
"N28"
"R28"
"B47"
"(B62-B61)/B61*100"
"B59"
"B67/B63"
"SUM(B8-C8+D8)"
"E8-F8"
"A8+1"
"E8"
"SUM(C8:C37)"
"SUM(G8:G37)"
"SQRT(SUM(G8:G37)*SUM(G8:G37))"
"0.01*C39+130"
"IF(H40>C41,""FAIL"",""PASS"")"
"0.005*C39+130"
"IF(H40>C44,""FAIL"",""PASS"")"
"G2-D2"
"G2-(D2+E2)"
"G2+H2-(D2+E2)"
"(B10)"
"SUM(B10,C10)"
"SUM(B10,C10,D10)"
"SUM(B10:E10)"
"SUM(B10:F10)"
"SUM(B10:G10)"
"SUM(B10:H10)"
"SUM(B10:I10)"
"SUM(B10:J10)"
"SUM(B10:K10)"
"E6-F6-G6"
"SUM(E6:E53)"
"SUM(E5:G5)"
"H9"
"H8+H5+H6"
"H7"
"'Company 1'!A1"
"'Company 2'!A1"
"'Company 3'!A1"
"'Company 4'!A1"
"'Company 5'!A1"
"'Company 6'!A1"
"AVERAGE(C5:H5)"
"'Company 1'!B7"
"'Company 2'!B7"
"'Company 3'!B7"
"'Company 4'!B7"
"'Company 5'!B7"
"'Company 6'!B7"
"'Company 1'!B52"
"'Company 2'!B52"
"'Company 3'!B52"
"'Company 4'!B52"
"'Company 5'!B52"
"'Company 6'!B52"
"'Company 1'!B11"
"'Company 2'!B11"
"'Company 3'!B11"
"'Company 4'!B11"
"'Company 5'!B11"
"'Company 6'!B11"
"'Company 1'!B54"
"'Company 2'!B54"
"'Company 3'!B54"
"'Company 4'!B54"
"'Company 5'!B54"
"'Company 6'!B54"
"'Company 1'!B12"
"'Company 2'!B12"
"'Company 3'!B12"
"'Company 4'!B12"
"'Company 5'!B12"
"'Company 6'!B12"
"'Company 1'!B13"
"'Company 2'!B13"
"'Company 3'!B13"
"'Company 4'!B13"
"'Company 5'!B13"
"'Company 6'!B13"
"'Company 1'!B57"
"'Company 2'!B57"
"'Company 3'!B57"
"'Company 4'!B57"
"'Company 5'!B57"
"'Company 6'!B57"
"'Company 1'!B66+'Company 1'!B68-'Company 1'!B70"
"'Company 2'!B66+'Company 2'!B68-'Company 2'!B70"
"'Company 3'!B66+'Company 3'!B68-'Company 3'!B70"
"'Company 4'!B66+'Company 4'!B68-'Company 4'!B70"
"'Company 5'!B66+'Company 5'!B68-'Company 5'!B70"
"'Company 6'!B66+'Company 6'!B68-'Company 6'!B70"
"'Company 1'!B56"
"'Company 2'!B56"
"'Company 3'!B56"
"'Company 4'!B56"
"'Company 5'!B56"
"'Company 6'!B56"
"'Company 1'!B54"
"'Company 2'!B54"
"'Company 3'!B54"
"'Company 4'!B54"
"'Company 5'!B54"
"'Company 6'!B54"
"'Company 1'!B71"
"'Company 2'!B71"
"'Company 3'!B71"
"'Company 4'!B71"
"'Company 5'!B71"
"'Company 6'!B71"
"'Company 1'!B76"
"'Company 2'!B76"
"'Company 3'!B76"
"'Company 4'!B76"
"'Company 5'!B76"
"'Company 6'!B76"
"'Company 1'!B4"
"'Company 2'!B4"
"'Company 3'!B4"
"'Company 4'!B4"
"'Company 5'!B4"
"'Company 6'!B4"
"'Company 1'!B80"
"'Company 2'!B80"
"'Company 3'!B80"
"'Company 4'!B80"
"'Company 5'!B80"
"'Company 6'!B80"
"'Company 1'!B14"
"'Company 2'!B14"
"'Company 3'!B14"
"'Company 4'!B14"
"'Company 5'!B14"
"'Company 6'!B14"
"'Company 1'!B85"
"'Company 2'!B85"
"'Company 3'!B85"
"'Company 4'!B85"
"'Company 5'!B85"
"'Company 6'!B85"
"(B18-B19)/B18"
"B24/B18"
"B28/B18"
"B28/B38"
"B28/B41"
"B20/B18"
"B21/B18"
"B22/B18"
"1/(B30/((B35+C35-B37-C37)/2))"
"B26/B25"
"B18/(B15)"
"B18/B32"
"B32/(B18/365)"
"B19/B33"
"B33/(B19/365)"
"B19/B39"
"B39/(B19/365)"
"B18/B38"
"365/B71"
"B34/B40"
"B38/B41"
"B45/B38"
"(B10*100)/B5"
"(B41)/B42"
"B4/B81"
"B29/B18"
"B31/B30"
"B47/B38"
"B44/B42"
"1-(B48/B18)"
"B49/B18"
"(B18-B19)/B18"
"B24/B18"
"B28/B18"
"B28/B38"
"B28/B41"
"B20/B18"
"B21/B18"
"B22/B18"
"1/(B30/((B35+C35-B37-C37)/2))"
"B26/B25"
"B18/(B15)"
"B18/B32"
"B32/(B18/365)"
"B19/B33"
"B33/(B19/365)"
"B19/B39"
"B39/(B19/365)"
"B18/B38"
"365/B71"
"B34/B40"
"B38/B41"
"B45/B38"
"(B10*100)/B5"
"(B41)/B42"
"B4/B81"
"B29/B18"
"B31/B30"
"B47/B38"
"B44/B42"
"1-(B48/B18)"
"B49/B18"
"(B18-B19)/B18"
"B24/B18"
"B28/B18"
"B28/B38"
"B28/B41"
"B20/B18"
"B21/B18"
"B22/B18"
"1/(B30/((B35+C35-B37-C37)/2))"
"B26/B25"
"B18/(B15)"
"B18/B32"
"B32/(B18/365)"
"B19/B33"
"B33/(B19/365)"
"B19/B39"
"B39/(B19/365)"
"B18/B38"
"365/B71"
"B34/B40"
"B38/B41"
"B45/B38"
"(B10*100)/B5"
"(B41)/B42"
"B4/B81"
"B29/B18"
"B31/B30"
"B47/B38"
"B44/B42"
"1-(B48/B18)"
"B49/B18"
"(B18-B19)/B18"
"B24/B18"
"B28/B18"
"B28/B38"
"B28/B41"
"B20/B18"
"B21/B18"
"B22/B18"
"1/(B30/((B35+C35-B37-C37)/2))"
"B26/B25"
"B18/(B15)"
"B18/B32"
"B32/(B18/365)"
"B19/B33"
"B33/(B19/365)"
"B19/B39"
"B39/(B19/365)"
"B18/B38"
"365/B71"
"B34/B40"
"B38/B41"
"B45/B38"
"(B10*100)/B5"
"(B41)/B42"
"B4/B81"
"B29/B18"
"B31/B30"
"B47/B38"
"B44/B42"
"1-(B48/B18)"
"B49/B18"
"(B18-B19)/B18"
"B24/B18"
"B28/B18"
"B28/B38"
"B28/B41"
"B20/B18"
"B21/B18"
"B22/B18"
"1/(B30/((B35+C35-B37-C37)/2))"
"B26/B25"
"B18/(B15)"
"B18/B32"
"B32/(B18/365)"
"B19/B33"
"B33/(B19/365)"
"B19/B39"
"B39/(B19/365)"
"B18/B38"
"365/B71"
"B34/B40"
"B38/B41"
"B45/B38"
"(B10*100)/B5"
"(B41)/B42"
"B4/B81"
"B29/B18"
"B31/B30"
"B47/B38"
"B44/B42"
"1-(B48/B18)"
"B49/B18"
"(B18-B19)/B18"
"B24/B18"
"B28/B18"
"B28/B38"
"B28/B41"
"B20/B18"
"B21/B18"
"B22/B18"
"1/(B30/((B35+C35-B37-C37)/2))"
"B26/B25"
"B18/(B15)"
"B18/B32"
"B32/(B18/365)"
"B19/B33"
"B33/(B19/365)"
"B19/B39"
"B39/(B19/365)"
"B18/B38"
"365/B71"
"B34/B40"
"B38/B41"
"B45/B38"
"(B10*100)/B5"
"(B41)/B42"
"B4/B81"
"B29/B18"
"B31/B30"
"B47/B38"
"B44/B42"
"1-(B48/B18)"
"B49/B18"
"D83"
"D96"
"D98+D99+D102+D103+D104+D105+D106+D107+D109+D110+D111+D112+D113"
"D100+D101"
"D108"
"D132"
"D139+D144"
"D152"
"SUM(D8:D17)"
"SUM(D19:D21)"
"D156"
"D155+D157+D158+D159+D160"
"D161"
"SUM(D24:D29)"
"D170"
"D30+D32"
"D175"
"D18+D22+D34+D36"
"D183+D184+D185+D187+D188+D189+D190+D191+D192+D193+D194+D195+D196+D197+D198"
"D209"
"D186"
"D221+D253"
"D260"
"SUM(D42:D47)"
"-D273+D275+D277"
"D273"
"D278"
"D49+D57"
"NOW()"
"0"
"700"
"33654.45"
"-33654.45"
"-33071.43"
"105041.72"
"-21859.58"
"17798.99"
"-2205.94"
"900"
"-6945.61"
"4527.51"
"92421.7"
"743105.69"
"-290626.07"
"167938.93"
"SUM(C74:C82)"
"1397749.25"
"2130000"
"1451.4"
"-3665.43"
"-12574.18"
"30132.06"
"319.7"
"14853.9"
"12227.69"
"1260374.99"
"114195.12"
"-12966.32"
"54558.96"
"6712.66"
"-3866.57"
"4859.7"
"4011.83"
"30230.45"
"50395.93"
"-55347.74"
"2299.36"
"1031.88"
"4170.17"
"-8947.77"
"311.5"
"108.5"
"21762.9"
"46642.5"
"122159.2"
"-21626.52"
"SUM(C99:C113)"
"-93.65"
"35967.39"
"39568.97"
"-187.3"
"11902.98"
"18233.82"
"326.03"
"19030.52"
"18704.49"
"4203.92"
"39114.31"
"30531.74"
"5101.35"
"5194.35"
"46200.18"
"86101.47"
"99443.57"
"5798.24"
"2173.77"
"-7087.64"
"-3543.82"
"SUM(C135:C138)"
"-500"
"SUM(C142:C143)"
"-5897.9"
"-81442.7"
"27408.45"
"5650"
"-3031.09"
"-31090.44"
"SUM(C147:C151)"
"57399.18"
"63712.95"
"92127.66"
"60000"
"869022.26"
"372104.27"
"3869.64"
"373938.32"
"367571.27"
"SUM(C155:C161)"
"-1591.67"
"-134995.52"
"-123853.83"
"-3425"
"-828635.8"
"-804660.8"
"-6666.67"
"-344963.33"
"-298296.64"
"-33500.01"
"-30000.01"
"-733.34"
"-91344.77"
"-86211.39"
"394974.85"
"-385887.45"
"C83+C96+C114+C132+C139+C144+C152+C162+C170+C175"
"12654.77"
"33994.93"
"93119.64"
"466.5"
"174.5"
"2680"
"3630"
"34750"
"-9626.55"
"-2230"
"-117.47"
"-497.05"
"-25513.8"
"-0.01"
"-2592.5"
"442.5"
"2072.5"
"7397.5"
"196"
"672"
"883.34"
"2673.34"
"1025.85"
"4282.38"
"SUM(C182:C198)"
"-23311.4"
"88491.5"
"75339.17"
"79458.15"
"1017.8"
"210.15"
"922"
"833.34"
"26666.84"
"20833.46"
"-5000"
"16720.88"
"25881.72"
"5113.34"
"5229.26"
"25112.02"
"5037.5"
"SUM(C213:C220)"
"2654"
"2614.63"
"2595.17"
"2575.85"
"2561.79"
"2514.93"
"2506.32"
"2500"
"2991.04"
"462.24"
"2035.63"
"1791.68"
"2817.48"
"2105.41"
"2520.2"
"2502.85"
"-136.07"
"2734.52"
"SUM(C225:C252)"
"C221+C253"
"13196"
"12808.2"
"C199+C209+C221+C253+C260"
"-16777.29"
"24791.9"
"69659.38"
"6062.97"
"1000"
"47940.15"
"5329.42"
"1195951.66"
"1158645.72"
"-5329.42"
"2037447.01"
"2000159.35"
"-337984.12"
"235932.79"
"74593.6"
"C275+C279"
"3368575.78"
"C262+C281"
"3855164.52"
"H285-H286"
"D178"
"-D283"
"C8*D8"
"C8-F8"
"I8+C9-F9"
"C6*D6"
"E6*0.062"
"E6*0.0145"
"(E6-K6)*0.15"
"E6*0.05"
"E6*0.01"
"SUM(F6:K6)"
"E6-L6"
"SUM(F7:J7)"
"SUM(E6:E35)"
"E19-E20"
"C23*0.124"
"C24*0.029"
"E22+E23+E24"
"SUM(E32,E33)"
"E25"
"E34"
"J9*12"
"SUM(E9:E48)"
"B9-B10"
" 48.2%"
"E14*(1+E15)/E16"
"G18*0.1694"
"SUM(G18:G19)"
"F17*G20"
"G22+G23"
"G20/G24"
"H21/G24"
"SUM(H21:H21)"
"SUM(G34:G39)"
"(G25-(G40/60))/G25"
"(G25-(H40/60))/G25"
"(G25-(I40/60))/G25"
"G24"
"F17"
"I27-(G40/60*F42*F43)"
"I27-(H40/60*F42*F43)"
"I27-(I40/60*F42*F43)"
"SUM(G44:G44)"
"'Benefit Pct Calculation'!C23"
"$G$45*C55"
"SUM(C56:G56)"
"$H$45*C55"
"$I$45*C55"
"AVERAGE(F13:F14)"
"F15+F19"
"G23*F20"
"H23*F20"
"I23*F20"
"F20-G24"
"F20-H24"
"F20-I24"
"G32*G31"
"G21/G34*G25"
"G25-G35"
"G36*G38"
"G39"
"'Benefit Pct Calculation'!C23"
"C45*G40"
"D45*G40"
"G40*E45"
"(G33+G36+G40)*F45"
"G40*G45"
"SUM(C46:G46)"
"C45*H40"
"D45*H40"
"E45*H40"
"(H33+H40+H36)*F45"
"G45*H40"
"C45*I40"
"D45*I40"
"E45*I40"
"(I33+I36+I40)*F45"
"G45*I40"
"E10*(1+E11)/E12"
"0.1694*G14"
"SUM(G14:G15)"
"G19*F13"
"H19"
"G28*I20"
"H28*I20"
"I28*I20"
"G29"
"'Benefit Pct Calculation'!C23"
"G30*C35"
"G30*D35"
"E35*G30"
"F35*G30"
"G35*G30"
"SUM(C36:G36)"
"C35*H30"
"D35*H30"
"E35*H30"
"F35*H30"
"G35*H30"
"C35*I30"
"D35*I30"
"E35*I30"
"F35*I30"
"G35*I30"
"E13*D10"
"SUM(E13:F13)"
"E13*0.1694"
"E16*D10"
"0.1694*E14"
"SUM(E13:E17)"
"E27*(1+E28)/E29"
"E32/60*E30"
"G18*E33"
"G18*E36*E37"
"G18*E40*E41*E42"
"F34+F38+F43"
"G51*G44"
"G44*H51"
"G44*I51"
"G52"
"'Benefit Pct Calculation'!C23"
"$G$53*C58"
"$G$53"
"SUM(C59:G59)"
"$H$53*C58"
"$H$53"
"$I$53*C58"
"$I$53"
"SUM(C8:G8)"
"SUM(C8:C18)"
"C19"
"C19+D19"
"C19+D19+E19"
"C19+D19+E19+F19"
"F21"
"C19/H19"
"SUM(C19:D19)/H19"
"SUM(C19:E19)/H19"
"SUM(C19:F19)/H19"
"'Processing PO''s'!H56"
"'Processing PO''s'!H57"
"'Processing PO''s'!H58"
"'Inventory Mgt.'!H46"
"'Inventory Mgt.'!H47"
"'Inventory Mgt.'!H48"
"'Vendor Files'!H36"
"'Vendor Files'!H37"
"'Vendor Files'!H38"
"'Document Management'!H59"
"'Document Management'!H60"
"'Document Management'!H61"
"SUM(C5:C8)"
"B$8*B$9*$G8/12+SUM(B$29:B$33)"
"C$8*C$9*$G8/12+SUM(C$29:C$33)+IF(($G8-C$13<0),C$12,C$12+($G8-C$13)*C$14)"
"IF((C10-C13<0),C12,C12+(C10-C13)*C14)"
"B16+(B10*B17)"
"B8*B9*B10/12"
"B18*B19"
"B18*B20*B8/100"
"+B21"
"B8*B22"
"B23"
"SUM(B27:B33)"
"C26+C28+C29+C30+C31+C32+C33"
"D27+D28+D31+D32+D33"
"E26+E28+E31+E32+E33"
"B8+B34"
"3000*C4"
"2100*C5"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2001"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2001"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2002"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2002"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2003"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2003"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2004"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2004"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2005"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2001"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2001"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2002"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2002"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2003"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2003"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$I$4:$I$72,""=2004"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2004"",'Overall Inventory'!$K$4:$K$72)"
"SUMIF('Overall Inventory'!$J$4:$J$72,""=2005"",'Overall Inventory'!$K$4:$K$72)"
"SUM(C22:I22)"
"SUM(C27:C38)"
"(C54+D54-E54)"
"SUM(C54:C64)"
"(B67+C67-D67+E67)"
"(C70-D70+E70)"
"SUM(C67:C73)"
"(D65+D74)"
"SUM(C85:F85)"
"($C$85)"
"($D$85)"
"($E$85)"
"($F$85)"
"($B$85)"
"SUM(C90:C94)"
"($F$54)"
"(B105+C105+D105-E105)"
"($F$55)"
"($F$56)"
"($F$57)"
"($F$58)"
"($F$59)"
"($F$60)"
"($F$61)"
"($F$62)"
"($F$63)"
"($F$64)"
"SUM(B105:B117)"
"($F$67)"
"($F$68)"
"($F$69)"
"($F$70)"
"($F$71)"
"($F$72)"
"($F$73)"
"(D118+D132)"
"IF(C25=C71,D71,IF(C25=C72,D72,IF(C25=C73,D73,0)))"
"($B25*$D25)"
"IF(C27=C71,D71,IF(C27=C72,D72,IF(C27=C73,D73,0)))"
"IF(C28=C71,D71,IF(C28=C72,D72,IF(C28=C73,D73,0)))"
"SUM(B27:B29)"
"IF(C31=C71,D71,IF(C31=C72,D72,IF(C31=C73,D73,0)))"
"(B31*D31)"
"IF(C32=C71,D71,IF(C32=C72,D72,IF(C32=C73,D73,0)))"
"IF(C33=C71,D71,IF(C33=C72,D72,IF(C33=C73,D73,0)))"
"SUM(B30:B33)+B25"
"IF(C35=C71,D71,IF(C35=C72,D72,IF(C35=C73,D73,0)))"
"(B34+B35)"
"(B38)"
"J36"
"IF(C47=C71,D71,IF(C47=C72,D72,IF(C47=C73,D73,0)))"
"IF(C48=C71,D71,IF(C48=C72,D72,IF(C48=C73,D73,0)))"
"IF(C49=C71,D71,IF(C49=C72,D72,IF(C49=C73,D73,0)))"
"IF(C51=C71,D71,IF(C51=C72,D72,IF(C51=C73,D73,0)))"
"IF(C52=C71,D71,IF(C52=C72,D72,IF(C52=C73,D73,0)))"
"IF(C53=C71,D71,IF(C53=C72,D72,IF(C53=C73,D73,0)))"
"IF(C54=C71,D71,IF(C54=C72,D72,IF(C54=C73,D73,0)))"
"IF(C55=C71,D71,IF(C55=C72,D72,IF(C55=C73,D73,0)))"
"IF(C56=C71,D71,IF(C56=C72,D72,IF(C56=C73,D73,0)))"
"IF(C57=C71,D71,IF(C57=C72,D72,IF(C57=C73,D73,0)))"
"SUM(B47:B57)"
"IF(C60=C71,D71,IF(C60=C72,D72,IF(C60=C73,D73,0)))"
"IF(C61=C71,D71,IF(C61=C72,D72,IF(C61=C73,D73,0)))"
"IF(C62=C71,D71,IF(C62=C72,D72,IF(C62=C73,D73,0)))"
"IF(C63=C71,D71,IF(C63=C72,D72,IF(C63=C73,D73,0)))"
"SUM(B60:B63)"
"IF(C65=C71,D71,IF(C65=C72,D72,IF(C65=C73,D73,0)))"
"(B44)"
"SUM(J65:J66)"
"(B64+B67)"
"SUM(B5:M5)"
"SUM(B9)"
"SUM(B5:B10)"
"SUM(B14:B34)"
"SUM(B11-B36)"
"B38"
"B39"
"SUM(B41,C38)"
"CASHnew.XLS!M41"
"SUM(B6:B10)"
"'INC-STMT.XLS'!B31"
"SUM(G11:G13)+G5+G6"
"CASHnew.XLS!Drawings"
"SUM(B14:B15)"
"C11+B14+B15"
"SUM(G14-F15)"
"CASH_YR2.XLS!$N$41"
"SUM(B26:B27)"
"CASH_YR2.XLS!$N$10-SUM(F5:F6)+SUM(B9:B10)+SUM(B14:B15)"
"'INC-STMT.XLS'!$C$31"
"SUM(F31:F32)+G27"
"CASH_YR2.XLS!N34"
"C31+B33+B34"
"G33-F34"
"CASH_YR3.XLS!$N$43"
"SUM(G43:G44)"
"CASH_YR3.XLS!N12-SUM(F25:F26)+SUM(B27:B29)+SUM(B33:B34)"
"'INC-STMT.XLS'!$D$31"
"SUM(F49:F50)+F43"
"Tea_Room_Sales+Yarn_Shop_Sales"
"SUM(CASH_YR2.XLS!$N$5:$N$6)"
"SUM(CASH_YR3.XLS!$N$6:$N$8)"
"(Yarn_Shop_Sales*0.5)+Yarn_Inventory"
"CASH_YR2.XLS!N16+(CASH_YR2.XLS!N6*0.5)"
"CASH_YR3.XLS!N18+CASH_YR3.XLS!N7*0.5"
"SUM(B4-B5)"
"CASHnew.XLS!N17"
"CASH_YR2.XLS!N17"
"CASH_YR3.XLS!N19"
"Misc."
"CASH_YR2.XLS!N33"
"CASH_YR3.XLS!N35"
"CASH_YR2.XLS!N33"
"CASH_YR3.XLS!N35"
"SUM(B10:B27)"
"SUM(B6-B29)"
"SUM(B5:M5)"
"SUM(C27:M27)"
"SUM(B14:B36)"
"SUM(B11-B38)"
"B40"
"B41"
"SUM(B43,C40)"
"SUM(B6:M6)"
"SUM(B10)"
"SUM(B16:B38)"
"SUM(B13-B40)"
"B42"
"B43"
"SUM(B45,C42)"
"SUM(B3:B8)"
"SUM(B13:B29)"
"SUM(B33:B34)"
"B30+B35"
"B10-B38"
"C6+C7-C8"
"C12+SUM(C13:C15)"
"C16-C17"
"C9-C18"
"SUM(C24:C25)"
"SUM(C28:C37)"
"C26+C38"
"C20-C39"
"C40+C45"
"SUM(C7:C10)"
"SUM(C14:C17)-C18"
"C11+C19+C21+C23"
"SUM(C29:C33)"
"C37+C38"
"'Statement of Capital'!B13"
"SUM(C42:C43)"
"C34+C39+C44"
"'Income Statement'!C49"
"B7+B9+B10-B11"
"SUM(D6:D11)"
"SUM(D15:D16)"
"D13-D17"
"D12/D18"
"D44+D45"
"D46/D53"
"D19"
"D48"
"D71*D72"
"D98"
"D91/D92"
"D88/D93"
"D96-D97"
"'Income Statement'!C9"
"'Income Statement'!C9"
"B4/B5"
"B6-1"
"B7"
"'Income Statement'!C49"
"'Income Statement'!C9"
"C5/C6"
"'Income Statement'!C9"
"'Balance Sheet'!C24"
"'Balance Sheet'!C24"
"'Balance Sheet'!C44"
"Calculations!C9"
"Calculations!C18"
"B4*B5"
"Calculations!C7"
"B6*B10"
"B12"
"'Acual Rate'!B9"
"'Sustainable Rate'!B13"
"SQRT(A12^2*D12^2+C12*B12^2)"
"SQRT((2*$B$4*250*A12)/($B$5*$B$3))"
"(1-$B$2)*(F12/E12)"
"VLOOKUP(G12,O12:P41,2)"
"H12*E12"
"I12+F12/2"
"A12+1"
"B12"
"A36*B36/365"
"SQRT(C36)"
"$B$30*365/$B$27"
"E36/(E36+$B$28)"
"SQRT((2*$B$29*A36)/($B$27*$B$28))"
"0.7071*LN(D36/(2*1.4142*G36*(1-F36)))"
"H36*D36+C36"
"I36+G36"
"AVERAGE(A55:A64)"
"STDEV(A55:A64)"
"F5/2/365"
"(F3/F2-F7)/SQRT(F4)"
"($F$7+SQRT(B15)*$F$8)*$F$2"
"$F$2/D15"
"B15+1"
"B4/B5"
"365/(B4+B5)"
"B3"
"D9*E9*12"
"+F9/12"
"D9/B4*7/6"
"D9/B5*7/6"
"SUM(F9:F13)"
"F15/D9"
"+F15/12"
"+F15/12/(D9/1000)"
"D9*B7"
"D20*E20"
"+F15+F20"
"F22/D20"
"'Input Sheet'!B3"
"'Input Sheet'!B4"
"'Input Sheet'!B6"
"365/(N38+O38)"
"365/(N60+O60)"
"A9/C9*7/6"
"A17/2"
"A17*E9"
"C17*E9"
"IF($C$17+(A24/($C$9*6/7))<$A$17,($C$17+(A24/($C$9*6/7))),$A$17)"
"IF($G$17+(($A$9-A24)/($C$9*6/7/$E$9))<$E$17,$G$17+(($A$9-A24)/($C$9*6/7/$E$9)),$E$17)"
"A24/38*35.494"
"(A25-A24)/C25"
"(A25-A24)/E24"
"$A$37*0.1"
"$A$37*0.199"
"$A$37*0.2"
"$A$37*0.3"
"$A$37*0.4"
"$A$37*0.499"
"$A$37*0.5"
"$A$37*0.6"
"$A$37*0.7"
"$A$37*0.799"
"$A$37*0.8"
"$A$37*0.9"
"$A$9"
"SUM(N24:N36)"
"SUM(O24:O37)"
"A24"
"AVERAGE(C24,C25,C27)"
"C46"
"AVERAGE(C27,C28,C29,C31)"
"AVERAGE(E35:E37)"
"E57"
"365/(M38+N38)"
"365/(M60+N60)"
"A9/C9*7/6"
"A17/2"
"A17*E9"
"C17*E9"
"IF($C$17+(A24/($C$9*6/7))<$A$17,($C$17+(A24/($C$9*6/7))),$A$17)"
"IF($G$17+(($A$9-A24)/($C$9*6/7/$E$9))<$E$17,$G$17+(($A$9-A24)/($C$9*6/7/$E$9)),$E$17)"
"A24/38*35.494"
"(A25-A24)/AVERAGE(C24:C25)"
"(A25-A24)/AVERAGE(E24:E25)"
"$A$37*0.1"
"$A$37*0.199"
"SUM(M24:M26)"
"$A$37*0.2"
"$A$37*0.3"
"$A$37*0.4"
"$A$37*0.499"
"SUM(M27:M30)"
"SUM(N24:N30)"
"$A$37*0.5"
"$A$37*0.6"
"$A$37*0.7"
"$A$37*0.799"
"SUM(N31:N34)"
"$A$37*0.8"
"$A$37*0.9"
"SUM(M31:M36)"
"SUM(N35:N36)"
"$A$9"
"SUM(M24:M36)"
"SUM(N24:N37)"
"A24"
"+$A46/$A$9"
"AVERAGE(C24,C25,C27)*0.571"
"E24*1.716"
"(A47-A46)/C46"
"(A47-A46)/E46"
"C46"
"AVERAGE(C27,C28,C29,C30)*1.21"
"AVERAGE(E$29,E$31,E$32)*1.065"
"AVERAGE(E$35,E$36,E$37)*0.571"
"AVERAGE(C57:C59)"
"AVERAGE(C53:C56)"
"AVERAGE(C50:C52)"
"AVERAGE(C49:C50)"
"AVERAGE(C46:C48)"
"'Input Sheet'!B7"
"'Sp 1.5 Input'!A9"
"'Sp 1.5 Input'!B59"
"'Sp 1.5 Input'!A59"
"'Sp 1.5 Input'!B53"
"'Sp 1.5 Input'!A53"
"'Sp 1.5 Input'!E52"
"'Sp 1.5 Input'!B53"
"'Sp 1.5 Input'!A53"
"'Sp 1.5 Input'!C53"
"'Sp 1.5 Input'!B53"
"'Sp 1.5 Input'!A53"
"'Sp 1.5 Input'!B52"
"'Sp 1.5 Input'!A53"
"'Sp 1.5 Input'!A57"
"'Sp 1.5 Input'!E56"
"'Sp 1.5 Input'!B49"
"'Sp 1.5 Input'!A49"
"'Sp 1.5 Input'!C49"
"'Sp 1.5 Input'!B57"
"'Sp 1.5 Input'!A57"
"'Sp 1.5 Input'!B48"
"'Sp 1.5 Input'!A49"
"'Sp 1.5 Input'!B46"
"'Sp 1.5 Input'!C46"
"C18"
"F26/H26"
"C15"
"D12"
"D18"
"356/(((E12+E15)+((H12-H17)/I12)+(J15+J18)))"
"B26*F26/B33"
"C15-H17"
"D12"
"I15"
"356/((((C12-H17)/D12)+E15)+((H12-H17)/I12)+J15)"
"B26*F26/B40"
"B11*C11"
"E11*$C$3"
"D11+F11+I11"
"B11*O11"
"G11*O11"
"E11"
"SUM(J11:J22)"
"SUM(P11:P17)"
"SUM(Q18:Q22)"
"MIN(P23:Q23)"
"IF(R23>C3,1,R23/C3)"
"J23/C3"
"SUM(P11:P22)"
"T29"
"P24/365"
"C3/P25"
"C3/Q25"
"365/(P26+Q26)"
"IF(SUM(P18:P22,Q11:Q17)=0,0,R26)"
"IF(S26-T23<0,0,S26-T23)"
"SUM(T23:T26)"
"SUM(C4:C42)"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"E44+E45"
"E44+E45"
"E44+E45"
"E44+E45"
"E44+E45"
"E44+E45"
"SUM(C3:C41)"
"C42+E42+G42+I42"
"C42+E42+G42+I42"
"C42+E42+G42+I42"
"C42+E42+G42+I42"
"C42+E42+G42+I42"
"C42+E42+G42+I42"
"D42+F42+H42+J42"
"D42+F42+H42+J42"
"D42+F42+H42+J42"
"D42+F42+H42+J42"
"D42+F42+H42+J42"
"D42+F42+H42+J42"
"E43+E44"
"E43+E44"
"E43+E44"
"E43+E44"
"E43+E44"
"E43+E44"
"SUM(C3:C53)"
"C54+E54+G54+I54"
"C54+E54+G54+I54"
"C54+E54+G54+I54"
"C54+E54+G54+I54"
"C54+E54+G54+I54"
"C54+E54+G54+I54"
"D54+F54+H54+J54"
"D54+F54+H54+J54"
"D54+F54+H54+J54"
"D54+F54+H54+J54"
"D54+F54+H54+J54"
"D54+F54+H54+J54"
"E55+E56"
"E55+E56"
"E55+E56"
"E55+E56"
"E55+E56"
"E55+E56"
"SUM(E3:F3)"
"H3-I3"
"SUM(E3:E22)"
"SUM(H3:H22)"
"SUM(C4:C42)"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"C43+E43+G43+I43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"D43+F43+H43+J43"
"E44+E45"
"E44+E45"
"E44+E45"
"E44+E45"
"E44+E45"
"E44+E45"
"SUM(D7:D14)"
"SUM(D21:D27)"
"(D41+D28+D15)"
"('Ending Inventory'!C43)"
"('Ending Inventory'!C43)"
"B3+D3+F3+H3"
"B3+D3+F3+H3"
"('Beginning Inventory'!C43)"
"('Beginning Inventory'!C43)"
"B3-B4"
"B3-B4"
"('Sales and Income'!C42)"
"('Sales and Income'!C42)"
"B5+B6+B7+B8+B9"
"B5+B6+B7+B8+B9"
"B10-B17"
"B10-B17"
"('Ending Inventory'!D43)"
"('Ending Inventory'!D43)"
"('Sales and Income'!D42)"
"('Sales and Income'!D42)"
"('Beginning Inventory'!D43)"
"('Beginning Inventory'!D43)"
"(Expenses!D54)"
"(Expenses!D54)"
"B20+B21-B22-B23"
"B20+B21-B22-B23"
"B18+B24"
"B18+B24"
"F18+H25"
"F18+H25"
"J4"
"J4"
"J3"
"J3"
"H31+H32+H33+H34"
"H31+H32+H33+H34"
"H35+H36"
"H35+H36"
"J22"
"J22"
"J20"
"J20"
"H35+H39"
"H35+H39"
"H42-H57"
"H42-H57"
"J62-H62"
"J62-H62"
"H37-H52"
"H37-H52"
"J52"
"J52"
"H37/H52"
"H37/H52"
"H59/H64"
"H59/H64"
"J62"
"J62"
"('Non-Ag'!D44)"
"('Non-Ag'!D44)"
"J73-J76"
"J73-J76"
"J25"
"J25"
"'Wage Earning'!J24"
"'Wage Earning'!J24"
"('Non-Ag'!D15)"
"('Non-Ag'!D15)"
"J83+J85"
"J83+J85"
"('Non-Ag'!D28)"
"('Non-Ag'!D28)"
"('Non-Ag'!D41)"
"('Non-Ag'!D41)"
"J86+J89"
"J86+J89"
"J90-J94"
"J90-J94"
"J67"
"J67"
"SUM(C24:N24)"
"+'INPUT DATA SHEET'!D13"
"+'INPUT DATA SHEET'!D11"
"+Q31"
"SUM(C18:N18)"
"+C20"
"+P20*O20"
"+B22+C20+C21-C18"
"+'INPUT DATA SHEET'!D10"
"IF(C20>B24*300,C20/300-B24,0)"
"IF(C20<B24*300,B24 - C20/300,0)"
"+(O18-B22+E3)/12"
"+B30/300"
"SUM(Q20:Q30)"
"+Q22"
"+'INPUT DATA SHEET'!C24"
"SUM(C9:N9)"
"+C9-B13"
"+N9-O12+D3"
"+'INPUT DATA SHEET'!D13"
"+P11*O11"
"+B13+C11+C12-C9"
"+'INPUT DATA SHEET'!D17"
"+'INPUT DATA SHEET'!D10"
"+B15+C17-C19"
"IF(C11>B15*300,C11/300-B15,0)"
"IF(C11<B15*300,B15 - C11/300,0)"
"SUM(Q11:Q21)"
"+(O9-B13+D3)/12"
"+B23/300"
"+Q22"
"+'INPUT DATA SHEET'!C24"
"SUM(C9:N9)"
"+E11"
"+'INPUT DATA SHEET'!D13"
"+P11*O11"
"+B13+C11+C12-C9"
"+'INPUT DATA SHEET'!D17"
"+'INPUT DATA SHEET'!D10"
"+B15+C17-C19"
"IF(C11>B15*300,C11/300-B15,0)"
"+'INPUT DATA SHEET'!D15"
"IF(C11<B15*300,B15 - C11/300,0)"
"+'INPUT DATA SHEET'!D16"
"SUM(Q11:Q21)"
"+Q22"
"+'INPUT DATA SHEET'!C24"
"SUM(C9:N9)"
"+E11"
"+'INPUT DATA SHEET'!D13"
"+P11*O11"
"+B13+C11+C12-C9"
"+'INPUT DATA SHEET'!D17"
"+'INPUT DATA SHEET'!D10"
"+B15+C17-C19"
"IF(C11>B15*300,C11/300-B15,0)"
"+'INPUT DATA SHEET'!D15"
"IF(C11<B15*300,B15 - C11/300,0)"
"+'INPUT DATA SHEET'!D16"
"SUM(Q11:Q21)"
"J7"
"C21"
"SUM(C14:N14)"
"C14-C13"
"C15*$J$6"
"8*C17"
"$J$8"
"ROUND((C19*C18)/$J$6,0)"
"C13+C20-C14"
"C26-C27"
"C26*$E$5"
"C27*$E$6"
"C19*C18*$J$5"
"SUM(O26:O31)"
"SUM(C7:C10)"
"SUM(C14:C22)"
"SUM(E11/C23)"
"SUM(C27:C29)"
"SUM(C33:C37)"
"SUM(E38/C11)"
"IF(C14>0,D14/C14,"""")"
"SUM(B14:B43)"
"C3*C6+D3*D6"
"E4*E6"
"C5*C6+D5*D6+E5*E6-F5"
"C15+C6-C9"
"C8*C9+D8*D9+E8*E9-C16*H21-D16*I21-E16*J21-C20*F5-H16*H17-I16*I17-J16*J17"
"C17+H17"
"C21"
"C17"
"C32*C33+D32*D33+E32*E33-C40*H45-D40*I45-E40*J45-C20*F29-H40*H41-I40*I41-J40*J41"
"C22+C45"
"C56*C57+D56*D57+E56*E57-C64*H69-D64*I69-E64*J69-C20*F53-H64*H65-I64*I65-J64*J65"
"C65"
"C81*C82+D81*D82+E81*E82-C89*C90-D89*D90-E89*E90-C20*F78"
"C70+C94"
"C3*C6+D3*D6"
"E4*E6"
"C5*C6+D5*D6+E5*E6"
"C15+C6-C9"
"C8*C9+D8*D9+E8*E9-C16*C17-D16*D17-E16*E17"
"C21"
"C17"
"C22+C45"
"C65"
"C70+C94"
"(title1!B11)-(title1!B25)-(title1!B51)"
"(title2!B11)-(title2!B25)-(title2!B51)"
"SUM(B7:B10)"
"SUM(B15:B24)"
"SUM(B29:B36)"
"(title1!B11)-(title1!B25)-(title1!B51)"
"(title2!B11)-(title2!B25)-(title2!B51)"
"SUM(B7:B10)"
"SUM(B15:B24)"
"SUM(B29:B36)"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"SUM(D6:G6)"
"H6-H7"
"SUM(D8:D12)"
"D13-D21"
"((D26+D27)-D28)-D29"
"D22+D30"
"K1"
"IF(N3=8,M1,IF(N3=7,IF(M13=0,M2,M1),M1))"
"COUNTBLANK(D5:K5)"
"IF($N$3=8,$O$4,IF($N$3=7,IF($M$13=0,#REF!,$O$4),$O$4))"
"IF(D$5=""x"",IF($N6=0,#REF!,1),0)"
"O6+P6+Q6+R6+S6+T6+U6"
"$K$10+$K$15+$K$23+$K$24+$K$32+$K$35"
"$J$10+$J$15+$J$23+$J$24+$J$32+$J$35"
"$I$10+$I$15+$I$23+$I$24+$I$32+$I$35"
"$H$10+$H$15+$H$23+$H$24+$H$32+$H$35"
"$G$10+$G$15+$G$23+$G$24+$G$32+$G$35"
"$F$10+$F$15+$F$23+$F$24+$F$32+$F$35"
"$E$10+$E$15+$E$23+$E$24+$E$32+$E$35"
"($K$9-$J$8)+($J$9-$I$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)"
"IF(E$5=""x"",IF($N7=0,#REF!,1),0)"
"SUM(F10:K10)"
"'Entre. Yr 1'!H6"
"'Entre. Yr 2'!H6"
"'Entre. Yr 3'!H6"
"'Entre. Yr 4'!H6"
"'Entre. Yr 5'!H6"
"'Entre. Yr 6'!H6"
"'Entre. Yr 7'!H6"
"'Entre. Yr 8'!H6"
"SUM(E8:K8)"
"IF(F$5=""x"",IF($N8=0,#REF!,1),0)"
"O8+P8+Q8+R8+S8"
"($K$9-$J$8)+($J$9-$I$8)+($I$9-$H$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)"
"IF(K5=""X"",Y8,IF(J5=""X"",Y9,IF(I5=""X"",Y10,IF(H5=""X"",Y11,IF(G5=""X"",Y12,IF(F5=""X"",Y13,IF(E5=""X"",Y14,)))))))"
"D8"
"IF(G$5=""x"",IF($N9=0,#REF!,1),0)"
"O9+P9+Q9+R9"
"+($J$9-$I$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)+K8"
"D8-D9"
"IF(H$5=""x"",IF($N10=0,#REF!,1),0)"
"O10+P10+Q10"
"($K$9-$J$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)"
"IF(I$5=""x"",IF($N11=0,#REF!,1),0)"
"O11+P11"
"($K$9-$J$8)+($J$9-$I$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)"
"IF(J$5=""x"",IF($N12=0,#REF!,1),0)"
"K10+K15+K23+K24+K32+K35"
"SUM(D13:K13)"
"SUM(M6:M12)"
"IF(#REF!+M13=0,#REF!,M5)"
"($K$9-$J$8)+($J$9-$I$8)+($I$9-$H$8)+($H$9-$G$8)+($F$9-$E$8)+($E$9-$D$8)"
"($K$9-$J$8)+($J$9-$I$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($E$9-$D$8)"
"SUM(D10:D14)"
"D15-D23"
"($K$30-$J$28)+($J$30-$I$28)+($I$30-$H$28)+($H$30-$G$28)+($G$30-$F$28)+($F$30-$E$28)+($E$30-$D$28)"
"($K$30-$J$28)+($J$30-$I$28)+($I$30-$H$28)+($G$30-$F$28)+($F$30-$E$28)+($E$30-$D$28)"
"IF(K5=""X"",Y28,IF(J5=""X"",Y29,IF(I5=""X"",Y30,IF(H5=""X"",Y31,IF(G5=""X"",Y32,IF(F5=""X"",Y33,IF(E5=""X"",Y34,)))))))"
"+($J$30-$I$28)+($I$30-$H$28)+($H$30-$G$28)+($G$30-$F$28)+($F$30-$E$28)+($E$30-$D$28)+$K$28"
"D28"
"($K$30-$J$28)+($I$30-$H$28)+($H$30-$G$28)+($G$30-$F$28)+($F$30-$E$28)+($E$30-$D$28)"
"($K$30-$J$28)+($J$30-$I$28)+($H$30-$G$28)+($G$30-$F$28)+($F$30-$E$28)+($E$30-$D$28)"
"((D28+D29)-D30)-D31"
"($K$30-$J$28)+($J$30-$I$28)+($I$30-$H$28)+($H$30-$G$28)+($F$30-$E$28)+($E$30-$D$28)"
"($K$30-$J$28)+($J$30-$I$28)+($I$30-$H$28)+($H$30-$G$28)+($G$30-$F$28)+($E$30-$D$28)"
"D24+D32"
"D35+E35+F35+G35"
"SUM(D35:K35)"
"year"
"year+1"
"year+2"
"year+3"
"year+4"
"year+5"
"year+6"
"year+7"
"year+8"
"year+9"
"B15-B16-B17-B18"
"B19-B20"
"SUM(B29:B32)"
"B37+B38"
"B33+B39"
"B43+B44+B45"
"B46+B48+B52"
"B15/rev"
"B16/cgs"
"B17/sga"
"B23/ni"
"B32/inv"
"B33/ca"
"B37/equip"
"B40/ta"
"B46/cliab"
"B48/ltd"
"B52/equity"
"B15/B15"
"B16/B15"
"B17/B15"
"B19/B15"
"B21/B15"
"B23/B15"
"B40/B40"
"B29/B40"
"B31/B40"
"B32/B40"
"B39/B40"
"B46/B40"
"B48/B40"
"B52/B40"
"B21"
"B95*B96"
"SUM(B6:B9)"
"SUM(B13)"
"B19-B17"
"B10-B14"
"SUM(B5:B12)"
"SUM(B15:B21)"
"C13-C22"
"'[1]trial balance'!$G$174"
"'[1]trial balance'!G176"
"E7-C7"
"C10-E10"
"SUM(C7:C27)"
"SUM(F7:F27)"
"SUM(D5:D28)"
"-'[1]trial balance'!$G$199"
"E31-C31"
"-'[1]trial balance'!G200"
"C32-E32"
"-'[1]trial balance'!G239"
"-'[1]trial balance'!G242"
"-'[1]trial balance'!G243"
"-'[1]trial balance'!G244"
"-'[1]trial balance'!G248"
"-'[1]trial balance'!G251"
"-'[1]trial balance'!G255"
"SUM(C31:C98)"
"SUM(E31:E98)"
"D29-D99"
"D99+D100"
"D28-D99"
"D28-D99"
"E28-E99"
"F28+F99"
"'[1]trial balance'!$G$174"
"D5"
"'[1]trial balance'!G176"
"E7-C7"
"C10-E10"
"SUM(C7:C27)"
"'[1]trial balance'!G197"
"SUM(G7:G27)"
"SUM(D5:D28)"
"-'[1]trial balance'!$G$199"
"E31-C31"
"-'[1]trial balance'!G200"
"C32-E32"
"-'[1]trial balance'!G239"
"-'[1]trial balance'!G242"
"-'[1]trial balance'!G243"
"-'[1]trial balance'!G244"
"-'[1]trial balance'!G248"
"-'[1]trial balance'!G251"
"-'[1]trial balance'!G255"
"SUM(C31:C98)"
"SUM(G31:G98)"
"D29-D99"
"D99+D100"
"D28-D99"
"D28-D99"
"G28+G99"
"SUM(B5:B9)"
"SUM(B11:B12)"
"SUM(C10:C13)"
"B24+B25"
"SUM(C17:C26)"
"C6"
"108423.06+186511.59+54522.57+25666.32"
"7786.31+23549.91"
"D16"
"209330.97-D16-D17-D18-D19"
"237080.81-C21-C22"
"SUM(C6:C23)"
"SUM(E24:E25)"
"SUM(G24:G27)"
"""   ""&$Q$5"
"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))"
"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")"
"SUM(G6:G10)"
"IF(SUM(F16:F24)<>100%,""ERROR"",""100%"")"
"SUM(G16:G24)"
"IF(SUM(F30:F40)<>100%,""ERROR"",""100%"")"
"SUM(G30:G40)"
"IF(C46=""yes"",(1*F46),IF(C46=""no"",(0*F46),IF(C46=""small extent"",(0.33*F46),IF(C46=""large extent"",(0.67*F46),""""))))"
"IF(SUM(F46:F73)<>100%,""ERROR"",""100%"")"
"SUM(G46:G73)"
"L4-L3"
"I4-I5"
"SUM(C3:C23)"
"VLOOKUP($C2,VLOOKUP!$A$2:$D$175,2,FALSE)"
"SUM(C16:C45)"
"VLOOKUP($C2,VLOOKUP!$A$2:$D$175,4,FALSE)"
"D9-D10"
"IF(D11>0.1*(D10),IF(ABS(D11)>1600000,""YES, complete the fluctuation analysis section below."",""NO""),IF(D11<-0.1*(D10),IF(ABS(D11)>1600000,""YES, complete the fluctuation analysis section below."",""NO""),""NO""))"
"'Inventory Attachment'!C2"
"'Inventory Attachment'!C2"
"'Inventory Attachment'!C2"
"'Inventory Attachment'!$C$2"
"'Inventory Attachment'!$C$3"
"'Inventory Attachment'!A16"
"SUM(D2:D175)"
"SUM(D3:D302)"
"1171662+1828338"
"SUM(A1:A22)"
"SUM(D7:E7)"
"SUM(F7:I7)"
"SUM(C7:D7)"
"SUM(E7:H7)"
"ALL!C23"
"ALL!C27"
"ALL!C31"
"ALL!C35"
"B15-C15"
"SUM(E7:H7)"
"SUM(C21:D21)"
"ALL!C24"
"ALL!C28"
"ALL!C32"
"ALL!C36"
"ALL!C40"
"ALL!C44"
"ALL!C48"
"SUM(C7:D7)"
"SUM(E7:H7)"
"ALL!C25"
"ALL!C29"
"ALL!C33"
"ALL!C37"
"ALL!C41"
"ALL!C45"
"ALL!C49"
"SUM(C21:D21)"
"SUM(E21:H21)"
"ALL!C22"
"ALL!C26"
"ALL!C30"
"ALL!C34"
"ALL!C38"
"ALL!C42"
"ALL!C46"
"SUM(C3:C9)"
"SUM(F3:F12)"
"SUM(F12,F7)"
"'Wages-Stipends'!B31"
"C4*C18"
"Supplies!B31"
"C5*C18"
"Publicity!B31"
"C6*C18"
"Security!$B$33"
"Security!$C$33"
"C7*C18"
"Telephone!$B$31"
"Telephone!$C$31"
"C8*C18"
"Transportation!B31"
"Transportation!$C$31"
"C9*C18"
"'Events & Programs'!$B$29"
"'Events & Programs'!$C$29"
"C10*C18"
"Food!B33"
"C11*C18"
"Other!B31"
"C12*C18"
"'Fixed Operating Costs'!B31"
"C13*C18"
"SUM(B4:B13)"
"B15"
"C17*C18"
"C17-D19"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(B5:B32)"
"Summary!$C$18"
"C33*C34"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(B5:B28)"
"Summary!$C$18"
"C29*C30"
"SUM(B5:B32)"
"Summary!$C$18"
"C33*C34"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(B5:B30)"
"Summary!$C$18"
"C31*C32"
"SUM(F3:F57)"
"SUM(C4:C16)"
"SUM(D9:D16)"
"SUM(E12:E16)"
"SUM(E19:E32)"
"SUM(C17,C33)"
"SUM(F10:F11)"
"SUM(F14:F18)"
"SUM(F20:F22)"
"SUM(F7:F34)-F9-F12-F19-F23-F27"
"SUM(F49:F52)"
"SUM(F106:F112)"
"SUM(F115:F119)"
"SUM(F99:F120)-F40-F44-F48-F56-F60-F65-F68-F71-F77-F82-F89-F94-F99-F105-F114"
"H35-H121"
"H123/H35"
"COUNTA(D2:D285)"
"SUM(F2:F285)"
"SUM(F287:F414)"
"SUM(F416:F589)"
"SUM(F591:F598)"
"+F590+F599"
"+F286+F415+F600"
"COUNTA(D2:D77)"
"SUM(F2:F77)"
"COUNTA(D79:D124)"
"SUM(F79:F124)"
"COUNTA(D126:D242)"
"SUM(F126:F242)"
"COUNTA(D244:D286)"
"SUM(F244:F286)"
"COUNTA(D288:D370)"
"SUM(F288:F370)"
"COUNTA(D372:D494)"
"SUM(F372:F494)"
"COUNTA(D496:D514)"
"SUM(F496:F514)"
"COUNTA(D516:D533)"
"SUM(F516:F533)"
"COUNTA(D535:D598)"
"SUM(F535:F598)"
"+D599+D534+D515+D495+D371+D287+D243+D125+D78"
"COUNTA(D2:D9)"
"SUM(F2:F9)"
"COUNTA(D11:D17)"
"SUM(F11:F17)"
"COUNTA(D19:D29)"
"SUM(F19:F29)"
"COUNTA(D31:D51)"
"SUM(F31:F51)"
"COUNTA(D53:D61)"
"SUM(F53:F61)"
"COUNTA(D63:D95)"
"SUM(F63:F95)"
"COUNTA(D97:D110)"
"SUM(F97:F110)"
"COUNTA(D112:D141)"
"SUM(F112:F141)"
"COUNTA(D143:D159)"
"SUM(F143:F159)"
"SUM(F161:F183)"
"COUNTA(D185:D194)"
"SUM(F185:F194)"
"COUNTA(D196:D220)"
"SUM(F196:F220)"
"COUNTA(D221:D235)"
"COUNTA(D237:D256)"
"SUM(F237:F256)"
"+D280+D265+D257+D236+D221+D195+D184+D160+D142+D111+D96+D62+D52+D30+D18+D10"
"+F10+F18+F30+F52+F62+F96+F111+F142+F160+F184+F195+F221+F236+F257+F265+F280"
"SUM(B7:B9)"
"SUM(B11,B13,B15,B16)"
"SUM(CapEquip!C24)"
"SUM(BeginInv!D28)"
"SUM(Startupcosts!B37)"
"SUM(WorkCap!B38)"
"SUM(B24,B26,B28,B30,B32,B34)"
"SUM(B42:B45)"
"SUM(C6:C23)"
"B7*C7"
"SUM(D6:D26)"
"SUM(B5:B35)"
"IncomeStatement!$A$29"
"IF($B$6=1,IncomeStatement!C29,IF($B$6=2,IncomeStatement!C29+IncomeStatement!D29,IF($B$6=3,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29,IF($B$6=4,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29,IF($B$6=5,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29,IF($B$6=6,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29,IF($B$6=7,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29,IF($B$6=8,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29,C8))))))))"
"IF($B$6=9,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29,IF($B$6=10,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29+IncomeStatement!L29,IF($B$6=11,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29+IncomeStatement!L29+IncomeStatement!M29,IF($B$6=12,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29+IncomeStatement!L29+IncomeStatement!M29+IncomeStatement!N29))))"
"IncomeStatement!A30"
"IncomeStatement!$A$58"
"IF($B$6=1,IncomeStatement!C58,IF($B$6=2,IncomeStatement!C58+IncomeStatement!D58,IF($B$6=3,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58,IF($B$6=4,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58,IF($B$6=5,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58,IF($B$6=6,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58,IF($B$6=7,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58,IF($B$6=8,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58,C36))))))))"
"IF($B$6=9,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58,IF($B$6=10,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58+IncomeStatement!L58,IF($B$6=11,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58+IncomeStatement!L58+IncomeStatement!M58,IF($B$6=12,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58+IncomeStatement!L58+IncomeStatement!M58+IncomeStatement!N58))))"
"SUM(B8:B36)"
"(((B14*D14)+((B14*1.5))*E14)*F14+C14)"
"G14*$B$6"
"G14*$B$7"
"IF(G14>7000,7000*$B$8,G14*$B$8)"
"SUM(H14:J14)"
"G14*$B$10"
"SUM(G14:G24)"
"SUM(G25,K25)"
"L25"
"SUM(C7:O7)"
"$C$1*C7"
"P13/(P13+P14)"
"P13+(P13*$C$4)"
"R13+(R13*$C$5)"
"$C$2*C7"
"P14/(P13+P14)"
"P15/(P13+P14)"
"(R13+R14)*Q15"
"SUM(C13:C14)-C15"
"P17/$P$17"
"R17/$R$17"
"T17/$T$17"
"C17*$C$3"
"SUM(C21:C22)"
"C17-C21"
"Payroll!$B$27/12"
"P29*1.03"
"Payroll!$L$25/12"
"Amortization!D22"
"Amortization!D23"
"Amortization!D24"
"Amortization!D25"
"Amortization!D26"
"Amortization!D27"
"Amortization!D28"
"Amortization!D29"
"Amortization!D30"
"Amortization!D31"
"Amortization!D32"
"Amortization!D33"
"SUM(C29:C58)"
"C25-C60"
"IncomeStatement!C11"
"SourceFunds!$B$7"
"B60"
"SUM(IncomeStatement!C13)"
"IncomeStatement!C14*0.5"
"(IncomeStatement!D14*0.5)+IncomeStatement!C14*0.5"
"+Amortization!C7"
"SUM(B12,B11,B10,B9,B5)"
"IncomeStatement!$A$29"
"SUM(IncomeStatement!C29)"
"IncomeStatement!A30"
"IncomeStatement!$A$58"
"SUM(IncomeStatement!C58)"
"SUM(B18:B47)"
"+BeginInv!D28"
"SUM(IncomeStatement!C21)"
"Amortization!E22"
"Amortization!E23"
"Amortization!E24"
"Amortization!E25"
"Amortization!E26"
"Amortization!E27"
"Amortization!E28"
"Amortization!E29"
"Amortization!E30"
"Amortization!E31"
"Amortization!E32"
"Amortization!E33"
"+Startupcosts!B37"
"SourceFunds!B24+SourceFunds!B32+SourceFunds!B34"
"SUM(B56,B55,B53,B54,B52,B48)"
"SUM(C56,C55,C53,C52,C48)"
"B14-B58"
"CashFlow!B5"
"CashFlow!$N$60"
"BeginInv!D28"
"Startupcosts!B13+Startupcosts!B15"
"SUM(B8:B12)"
"SourceFunds!B32"
"SourceFunds!B32"
"SourceFunds!B34"
"SourceFunds!B34"
"CapEquip!C24"
"CapEquip!C24"
"IncomeStatement!P57"
"(B17+B18+B19)-B21"
"B13+B23"
"+(Amortization!C7-Amortization!F33)"
"+(Amortization!F34-Amortization!F45)"
"+(Amortization!F46-Amortization!F57)"
"+(Amortization!F58-Amortization!F68)"
"SUM(B32:B35)"
"+Amortization!F33"
"+Amortization!F45"
"+Amortization!F57"
"+Amortization!F68"
"SUM(B37:B39)"
"E37+D39"
"B25-B41"
"B41+B43"
"SUM(B13:B16)"
"SUM(B22:B27)"
"SUM(B33:B42)"
"SUM(B44,B29,B18)"
"SUM(B51:B62)"
"B46-B64"
"B47"
"B42"
"B52"
"B57"
"B62"
"B72"
"B67"
"B97"
"B77"
"B82"
"B87"
"B102"
"B92"
"B107"
"IncomeStatement!P25"
"IncomeStatement!P17"
"B40/B41"
"IncomeStatement!P62"
"IncomeStatement!P17"
"Bizbalsht!B13"
"Bizbalsht!B37"
"Bizbalsht!B8+Bizbalsht!B9+Bizbalsht!B11"
"Bizbalsht!B37"
"Bizbalsht!B43"
"Bizbalsht!B34+Bizbalsht!#REF!+Bizbalsht!#REF!"
"Bizbalsht!C34+Bizbalsht!B35+Bizbalsht!B39"
"IncomeStatement!P23"
"IncomeStatement!P23/12"
"Bizbalsht!B41"
"Bizbalsht!B43"
"IncomeStatement!P17"
"IncomeStatement!R17"
"Bizbalsht!B25"
"IncomeStatement!P62"
"IncomeStatement!R62"
"Bizbalsht!B25"
"IncomeStatement!P17"
"IncomeStatement!R17"
"Bizbalsht!B9"
"IncomeStatement!P23"
"IncomeStatement!R23"
"Bizbalsht!B32"
"B67"
"B87"
"PMT(bill1,bill4,-bill6)"
"IF(bill7=0,bill8,bill7)"
"""Beginning balance at payment ""&TEXT(bill9,""0"")&"":"""
"FV(bill2/bill3,bill9-1,bill10,-bill6)"
"IF(G7=0,IF(G8=0,1,G8),1+C10*(YEAR(G7)-YEAR(C11))+INT(C10*(MONTH(G7)-MONTH(C11))/12)+IF(DAY(G7)>DAY(C11),1))"
"""Cumulative interest prior to payment ""&TEXT(bill9,""0"")&"":"""
"bill10*(bill9-1)-(bill6-bill11)"
"IF(bill9<bill4,bill9,"""")"
"bill12"
"IF(A22<>"""",IF(bill11<0,0,bill11),"""")"
"bill14"
"bill15"
"bill16"
"IF(A22<>"""",D22+bill17,"""")"
"+F22"
"+G22+D23"
"SUM(D84:D87)"
"SUM(E28*F29%)"
"SUM(J30/12)"
"SUM(F32*J31)"
"SUM(D43:K48)"
"SUM(J33)"
"SUM(K51,K49)"
"C13/C14*C15*C17"
"C13*B25*C15"
"C13*B28*C15"
"C13*B31*C15"
"C13*B34*C15"
"C13*B37*C15"
"C13*((1-B31)-B37-B25-B28-B34)*(C15-C16)"
"SUM(C22:C39)"
"('Your Company'!C13)"
"C4/C5*C6*C8"
"C4*B16*C6"
"C4*B19*C6"
"C4*B22*C6"
"C4*B25*C6"
"C4*B28*C6"
"C9/C10*C11*C13"
"C9*B21*C11"
"C9*B24*C11"
"C9*B27*C11"
"C9*B30*C11"
"C9*B33*C11"
"C9*((1-B27)-B33-B21-B24-B30)*(C11-C12)"
"SUM(C18:C35)"
"SUM(B9:B11)"
"B12-B18"
"SUM(B26:B27)"
"SUM(B31:B37)"
"B28-B38"
"SUM(C65/C19)"
"invtotal"
"1-SUM(B17:B19)"
"wagetot"
"exptotal"
"year-1"
"year"
"year+1"
"D49*collect1"
"C49*collect2"
"B49*collect3"
"SUM(E51:E53)"
"invtotal*_inv1*C49"
"invtotal*_inv2*D49"
"invtotal*_inv3*E49"
"E60*pay0"
"D60*_pay1"
"C60*_pay2"
"B60*_pay3"
"SUM(E63:E66)"
"F49*wagetot*wage1"
"G49*wagetot*wage2"
"SUM(E70:E71)"
"E49*exptotal*exp0"
"F49*exptotal*_exp1"
"G49*exptotal*_exp2"
"E54"
"E67"
"E72"
"E78"
"E84-E85-E86-E87"
"E88-E90-E91-E92"
"cash"
"E96"
"E93+E95"
"SUM(B42)"
"SUM(C6:N6)"
"SUM(B8:B13)"
"SUM(B14)"
"SUM(C6+C14)"
"SUM(B17:B34)"
"SUM(B15-B41)"
"+B42"
"SUM(C10:N10)"
"+B12"
"SUM(C10:C12)"
"+B8+B13"
"SUM(B16:B34)"
"IF(SUM(C35:N35)=SUM(O16:O34),SUM(C35:N35),""Error"")"
"+B35+SUM(B36:B40)"
"+B14-B41"
"+IF(C8+O13-O41=N42,""Verified"",""Error"")"
"+IF(O44+B45-O10-O11-O46=N45,""Verified"",""Error"")"
"+IF(O41=SUM(O35:O40),""Verified"",""Error"")"
"+IF(SUM(C13:N13)=SUM(O10:O12),""Verified"",""Error"")"
"+B42"
"SUM(C10:N10)"
"+B12"
"SUM(C10:C12)"
"+B8+B13"
"SUM(B16:B34)"
"IF(SUM(C35:N35)=SUM(O16:O34),SUM(C35:N35),""Error"")"
"+B35+SUM(B36:B40)"
"+B14-B41"
"+IF(C8+O13-O41=N42,""Verified"",""Error"")"
"+IF(O44+B45-O10-O11-O46=N45,""Verified"",""Error"")"
"+IF(O41=SUM(O35:O40),""Verified"",""Error"")"
"+IF(SUM(C13:N13)=SUM(O10:O12),""Verified"",""Error"")"
"C33*D33*E33*F33*G33"
"SUM(B55)"
"SUM(C8:N8)"
"+O9/O57"
"SUM(B8:B13)"
"SUM(B6+B14)"
"+O17/O$57"
"SUM(B24:B46)"
"+B23+B47"
"SUM(B15-B54)"
"+O54-O23"
"1-P23"
"+(O54-O23)/B64"
"'Year 1'!N55"
"B55"
"SUM(C55)"
"SUM(C8:N8)"
"+O9/O57"
"SUM(B8:B13)"
"SUM(B6+B14)"
"+O17/O57"
"+O18/O57"
"+O19/O57"
"+O22/O57"
"+O23/O57"
"+O24/O57"
"+O25/O57"
"+O26/O57"
"+O27/O57"
"+O28/O57"
"+O29/O57"
"+O30/O57"
"+O31/O57"
"+O32/O57"
"+O33/O57"
"+O34/O57"
"+O35/O57"
"+O36/O57"
"+O37/O57"
"+O38/O57"
"+O39/O57"
"+O40/O57"
"+O41/O57"
"+O42/O57"
"+O46/O57"
"SUM(B24:B46)"
"+O47/O57"
"+B23+B47"
"+O48/O57"
"+O49/O57"
"+O50/O57"
"+O51/O57"
"+O52/O57"
"+O53/O57"
"+O54/O57"
"SUM(B15-B54)"
"+O57/O57"
"1-P23"
"+(O54-O23)/B64"
"SUM(B55)"
"SUM(C55)"
"'Year 1'!C8"
"+(D8-C8)/C8"
"'Year 1'!D8"
"'Year 1'!E8"
"SUM(B8:B13)"
"SUM(B6+B14)"
"SUM(B24:B46)"
"+B23+B47"
"SUM(B15-B54)"
"'Year 1'!E55"
"SUM(B55)"
"'Year 1'!F8"
"+(C8-B8)/B8"
"'Year 1'!G8"
"'Year 1'!H8"
"SUM(B8:B13)"
"SUM(B6+B14)"
"SUM(B24:B46)"
"+B23+B47"
"SUM(B15-B54)"
"'Year 1'!H55"
"SUM(B55)"
"'Year 1'!I8"
"+(C8-B8)/B8"
"'Year 1'!J8"
"'Year 1'!K8"
"SUM(B8:B13)"
"SUM(B6+B14)"
"SUM(B24:B46)"
"+B23+B47"
"SUM(B15-B54)"
"'Year 1'!H55"
"SUM(B55)"
"'Year 1'!L8"
"+(C8-B8)/B8"
"'Year 1'!M8"
"'Year 1'!N8"
"SUM(B8:B13)"
"SUM(B6+B14)"
"SUM(B24:B46)"
"+B23+B47"
"'Year 1'!K49"
"SUM(B15-B54)"
"SUM(E17:E22)"
"SUM(E17:E22)"
"H23-E23"
"SUM(E34:F39)"
"SUM(E34:F39)"
"SUM(H40-E40)"
"SUM(H40-E40)"
"SUM(E57-H57)"
"SUM(E57-H57)"
"IF('RA-1'!C3="""","""",'RA-1'!C3)"
"IF('RA-1'!I3="""","""",'RA-1'!I3)"
"SUM(E13-D13)"
"SUM(F13*G13)"
"SUM(H13:H48)"
"IF('RA-1'!C3="""","""",'RA-1'!C3)"
"IF('RA-1'!I3="""","""",'RA-1'!I3)"
"SUM(C11+F11+G11-H11-I11-J11)"
"SUM(B25+D25+F25-G25-H25+I25-J25)"
"SUM(G39+H39-I39-J39)"
"IF('RA-1'!C3="""","""",'RA-1'!C3)"
"IF('RA-1'!I3="""","""",'RA-1'!I3)"
"SUM(C11+F11+G11-H11-I11-J11)"
"SUM(B25+D25+F25-G25-H25+I25-J25)"
"SUM(G39+H39-I39-J39)"
"IF('RA-1'!C3="""","""",'RA-1'!C3)"
"IF('RA-1'!I3="""","""",'RA-1'!I3)"
"SUM(C11+F11+G11-H11-I11-J11)"
"SUM(B25+D25+F25-G25-H25+I25-J25)"
"SUM(G39+H39-I39-J39)"
"SUM(D10:D12)"
"'RA-1'!I25"
"'RA-1'!H42"
"'RA-1'!H59"
"'RA-2'!H49"
"SUM(D13:D18)"
"SUM(D20*D22)"
"SUM(D24,G24,J24)"
"SUM(J26/3)"
"SUM(B8:B18)"
"(B5-B19)"
"B21+B26"
"B30+B32"
"SUM(B5:B11)"
"B31+B32"
"B29+B34"
"1+A4"
"1+A11"
"1+A4"
"1+A11"
"ROUND(+B2*(1+B3),-3)"
"ROUND(+C17*(1+B3),-3)"
"+C34"
"+C17-C18"
"ROUND($B$9+($B$10*C17),-3)"
"+$B$11"
"+$B$12"
"+$B$13"
"SUM(B21:B24)"
"+C19-C24"
"ROUND(C25*$B$14,-3)"
"+B7"
"+C33"
"ROUND(+C17*$B$6,-3)"
"SUM(C30:C31)"
"ROUND($B$4+($B$5*E17),-3)"
"ROUND($B$4+($B$5*B8),-3)"
"+B16"
"+B16"
"+E38+C37"
"+D42+B41"
"ROUND(+B2*(1+B3),-3)"
"ROUND(+C17*(1+B3),-3)"
"+C34"
"+C17-C18"
"ROUND($B$9+($B$10*C17),-3)"
"+$B$11"
"+$B$12"
"+$B$13"
"SUM(B21:B24)"
"+C19-C24"
"ROUND(C25*$B$14,-3)"
"+B7"
"+C33"
"ROUND(+C17*$B$6,-3)"
"SUM(C30:C31)"
"ROUND($B$4+($B$5*E17),-3)"
"ROUND($B$4+($B$5*B8),-3)"
"+B16"
"+B16"
"+E38+C37"
"+D42+B41"
"SUM(C4:C9)"
"D12*60%"
"SUM(C6:C11)"
"SUM(C15:C19)"
"SUM(C22:C30)"
"+B3"
"+F3-G3"
"+D5-D4-B5+C5"
"40*D5+(E5/4)-I5"
"+F4-G4+I5+H5-J5-F5+G5"
"-E5+10*D5"
"+Sheet1!$B$19*B5"
"+C5*Sheet1!$B$20"
"+D5*Sheet1!$B$22*8*20"
"+E5*Sheet1!$B$23"
"+F5*Sheet1!$B$17"
"+G5*Sheet1!$B$18"
"+H5*Sheet1!$B$24"
"I5*Sheet1!$B$16"
"+E10*Sheet1!B23"
"+SUM(B15:I20)"
"SUMPRODUCT(J5:J10,K5:K10)"
"C24-C22"
"+Sheet1!$B$19*Sheet2!B5"
"+C5*Sheet1!$B$20"
"+D5*Sheet1!$B$22*8*20"
"+E5*Sheet1!B23"
"+F5*Sheet1!$B$17"
"+G5*Sheet1!$B$18"
"+H5*Sheet1!$B$24"
"+SUM(B15:H20)"
"+D5-D4-B5+C5"
"40*D5+(E5/4)-I5"
"+F4-G4+I5+H5-J5-F5+G5"
"-E5+10*D5"
"+Sheet1!$B$19*Sheet2!B5"
"+C5*Sheet1!$B$20"
"+D5*Sheet1!$B$22*8*20"
"+E5*Sheet1!$B$23"
"+F5*Sheet1!$B$17"
"+G5*Sheet1!$B$18"
"+H5*Sheet1!$B$24"
"I5*Sheet1!$B$16"
"+E10*Sheet1!B23"
"+SUM(B15:I20)"
"SUM(J5:J10)*31"
"SQRT(_eoq2(C5,C4,C6,C7))"
"+($C$4/A13)*$C$5"
"+(A13/2)*$C$6*($C$7)"
"+C13+B13"
"+A13+$C$9"
"+(A14/2)*$C$6*$C$7"
"SQRT(C3*C7*$G$9/(2*($G$8+H3)))"
"C3/B14"
"B14*($G$8+H3)"
"(C14/2)*C7*$G$9"
"D14+E14"
"SUM(F14:F16)"
"SQRT((C3*C7*G9+C4*C8*G9+C5*C9*G9)/(2*(G8+SUM(H3:H5))))"
"C3/B22"
"B22*($G$8+H3)"
"(C22/2)*C7*$G$9"
"B22"
"B23*(H4)"
"B22"
"C3/C30"
"C30*($G$8+H3)"
"(D30/2)*C7*$G$9"
"$C$30*B31"
"C31*(H4)"
"C30*B32"
"D13"
"VLOOKUP(A18,B$9:C$11,2,TRUE)"
"(A18/2)*B18*(C$5/100)"
"C$4*12*C$3/A18"
"C$4*12*B18"
"C18+E18+D18"
"A18"
"F18"
"A18+D$14"
"((MINA(5000,A16)*C$9)+(MAXA(0,MINA(10000,A16)-5000)*C$10)+(MAXA(0,A16-10000)*C$11))/A16"
"(A16/2)*B16*(C$5)"
"(C$4*12/A16)*C$3"
"C$4*12*B16"
"C16+E16+D16"
"250+A16"
"B5"
"D6"
"MAX(0,360000-60000*D5)"
"B6*(B5-B4)"
"B7+D7"
"B5"
"D7"
"MAX(0,360000-60000*D5)"
"B7*(B5-B4)+IF(B7>0,B6,0)"
"D7*(D5-D4)-IF(D7>0,B6,0)"
"B8+D8"
"B5"
"IF(C6>=E4,E6,E5)"
"C6"
"MAX(0,360000-60000*C5)"
"B6*(B5-B4)"
"B7+C7"
"D3*D4"
"D5*SQRT(D4)"
"+$D$4*$D$3"
"+A16-$D$4*$D$3"
"NORMDIST(A16,$D$9,$D$10,1)"
"$D$6/2+B16"
"D16/$D$3"
"esc(B16,$D$10)"
"($D$6-F16)/$D$6"
"+A16+$D$12"
"NORMDIST(A205,D9,$D$10,1)"
"D3*D5"
"D4*SQRT(D5)"
"NORMSINV(D6)*D10"
"-D3*(1-NORMSDIST(D3/B3))+B3*NORMDIST(D3/B3,0,1,0)"
"NOW()"
"IF($D$13=0,"" "",$D$13)"
"VLOOKUP(E21,dept!B:D,3,FALSE)"
"VLOOKUP(E21,dept!B:D,3,FALSE)"
"VLOOKUP(D34,'program  SubProgram'!B:E,3,FALSE)"
"VLOOKUP(D34,'program  SubProgram'!B:E,3,FALSE)"
"VLOOKUP(D34,'program  SubProgram'!B:E,3,FALSE)"
" NOW()"
"+B5"
"+B11"
"+B5"
"IF(ISNUMBER(B47),+B47+TIME(0,E47,0),""…"")"
"MAX(C17:C47)"
"+D50"
"MAX(D66,C67)"
"SUM(F81:F83)"
"+I51"
"L2"
"L3-N3"
"L3"
"SUM(L2:L6)"
"'Expense Summary'!F2"
"0.15*Q7"
"SUM(T7:X7)"
"28264"
"N9"
"22000-3000"
"L14-N14"
"SUM(L8:L29)"
"'Expense Summary'!$F$3"
"L31"
"L33"
"L34-N34"
"L44-X44"
"SUM(L31:L81)"
"'Expense Summary'!F4"
"SUM(L83:L88)"
"'Expense Summary'!$F$5"
"L99"
"SUM(L90:L107)"
"'Expense Summary'!$F$6"
"SUM(L109:L111)"
"'Expense Summary'!$F$7"
"2958.98+(8745/5)+468+695"
"L114"
"8745/5"
"2793+2436+2995+495+5164+15522+3*1749"
"L123-N123"
"SUM(Q121:Q135)"
"5500+2175+840"
"SUM(L137:L149)"
"'Expense Summary'!$F$9"
"L7+L30+L82+L89+L108+L112+L136+L150"
"L114-2000+L122+L124"
"L119+L123+L125+L126-4500+L127-4500+L128+L129+L131+L132-7000"
"L134+L135"
"L133"
"Q136-29000"
"SUM(E2:E4)"
"SUM(E7:E10)"
"SUM(E13:E18)"
"SUM(E24:E28)"
"E41/4"
"SUM(E38:E44)"
"SUM(E48:E59)"
"E45+E60"
"SUM(E65:E66)"
"Detail!L7"
"Detail!N7"
"Detail!Q7"
"'Pre-1999'!E29"
"Detail!L30"
"Detail!N30"
"Detail!Q30"
"'Pre-1999'!$E$5"
"Detail!L82"
"Detail!N82"
"Detail!Q82"
"'Pre-1999'!$E$61"
"Detail!L89"
"Detail!N89+G5"
"Detail!Q89"
"'Pre-1999'!$E$34"
"Detail!L108"
"Detail!N108"
"Detail!Q108"
"'Pre-1999'!$E$19+450000"
"Detail!L112"
"Detail!N112"
"Detail!Q112"
"'Pre-1999'!$E$36"
"Detail!L136"
"Detail!N136+G8"
"Detail!Q136"
"'Pre-1999'!$E$11"
"Detail!L150"
"Detail!N150"
"Detail!Q150"
"'Pre-1999'!$E$21+74000"
"SUM(B2:B9)"
"IF(K8>L8,0,G8*(1-K8))"
"IF(K8>L8,0,G8*(1-L8))"
"+M8-N8"
"SUM(O8:O32)"
"SUM(P8:P32)"
"+O33+P34"
"B7-C7"
"O36/M36-1"
"AVERAGE(B102,B90,B78,B66,B54)"
"I102/I117-1"
"B18/1000"
"B30/1000"
"B42/1000"
"B54/1000"
"B66/1000"
"B78/1000"
"B90/1000"
"B102/1000"
"AVERAGE(B144:B148)"
"A2+1"
"$E$2"
"$F$2"
"TODAY()-E8"
"'Sched Value'!$C$42"
"'CO Summary'!$C$20"
"'Sched Value'!$D$42"
"'Sched Value'!$E$42"
"SUM(D14:D15)"
"SUM(E14:E16)"
"D17-E9"
"'Sched Value'!$N$42"
"'Sched Value'!$I$42"
"'Sched Value'!$J$42"
"'Sched Value'!$K$42"
"F16*-1"
"SUM(E19:E22)"
"'Sched Value'!$L$42"
"'Sched Value'!$O$42*-1"
"'Sched Value'!$P$42*-1"
"F26-F27"
"E23/E17"
"SUM(D9:D18)"
"SUM(I10:I18)"
"SUM(C9:C18)"
"D19+E19"
"D19+E19"
"C12+D12+E12+F12+G12"
"I12+J12+K12"
"L12/H12"
"L12*0.1"
"SUM(C11:C30)"
"SUM(N12:N30)"
"-G31"
"C33+D33+G33"
"'Article 8'!$G$68"
"'Article 8'!$H$68"
"'Article 8'!$I$68"
"'Article 8'!$M$68"
"'Article 8'!$K$68"
"'Article 8'!$N$68"
"'Article 7'!$G$54"
"'Article 7'!$H$54"
"'Article 7'!$I$54"
"'Article 7'!$M$54"
"'Article 7'!$K$54"
"'Article 7'!$N$54"
"SUM(C31+C33+C35+C37)"
"D37+D35"
"SUM(I31+I35+I37)"
"K31"
"C41+D41"
"L41-I41"
"M41*H41"
"M38"
"H41-L41"
"C38+C41"
"E31"
"ABS(F31)"
"-G33"
"C42"
"SUM(C43+D43+E43)"
"C12*E12"
"G12+H12"
"J12*E12"
"K12-L12"
"I12-K12"
"D24*SUM(G12:G17,G19:G23)"
"SUM(G12:G24)"
"C28*F28"
"F28*J28"
"SUM(G28:G52)"
"G25+G53"
"G12+H12"
"K12-L12"
"I12-K12"
"SUM(G11:G14)"
"F18"
"SUM(L24:L43)"
"L21+L44"
"SUM(G17:G66)"
"G15+G67"
"SUM(J9:J25)"
"F12-G12"
"SUM(F12:F28)"
"CJ6&BA6&DN6&S6&CF6&DJ6&HL6&IS6"
"IF($M6=""2V"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF($M6=""2NV"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF($M6=""3V"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF($M6=""3NV"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF(SUM(N6:Q6)>0,IF(LEFT(L6,5)="" Aero"",E6,0),0)"
"IF(NOT(ISBLANK(M6)),IF($F6=""lbs"","" Aero,""&M6,"" Aero""&""Error""),"""")"
"IF(T6=""X"",IF($F6=""cu ft"",$E6,#VALUE!),0)"
"IF(U6>0,IF(LEFT($L6,LEN(T$5))=T$5,$E6,),0)"
"(IF(ISBLANK(AO6),"""",IF($F6=""cu ft"",$AO$5,$AO$5&""Error"")))&(IF(ISBLANK(AX6),"""",IF($F6=""cu ft"",$AX$5,$AX$5&""Error"")))&(IF(ISBLANK(Z6),"""",IF($F6=""cu ft"",$Z$5,$Z$5&""Error"")))&(IF(ISBLANK(AU6),"""",IF($F6=""cu ft"",$AU$5,$AU$5&""Error"")))&(IF(ISBLANK(W6),"""",IF($F6=""cu ft"",$W$5,$W$5&""Error"")))&(IF(ISBLANK(T6),"""",IF($F6=""cu ft"",$T$5,$T$5&""Error"")))&(IF(ISBLANK(AF6),"""",IF($F6=""cu ft"",$AF$5,$AF$5&""Error"")))&(IF(ISBLANK(AR6),"""",IF($F6=""cu ft"",$AR$5,$AR$5&""Error"")))&(IF(ISBLANK(AI6),"""",IF($F6=""cu ft"",$AI$5,$AI$5&""Error"")))&(IF(ISBLANK(AL6),"""",IF($F6=""cu ft"",$AL$5,$AL$5&""Error"")))&(IF(ISBLANK(AC6),"""",IF($F6=""cu ft"",$AC$5,$AC$5&""Error"")))"
"IF(BB6=""X"",IF($F6=""gal"",$E6,#VALUE!),0)"
"(IF(ISBLANK(BH6),"""",IF($F6=""gal"",$BH$5,$BH$5&""Error"")))&(IF(ISBLANK(BK6),"""",IF($F6=""gal"",$BK$5,$BK$5&""Error"")))&(IF(ISBLANK(BN6),"""",IF($F6=""gal"",$BN$5,$BN$5&""Error"")))&(IF(ISBLANK(BQ6),"""",IF($F6=""gal"",$BQ$5,$BQ$5&""Error"")))&(IF(ISBLANK(BB6),"""",IF($F6=""gal"",$BB$5,$BB$5&""Error"")))&(IF(ISBLANK(BE6),"""",IF($F6=""gal"",$BE$5,$BE$5&""Error"")))&(IF(ISBLANK(BZ6),"""",IF($F6=""gal"",$BZ$5,$BZ$5&""Error"")))&(IF(ISBLANK(CC6),"""",IF($F6=""gal"",$CC$5,$CC$5&""Error"")))&(IF(ISBLANK(BT6),"""",IF($F6=""gal"",$BT$5,$BT$5&""Error"")))&(IF(ISBLANK(BW6),"""",IF($F6=""gal"",$BW$5,$BW$5&""Error"")))"
"IF(CG6=""X"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF(CH6>0,IF(LEFT($L6,LEN(CG$5))=CG$5,$E6,0),0)"
"IF(ISBLANK(CG6),"""",IF($F6=""lbs"",CG$5,CG$5&""Error""))"
"IF($CK6=""I-A In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-B In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-C In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-C Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""II In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""II Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-A In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-B In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF(CL6>0,IF(LEFT($L6,11)="" Flamm/Comb"",$E6,0),0)"
"IF(ISBLANK(CK6),"""",IF($F6=""gal"","" Flamm/Comb,""&CK6,"" Flamm/Comb,Error""))"
"IF(ISBLANK(DK6),"""",IF($F6=""lbs"",DK$5,DK$5&"",Error""))"
"IF(DP6>0,IF(LEFT($L6,11)="" FlammSolid"",$E6,0),0)"
"IF($DR6=""UD"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""UD"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""I"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""I"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""II"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""II"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""III"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""III"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""IV"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""IV"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(DS6>0,IF(LEFT($L6,8)="" OrgPer,"",$E6,0),0)"
"IF($EM6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($EM6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($EM6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($EM6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(EN6>0,IF(LEFT($L6,6)="" Oxid,"",$E6,0),0)"
"IF($FD6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FD6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(FE6>0,IF(LEFT($L6,5)="" Pyro"",$E6,0),0)"
"IF($FI6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=""3D"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=""3D"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=""3N"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=""3N"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(FJ6>0,IF(LEFT($L6,10)="" Unstable,"",$E6,0),0)"
"IF($GD6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($GD6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($GD6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($GD6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($GD6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($GD6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(GE6>0,IF(LEFT($L6,10)="" H2OReact,"",$E6,0),0)"
"IF(GQ6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF(GQ6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(GR6>0,IF(LEFT($L6,11)="" Carcinogen"",$E6,0),0)"
"IF(GW6>0,IF(LEFT($L6,10)="" Corrosive"",$E6,0),0)"
"IF(HB6>0,IF(LEFT($L6,9)="" Hi-Toxic"",$E6,0),0)"
"IF(HG6>0,IF(LEFT($L6,9)="" Irritant"",$E6,0),0)"
"IF(NOT(ISBLANK(HK6)),IF(AND(HK6=""NonSeal-Alpha"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Alpha"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""NonSeal-Beta"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Beta"",$F6=""milliCi""),CONCATENATE(HL$5,HK6), IF(AND(HK6=""NonSeal-Gamma"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Gamma"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),CONCATENATE(HL$5,""Error""))))))),"""")"
"IF($HK6=""NonSeal-Gamma"",IF($F6=""microCi"",$E6,#VALUE!),0)"
"IF($HK6=""Seal-Gamma"",IF($F6=""milliCi"",$E6,#VALUE!),0)"
"IF($HK6=""NonSeal-Beta"",IF($F6=""microCi"",$E6,#VALUE!),0)"
"IF($HK6=""Seal-Beta"",IF($F6=""milliCi"",$E6,#VALUE!),0)"
"IF($HK6=""NonSeal-Alpha"",IF($F6=""microCi"",$E6,#VALUE!),0)"
"IF($HK6=""Seal-Alpha"",IF($F6=""milliCi"",$E6,#VALUE!),0)"
"IF(HM6>0,IF(LEFT($L6,LEN($HL$5))=$HL$5,$E6,0),0)"
"IF(HZ6>0,IF(LEFT($L6,11)="" Sensitizer"",$E6,0),0)"
"IF(IE6>0,IF(LEFT($L6,6)="" Toxic"",$E6,0),0)"
"IF(IJ6>0,IF(LEFT($L6,15)="" OtherHealthHaz"",$E6,0),0)"
"(IF(DR6=""UD"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,UD"","" OrgPer,Error""),""""))&(IF(DR6=""I"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,I"","" OrgPer,Error""),""""))&(IF(FI6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,4"","" Unstable,Error""),""""))&(IF(FI6=""3D"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3D"","" Unstable,Error""),""""))&(IF(HA6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Hi-Toxic"","" Hi-Toxic,Error""),""""))&(IF(FD6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Pyro"","" Pyro,Error""),""""))&(IF(DR6=""II"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,II"","" OrgPer,Error""),""""))&(IF(GD6=3,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,3"","" H2OReact,Error""),""""))&(IF(DR6=""III"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,III"","" OrgPer,Error""),""""))&(IF(EM6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,4"","" Oxid,Error""),""""))&(IF(EM6=3,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,3"","" Oxid,Error""),""""))"
"(IF(FI6=""3N"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3N"","" Unstable,Error""),""""))&(IF(DR6=""IV"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,IV"","" OrgPer,Error""),""""))&(IF(FI6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,2"","" Unstable,Error""),""""))&(IF(GD6=2,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,2"","" H2OReact,Error""),""""))"
"(IF(FI6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,1"","" Unstable,Error""),""""))&(IF(GD6=1,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,1"","" H2OReact,Error""),""""))&(IF(EM6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,2"","" Oxid,Error""),""""))"
"(IF(ID6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Toxic"","" Toxic,Error""),""""))&(IF(EM6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,1"","" Oxid,Error""),""""))&(IF(GV6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Corrosive"","" Corrosive,Error""),""""))"
"(IF(GQ6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Carcinogen"","" Carcinogen,Error""),""""))&(IF(II6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" OtherHealthHaz"","" OtherHealthHaz,Error""),""""))&(IF(DO6=""X"",IF(F6=""lbs"","" FlammSolid"","" FlammSolid,Error""),""""))&(IF(HF6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Irritant"","" Irritant,Error""),""""))&(IF(HY6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Sensitizer"","" Sensitizer,Error""),""""))"
"IN6&IO6&IP6&IQ6&IR6"
"SUM(N6:N55)"
"SUM(FL6:FL55)+FN56"
"SUM(IN6:IV55)"
"'Chemical Inventory'!C1"
"'Chemical Inventory'!Q56"
"'Chemical Inventory'!P56"
"'Chemical Inventory'!O56"
"'Chemical Inventory'!N56"
"'Chemical Inventory'!BI56"
"'Chemical Inventory'!BL56"
"'Chemical Inventory'!CA56"
"'Chemical Inventory'!CD56"
"'Chemical Inventory'!CH56"
"'Chemical Inventory'!DP56"
"'Chemical Inventory'!X56"
"'Chemical Inventory'!DL56"
"'Chemical Inventory'!CL56"
"'Chemical Inventory'!CM56"
"'Chemical Inventory'!CN56"
"'Chemical Inventory'!CO56"
"'Chemical Inventory'!CP56"
"'Chemical Inventory'!CQ56"
"'Chemical Inventory'!CR56"
"'Chemical Inventory'!CS56"
"'Chemical Inventory'!CT56"
"'Chemical Inventory'!CU56"
"'Chemical Inventory'!CV56"
"'Chemical Inventory'!CW56"
"'Chemical Inventory'!DT56"
"'Chemical Inventory'!DS56"
"'Chemical Inventory'!DV56"
"'Chemical Inventory'!DU56"
"'Chemical Inventory'!DX56"
"'Chemical Inventory'!DW56"
"'Chemical Inventory'!DZ56"
"'Chemical Inventory'!DY56"
"'Chemical Inventory'!EB56"
"'Chemical Inventory'!EA56"
"'Chemical Inventory'!EO56"
"'Chemical Inventory'!EN56"
"'Chemical Inventory'!EQ56"
"'Chemical Inventory'!EP56"
"'Chemical Inventory'!ES56"
"'Chemical Inventory'!ER56"
"'Chemical Inventory'!EU56"
"'Chemical Inventory'!ET56"
"'Chemical Inventory'!AM56"
"'Chemical Inventory'!FF56"
"'Chemical Inventory'!FE56"
"'Chemical Inventory'!AP56"
"'Chemical Inventory'!FK56"
"'Chemical Inventory'!FJ56"
"'Chemical Inventory'!FM56"
"'Chemical Inventory'!FL56"
"'Chemical Inventory'!FO56"
"'Chemical Inventory'!FN56"
"'Chemical Inventory'!FQ56"
"'Chemical Inventory'!FP56"
"'Chemical Inventory'!FS56"
"'Chemical Inventory'!FR56"
"'Chemical Inventory'!AY56"
"'Chemical Inventory'!GF56"
"'Chemical Inventory'!GE56"
"'Chemical Inventory'!GH56"
"'Chemical Inventory'!GG56"
"'Chemical Inventory'!GJ56"
"'Chemical Inventory'!GI56"
"'Chemical Inventory'!GS56"
"'Chemical Inventory'!GR56"
"'Chemical Inventory'!AD56"
"'Chemical Inventory'!GX56"
"'Chemical Inventory'!GW56"
"'Chemical Inventory'!U56"
"'Chemical Inventory'!BC56"
"'Chemical Inventory'!BF56"
"'Chemical Inventory'!BU56"
"'Chemical Inventory'!BX56"
"'Chemical Inventory'!HC56"
"'Chemical Inventory'!HB56"
"'Chemical Inventory'!AA56"
"'Chemical Inventory'!BO56"
"'Chemical Inventory'!BR56"
"'Chemical Inventory'!HH56"
"'Chemical Inventory'!HG56"
"'Chemical Inventory'!AG56"
"'Chemical Inventory'!IA56"
"'Chemical Inventory'!HZ56"
"'Chemical Inventory'!AS56"
"'Chemical Inventory'!IK56"
"'Chemical Inventory'!IJ56"
"'Chemical Inventory'!AJ56"
"'Chemical Inventory'!IF56"
"'Chemical Inventory'!IE56"
"'Chemical Inventory'!AV56"
"'Chemical Inventory'!HQ56"
"'Chemical Inventory'!HO56"
"'Chemical Inventory'!HM56"
"'Chemical Inventory'!HR56"
"'Chemical Inventory'!HP56"
"'Chemical Inventory'!HN56"
"'Chemical Inventory'!C1"
"'Chemical Inventory'!C2"
"A2"
"'Chemical Inventory'!CI56"
"D13"
"IF(E13<1,0,IF(E13<11,125,IF(E13<51,175,IF(E13<101,225,IF(E13<201,275,IF(E13<501,400,700))))))"
"'Chemical Inventory'!AQ56"
"D17/10"
"'Chemical Inventory'!AZ56"
"'Chemical Inventory'!AB56"
"'Chemical Inventory'!AW56"
"'Chemical Inventory'!Y56"
"D21/200"
"'Chemical Inventory'!V56"
"'Chemical Inventory'!AH56"
"'Chemical Inventory'!AT56"
"'Chemical Inventory'!AK56"
"D25/650"
"'Chemical Inventory'!AN56"
"D26/504"
"'Chemical Inventory'!AE56"
"D27/6000"
"SUM(E17:E27)"
"'Chemical Inventory'!DM56"
"IF(E32<1,0,IF(E32<101,100,IF(E32<301,150,IF(E32<501,200,250))))"
"'Chemical Inventory'!R56"
"IF(E36>500,100,0)"
"'Chemical Inventory'!BJ56"
"'Chemical Inventory'!BM56"
"'Chemical Inventory'!BP56"
"'Chemical Inventory'!BS56"
"'Chemical Inventory'!BD56"
"'Chemical Inventory'!BG56"
"'Chemical Inventory'!CB56"
"D46/50"
"'Chemical Inventory'!CE56"
"'Chemical Inventory'!BV56"
"D48/60"
"'Chemical Inventory'!BY56"
"D49/500"
"SUM(E40:E49)"
"'Chemical Inventory'!CX56"
"D54/30"
"'Chemical Inventory'!CY56"
"'Chemical Inventory'!CZ56"
"'Chemical Inventory'!DA56"
"D57/120"
"'Chemical Inventory'!DB56"
"'Chemical Inventory'!DC56"
"'Chemical Inventory'!DD56"
"'Chemical Inventory'!DE56"
"'Chemical Inventory'!DF56"
"'Chemical Inventory'!DG56"
"'Chemical Inventory'!DH56"
"D64/1000"
"'Chemical Inventory'!DI56"
"SUM(E54:E65)"
"'Chemical Inventory'!HS56+'Chemical Inventory'!HU56+'Chemical Inventory'!HW56"
"'Chemical Inventory'!HT56+'Chemical Inventory'!HV56+'Chemical Inventory'!HX56"
"SUM(E70:E71)"
"'Chemical Inventory'!EC56"
"C76+D76/10"
"'Chemical Inventory'!EE56"
"'Chemical Inventory'!FT56"
"'Chemical Inventory'!FV56"
"'Chemical Inventory'!HD56"
"C80/1+D80/10"
"'Chemical Inventory'!FG56"
"'Chemical Inventory'!EG56"
"'Chemical Inventory'!GK56"
"'Chemical Inventory'!EI56"
"'Chemical Inventory'!EV56"
"'Chemical Inventory'!EX56"
"'Chemical Inventory'!FX56"
"'Chemical Inventory'!EK56"
"C88/2+D88/20"
"'Chemical Inventory'!FZ56"
"C89/5+D89/50"
"'Chemical Inventory'!GM56"
"'Chemical Inventory'!GB56"
"C91/10+D91/100"
"'Chemical Inventory'!GO56"
"'Chemical Inventory'!EZ56"
"'Chemical Inventory'!IG56"
"'Chemical Inventory'!FB56"
"C95/55+D95/500"
"'Chemical Inventory'!GY56"
"'Chemical Inventory'!GT56"
"'Chemical Inventory'!IL56"
"'Chemical Inventory'!DQ56"
"D99/100"
"'Chemical Inventory'!HI56"
"'Chemical Inventory'!IB56"
"SUM(E76:E101)"
"E37+E73+E33+E103+E67+E14+E51+E29"
"+$H$11*H12"
"+$H$11*H12"
"+$H$11*H12"
"+$E$14*(1.1/1000)*(1+H14)"
"+$E$14*1.1/1000"
"+$E$14*(1.1/1000)*(1-H14)"
"+$E$16*0.24*(1+$H$16)"
"+$E$16*0.24"
"+$E$16*0.24*(1-$H$16)"
"+$E$17*0.24*(1+$H$17)"
"+$E$17*0.24"
"+$E$17*0.24*(1-$H$17)"
"+$E$18*0.13*(1+$H$18)"
"+$E$18*0.13"
"+$E$18*0.13*(1-$H$18)"
"+$E$19*(15/2000)*(1+$H$19)"
"+$E$19*(15/2000)"
"+$E$19*(15/2000)*(1-$H$19)"
"+(1+H20)*20"
"+(1-H20)*20"
"+$H$21*130"
"+$H$22*130"
"+L94*1.15"
"+L113*1.15"
"+L132*1.15"
"+N94"
"+N113"
"+N132"
"(SUM(J14:J25)-J21-J22)*$H$26*($F$26/12)"
"SUM(J14:J28)"
"+J29/130"
"+E33*H33"
"+F33*H33"
"+G33*H33"
"+G97"
"+G116"
"+G135"
"F36*J11"
"+G36*K11"
"SUM(J33:J37)"
"+J29+J38"
"+J11-J29"
"+J11-J40"
"+J44+J36+J33"
"+J45*J8"
"+K8*K45"
"0.13*O82*N96"
"0.26*O82"
"+C83*H83"
"+C83*H83"
"1.1*O83*N96"
"0.34*O83"
"0.6*O84*N96"
"0.25*O84"
"0.5*O85*N96"
"1.37*O85"
"0.1*O86*N96"
"0.14*O86"
"0.45*O87*N96"
"0.24*O87"
"1.6*O88*N96"
"7.8*O88"
"0.6*O89*N96"
"0.42*C89"
"1.94*O90"
"2.28*O91"
"3.84*O92"
"+H93*C93"
"+H93*C93"
"0.1*O93*N96"
"0.05*O93"
"SUM(J82:K93)"
"SUM(J82:K93)"
"SUM(L82:L93)"
"+G95*J94"
"+G96/J8"
"9400*C101"
"9400*C101"
"+M101*O101*$N$115"
"1.03*O102"
"1.47*O104"
"0.11*O105"
"4.13*O107"
"0.21*C108"
"1.14*O110"
"SUM(M102:M111)"
"+G115/K8"
"+M120*O120*$N$134"
"0.44*O121"
"0.18*O122"
"2.23*O123"
"0.23*O125"
"3.77*O126"
"0.49*O128"
"1.2*C129"
"2.24*O130"
"SUM(#REF!)"
"+G134/L8"
"+$H$11*H12"
"+$H$11*H12"
"+$H$11*H12"
"+$E$14*(1.1/1000)*(1+H14)"
"+$E$14*1.1/1000"
"+$E$14*(1.1/1000)*(1-H14)"
"+$E16*0.24*(1+H16)"
"+$E16*0.24"
"+$E16*0.24*(1-H16)"
"+$E18*0.13*(1+H18)"
"+$E18*0.13"
"+$E18*0.13*(1-H18)"
"+$E19*(15/2000)*(1+H19)"
"+$E19*15/2000"
"+$E19*(15/2000)*(1-H19)"
"+(1+H20)*32"
"+(1-H20)*32"
"+$H$21*130"
"+$H$22*130"
"+L97*N99*1.15"
"+L112*N114*1.15"
"+L127*N129*1.15"
"+N97"
"+N112"
"+N127"
"(SUM(J14:J25)-J21-J22)*$H$26*($F$26/12)"
"SUM(J14:J28)"
"+J29/130"
"+E33*H33"
"+F33*H33"
"+G33*H33"
"+G100"
"+G115"
"+G130"
"+F36*J11"
"SUM(J33:J37)"
"+J29+J38"
"+J11-J29"
"+J11-J40"
"+J44+J33+J36"
"+L44+L36+L33"
"+J45*J8"
"+K8*K45"
"0.13*O88*N99"
"0.26*O88"
"+C89*H89"
"+C89*H89"
"0.5*O89*N99"
"2*O89"
"0.1*O90*N99"
"0.14*O90"
"1.6*O91*N99"
"7.8*O91"
"0.6*O92*N99"
"0.84*O92"
"1.94*O93"
"2.28*O94"
"0*O95"
"+H96*C96"
"+H96*C96"
"0.05*O96"
"SUM(J88:J96)"
"SUM(J88:J96)"
"+G98*J97"
"+G99/J8"
"2.37*O104"
"0.11*O105"
"4.13*O106"
"0.42*O107"
"1.14*O109"
"3.84*O110"
"SUM(M104:M110)"
"+G114/K8"
"4.12*O119"
"3.77*O121"
"0.23*O122"
"0.49*O123"
"1.2*O124"
"2.24*O125"
"+G129/L8"
"SUM(B8:B9)"
"-B12"
"-B19*0.4"
"+D6"
"-B11"
"+C8*D8"
"+C10"
"+K8/I8"
"+C14"
"SUM(C8:C9)"
"-I10-SUM(C17:C18)"
"+I$8"
"+I10"
"+I$9"
"-I11"
"+D27"
"+I$11"
"-E29"
"+C37+E37"
"SUM(C37:C40)"
"-E47"
"+F39"
"+D39"
"+D53"
"+I8"
"+C17"
"+D71"
"-E72"
"+C55"
"+C18"
"-E79"
"+C13"
"SUM(F72:F76)"
"-E89"
"+D89"
"-E107"
"+F90"
"+B12"
"+E94"
"+B98"
"+B13"
"-E115"
"+B12"
"-E132"
"-E122"
"+D122"
"+E117"
"+E127"
"+B121"
"+F121"
"+B13"
"SUM(B20:B21)"
"+B22"
"-B22*0.4"
"+B20"
"+B25"
"SUM(B32:B34)"
"6000*10"
"-92750-B21"
"+B22/B20"
"+B47/B45"
"SUM(E7:E11)"
"SUM(F12:F20)"
"SUM(E26:E29)"
"SUM(E33:E34)"
"SUM(F30:F35)"
"+F21-F36"
"SUM(F36:F39)"
"+$D$9*E10%"
"+H10/$H$9%"
"+$D$9*E11%"
"+$D$9*E12%"
"+$D$9*E13%"
"+$D$9*E14%"
"+$D$9*E15%"
"+$D$9*E16%"
"+$D$9*E17%"
"SUM(E10:E17)"
"+$D$9*E21%"
"+J21"
"+$D$9*E22%"
"+$D$9*E23%"
"(H23/$H$9)*100"
"+$D$9*E24%"
"+$D$9*E25%"
"($H25/$H$9)*100"
"+$D$9*E26%"
"+$D$9*E27%"
"($H$27/$H$9)*100"
"+$D$9*E28%"
"+H21-H28"
"(I28/$H$9)*100"
"SUM(C21:C27)-C28"
"+$D$9*E31%"
"($H$31/$H$9)*100"
"+$D$9*E32%"
"($H$32/$H$9)*100"
"+$D$9*E33%"
"+$D$9*E34%"
"+$D$9*E35%"
"+$D$9*E36%"
"($H$36/$H$9)*100"
"+$D$9*E37%"
"+$D$9*E38%"
"($H$38/$H$9)*100"
"+$D$9*E39%"
"($H$39/$H$9)*100"
"SUM(C29:D40)"
"SUM(J29:K39)"
"+E9-E41"
"+J9-K41"
"+$D$9*E47%"
"($H$47/$H$9)*100"
"+$D$9*E48%"
"($H$48/$H$9)*100"
"+$D$9*E49%"
"+$D$9*E50%"
"($H$50/$H$9)*100"
"+$D$9*E51%"
"($H$51/$H$9)*100"
"+$D$9*E52%"
"($H$52/$H$9)*100"
"+$D$9*E53%"
"SUM(C47:C53)"
"SUM(E47:E54)"
"+$D$9*E57%"
"($H$57/$H$9)*100"
"+$D$9*E58%"
"($H$58/$H$9)*100"
"+$D$9*E59%"
"($H$59/$H$9)*100"
"+$D$9*E60%"
"+$D$9*E61%"
"+$D$9*E62%"
"+$D$9*E63%"
"SUM(C57:C63)"
"+$D$9*E66%"
"($H$66/$H$9)*100"
"+$D$9*E67%"
"($H$67/$H$9)*100"
"+$D$9*E68%"
"+$D$9*E69%"
"+$D$9*E70%"
"+$D$9*E71%"
"($H$71/$H$9)*100"
"+$D$9*E72%"
"($H$72/$H$9)*100"
"+$D$9*E73%"
"+$D$9*E74%"
"($H$74/$H$9)*100"
"+$D$9*E75%"
"($H$75/$H$9)*100"
"+$D$9*E76%"
"($H$76/$H$9)*100"
"+$D$9*E77%"
"($H$77/$H$9)*100"
"SUM(C66:C78)"
"SUM(H66:H77)"
"+$D$9*E81%"
"+$D$9*E82%"
"SUM(E81:E82)"
"($H$82/$H$9)*100"
"SUM(C47:C82)"
"SUM(F55:F83)"
"+$D$9*F86%"
"+F44-F84"
"+H9*K86%"
"+K44-K84"
"SUM(J21:J86)"
"+'Balance Sheet'!$F$12/'Balance Sheet'!$F$30"
"+'Balance Sheet'!$E$29/('Balance Sheet'!$F$39+'Balance Sheet'!$E$29)"
"+'Balance Sheet'!$F$36/'Balance Sheet'!$F$39"
"+'Current Profit & Loss sheet'!$I$86/'Current Profit & Loss sheet'!$H$9"
"+'Current Profit & Loss sheet'!$H$9/'Balance Sheet'!$F$21"
"+C17*C18"
"+'Balance Sheet'!$F$21/'Balance Sheet'!$F$39"
"+'Current Profit & Loss sheet'!$I$86*2"
"+'Current Profit & Loss sheet'!$I$86*3"
"+'Work out income required'!$D$6/('Current Profit & Loss sheet'!$K$44-'Work out income required'!$C$7)*100"
"+J30/'Current Profit & Loss sheet'!$H$9%"
"+'Current Profit & Loss sheet'!$H$9"
"SUM(G6:G9)"
"+G5/D5%"
"+'Current Profit & Loss sheet'!$M$87"
"+$D$5*C6%"
"+D6"
"+D5"
"+D6"
"+D7"
"+C20"
"+C21"
"SUM(L6:O6)"
"+'Current Profit & Loss sheet'!$N$87-(C8+C9)"
"+$D$5*C7%"
"+P6"
"+L6"
"+K7*$C$7%"
"+'Current Profit & Loss sheet'!$N$77"
"+$D$5*C8%"
"+C20"
"+'Current Profit & Loss sheet'!$N$86"
"+$D$5*C9%"
"+D10/D5%"
"+'Current Profit & Loss sheet'!$H$31"
"+K15"
"(C14/$D$5)*100"
"+C14*$H$23"
"+G14/(A14*A27)"
"+G15/(A15*A27)"
"+G16/(A16*A27)"
"+G17/(A17*A27)"
"+G18/(A18*A27)"
"SUM(C14:C18)"
"+D10-C19"
"+G20/(A20*A27)"
"SUM(G14:G20)"
"SUM(C19:C21)"
"+D8+D10"
"+'Current Profit & Loss sheet'!$J$31+'Current Profit & Loss sheet'!$J$93+'Current Profit & Loss sheet'!$J$77"
"+C20+C19"
"+G12/G23"
"100/H23"
"+D22-D23"
"SUM(A14:A20)"
"+A27*A26"
"+G21/A28"
"+A27"
"+'Current Profit & Loss sheet'!$H$9"
"+'Work out income required'!$D$6"
"+'Work out income required'!$D$7"
"+'Work out income required'!$D$8"
"+'Work out income required'!$D$9"
"+'Work out income required'!$H$5"
"+'Work out income required'!$G$12"
"+'Work out income required'!$B$14"
"+'Work out income required'!$G$14"
"+'Work out income required'!$H$14"
"+'Work out income required'!$B$15"
"+'Work out income required'!$G$15"
"+'Work out income required'!$H$15"
"+'Work out income required'!$B$16"
"+'Work out income required'!$G$16"
"+'Work out income required'!$H$16"
"+'Work out income required'!$B$17"
"+'Work out income required'!$G$17"
"+'Work out income required'!$H$17"
"+'Work out income required'!$B$18"
"+'Work out income required'!$C$18"
"+'Work out income required'!$H$18"
"+'Work out income required'!$G$20"
"+'Work out income required'!$H$20"
"+'Work out income required'!$G$28"
"+'Current Profit & Loss sheet'!$H$9"
"+'Work out income required'!$G$12"
"+'Current Profit & Loss sheet'!$H$10"
"+$G$6*I7%"
"+'Current Profit & Loss sheet'!$J$10"
"+'Current Profit & Loss sheet'!$H$11"
"+$G$6*I8%"
"+'Current Profit & Loss sheet'!$J$11"
"+'Current Profit & Loss sheet'!$H$12"
"+$G$6*I9%"
"+'Current Profit & Loss sheet'!$J$12"
"+'Current Profit & Loss sheet'!$H$13"
"+$G$6*I10%"
"+'Current Profit & Loss sheet'!$J$13"
"+'Current Profit & Loss sheet'!$H$14"
"+$G$6*I11%"
"+'Current Profit & Loss sheet'!$J$14"
"+'Current Profit & Loss sheet'!$H$15"
"+$G$6*I12%"
"+'Current Profit & Loss sheet'!$J$15"
"+'Current Profit & Loss sheet'!$H$16"
"+$G$6*I13%"
"+'Current Profit & Loss sheet'!$J$16"
"+'Current Profit & Loss sheet'!$B$17"
"+'Current Profit & Loss sheet'!$H$17"
"+$G$6*I14%"
"+'Current Profit & Loss sheet'!$J$17"
"SUM(I7:I14)"
"+'Current Profit & Loss sheet'!$H$21"
"+B18"
"+'Current Profit & Loss sheet'!$H$22"
"+$G$6*I19%"
"+'Current Profit & Loss sheet'!$J$22"
"+I19"
"+'Current Profit & Loss sheet'!$H$23"
"+$G$6*I20%"
"+'Current Profit & Loss sheet'!$J$23"
"+'Current Profit & Loss sheet'!$H$24"
"+$G$6*I21%"
"+'Current Profit & Loss sheet'!$J$24"
"+'Current Profit & Loss sheet'!$H$25"
"+$G$6*I22%"
"+'Current Profit & Loss sheet'!$J$25"
"+'Current Profit & Loss sheet'!$H$26"
"+G23/$G$6%"
"+I23"
"+'Current Profit & Loss sheet'!$H$27"
"+$G$6*I24%"
"+'Current Profit & Loss sheet'!$J$27"
"+'Current Profit & Loss sheet'!$H$28"
"+G18-G25"
"+H25/$G$6%"
"+'Current Profit & Loss sheet'!$D$29"
"SUM(G19:G24)+H25"
"+'Current Profit & Loss sheet'!$H$31"
"+'Current Profit & Loss sheet'!$H$32"
"+$G$6*I29%"
"+'Current Profit & Loss sheet'!$J$32"
"+'Current Profit & Loss sheet'!$H$33"
"+$G$6*I30%"
"+'Current Profit & Loss sheet'!$J$33"
"+'Current Profit & Loss sheet'!$H$34"
"+$G$6*I31%"
"+'Current Profit & Loss sheet'!$J$34"
"+'Current Profit & Loss sheet'!$H$35"
"+$G$6*I32%"
"+'Current Profit & Loss sheet'!$J$35"
"+'Current Profit & Loss sheet'!$H$36"
"+'Current Profit & Loss sheet'!$H$37"
"+'Current Profit & Loss sheet'!$H$38"
"+'Current Profit & Loss sheet'!$H$39"
"+'Current Profit & Loss sheet'!$D$41"
"SUM(G28:G37)"
"SUM(I26:J37)"
"+'Current Profit & Loss sheet'!$F$44"
"+I6-J38"
"+'Current Profit & Loss sheet'!$H$47"
"+'Current Profit & Loss sheet'!$H$48"
"+'Current Profit & Loss sheet'!$H$49"
"+'Current Profit & Loss sheet'!$H$50"
"+'Current Profit & Loss sheet'!$H$51"
"+'Current Profit & Loss sheet'!$H$52"
"+'Current Profit & Loss sheet'!$H$53"
"+'Current Profit & Loss sheet'!$D$55"
"SUM(G44:G51)"
"+'Current Profit & Loss sheet'!$H$57"
"+$G$6*I54%"
"+'Current Profit & Loss sheet'!$J$57"
"+'Current Profit & Loss sheet'!$H$58"
"+'Current Profit & Loss sheet'!$H$59"
"+'Current Profit & Loss sheet'!$H$60"
"+'Current Profit & Loss sheet'!$H$61"
"+'Current Profit & Loss sheet'!$H$62"
"+'Current Profit & Loss sheet'!$H$63"
"+'Current Profit & Loss sheet'!$D$64"
"SUM(G54:G60)"
"+'Current Profit & Loss sheet'!$H$66"
"+'Current Profit & Loss sheet'!$H$67"
"+'Current Profit & Loss sheet'!$H$68"
"+'Current Profit & Loss sheet'!$H$69"
"+'Current Profit & Loss sheet'!$H$70"
"+'Current Profit & Loss sheet'!$H$71"
"+'Current Profit & Loss sheet'!$H$72"
"+'Current Profit & Loss sheet'!$H$73"
"+'Current Profit & Loss sheet'!$H$74"
"+'Current Profit & Loss sheet'!$H$75"
"+'Current Profit & Loss sheet'!$H$76"
"+'Current Profit & Loss sheet'!$H$77"
"+'Work out income required'!$C$20"
"+'Current Profit & Loss sheet'!$D$79"
"SUM(G63:G74)"
"+'Current Profit & Loss sheet'!$H$81"
"+'Current Profit & Loss sheet'!$H$82"
"+'Current Profit & Loss sheet'!$D$84"
"SUM(G44:G79)"
"+'Current Profit & Loss sheet'!$D$86"
"+G6*I83%"
"+J41-J81"
"SUM(I19:I83)"
"SUM(L18:L83)"
"SUM(L84:M84)"
"+'Work out income required'!$A$27"
"'Work out income required'!$G$28*M2"
"+N2*R15"
"SUM(B5:L5)"
"P5*O5"
"P5*M5"
"+(Q5/$Q$14)*100"
"+'Work out income required'!$G$12*S5%"
"+'Work out income required'!$G$12*S6%"
"+'Work out income required'!$G$12*S7%"
"+'Work out income required'!$G$12*S8%"
"+'Work out income required'!$G$12*S9%"
"+'Work out income required'!$G$12*S10%"
"+'Work out income required'!$G$12*S11%"
"SUM(T5:T11)"
"+T5/N5"
"SUM(Q5:Q11)"
"+'Work out income required'!$A$28"
"+(T7/N7)"
"+R14/R15%"
"+R15-R14"
"+S20*N5"
"+T21/N6"
"+T12-T20"
"SUM(T20:T21)"
"+N2/R16%"
"+M23*R14"
"+R16"
"+'Work out income required'!$A$27"
"+'Work out income required'!$H$28"
"+'Work out income required'!$G$28"
"+'Time Sheet'!$M$5"
"+I3*H4"
"+'Time Sheet'!$M$6"
"+I3*H5"
"+(D4+E4)/36"
"+(D5+E5)/10"
"+(D5+E5)/12"
"+(D5+E5)/15"
"+(D5+E5)/16"
"+(D5*2)+(E5*2)+(D9*30)"
"+(E20+F20)+(E18*2)"
"+I18*J19"
"+I18+I17"
"+J19*I19"
"SUM(K19:K23)"
"+K24/K18"
"+(E20+F20)*K25"
"+(J26+(J27*2))*J19"
"+E18*K25"
"+(#REF!+#REF!)*#REF!"
"((C33+D33)*E33)+((C33+F33)*G33)"
"H33*#REF!"
"+#REF!*#REF!"
"+((#REF!*12)/16)*#REF!"
"+M34-M35"
"+'The New Profit & Loss Sheet'!$E$4-#REF!"
"SUM(I33:I39)"
"SUM(I33:I38)"
"+M40*#REF!"
"+#REF!"
"+S42+R42"
"+'Work out income required'!$A$27"
"+INT(B5/36)"
"+B6*36"
"+B7*B6"
"+B8*B6"
"+B9"
"+(B11*B10)*2"
"+B14*B15"
"+INT((C6/8)*85%)"
"SUM(B19:L19)"
"+M15*#REF!"
"SUM(C6:C15)"
"+C16+N15+200"
"+J15:J16+N15"
"C23*B23"
"+(C23*B23)/(E22*B23)"
"C23/16"
"#REF!*B23"
"B23"
"+(C24*B24)/(E22*B24)"
"SUM(E23:E24)"
"H2-H1"
"BC331"
"people!C21"
"people!C22"
"people!C23"
"people!C24"
"people!C25"
"people!C26"
"people!C27"
"people!C28"
"people!C29"
"people!C30"
"people!C31"
"people!C32"
"people!C33"
"people!C34"
"people!C35"
"people!C47"
"people!C48"
"people!C49"
"people!C50"
"people!C51"
"people!C52"
"people!C53"
"people!C54"
"people!C55"
"people!C56"
"people!C68"
"people!C69"
"people!C70"
"people!C71"
"people!C72"
"people!C73"
"people!C74"
"people!C75"
"people!C76"
"people!C77"
"people!C89"
"people!C90"
"people!C91"
"people!C92"
"people!C93"
"people!C94"
"people!C95"
"people!C96"
"people!C97"
"people!C98"
"people!C99"
"people!C100"
"people!C101"
"people!C102"
"people!C103"
"people!A21"
"people!A22"
"people!A23"
"people!A24"
"people!A25"
"people!A26"
"people!A27"
"people!A28"
"people!A29"
"people!A30"
"people!A31"
"people!A32"
"people!A33"
"people!A34"
"people!A35"
"people!A47"
"people!A48"
"people!A49"
"people!A50"
"people!A51"
"people!A52"
"people!A53"
"people!A54"
"people!A55"
"people!A56"
"people!A68"
"people!A69"
"people!A70"
"people!A71"
"people!A72"
"people!A73"
"people!A74"
"people!A75"
"people!A76"
"people!A77"
"people!A89"
"people!A90"
"people!A91"
"people!A92"
"people!A93"
"people!A94"
"people!A95"
"people!A96"
"people!A97"
"people!A98"
"people!A99"
"people!A100"
"people!A101"
"people!A102"
"people!A103"
"SUM(D3:BA3)"
"BB3*C3"
"SUM(C3:C330)"
"questions!B1"
"IF(C29<250,5,IF(C29>500,3,4))"
"C29*G29*A29"
"A31*G31"
"A32*G32"
"SUM(J29:J49)"
"J51"
"SUM(H32:H49)"
"H56"
"J51-J56"
"J58"
"B62*F62"
"H62*F64"
"H62+H64"
"J12*K12"
"SUM(L12:L28)"
"((35.25+(1.58 * $B$12))+(0.9*$B$13)+(0.11*$B$14)+2.65*($B$15-32)*0.5555)/8.34"
"$B$18*$B$9"
"$B$24*$B$27"
"$B$33*$B$34"
"$B$37*$B$38"
"$B$41*$B$42"
"$B$45*$B$46"
"$B$49*$B$50"
"$B$53*$B$54"
"$B$57*$B$58"
"$B$35+$B$39+$B$43+$B$47+$B$51+$B$55+$B$59"
"$B$19+$B$28+$B$61"
"SUM(B70:B83)"
"$D$65+$D$87"
"$B$65+$B$87"
"$B$93/0.9"
"$B$93/0.8"
"$B$93/0.7"
"INDEX([1]wcxto_acc_unw_N!$A$1:$HW$16,MATCH($B40, [1]wcxto_acc_unw_N!$A$1:$A$16,0),MATCH(E$1, [1]wcxto_acc_unw_N!$A$1:$HW$1,0))"
"SUM(E22:G22)"
"E22-E23-E24+E25"
"SUM(B21:B27)"
"B31+C31"
"SUM(B31:B34)"
"C38*E38/100"
"'Dairy Description'!A1"
"B10*D10"
"SUM(B10:B12)"
"B22+B23"
"B13+B19+B24"
"B29+D29+F29-H29"
"F11"
"F34+F35-F36-F37+F38-F39"
"L34-H40"
"'Dairy Description'!A1"
"B10*C10"
"SUM(D10:D15)"
"H20-D20"
"SUM(D20:D38)"
"'Dairy Description'!A1"
"C10-B10"
"D10"
"SUM(B10:B18)"
"'Dairy Description'!A1"
"Receivables!F10"
"B9+D9"
"(Livestock!L10-Livestock!F10)+(Livestock!L12-Livestock!F12)"
"SUM(B10:D10)"
"(Livestock!L19-Livestock!F19)"
"B11+C11+D11"
"Livestock!L24-Livestock!F24"
"'Feed and Supply'!I20"
"SUM(B9:B21)"
"'Dairy Description'!A1"
"C10-B10"
"SUM(B10:B21)"
"SUM(F10:F49)"
"'Dairy Description'!A1"
"C10-B10"
"SUM(B10:B50)"
"'Dairy Description'!A1"
"'Prepaid Expenses'!D10"
"Payables!F10"
"B11-C11+D11"
"'Feed and Supply'!I22+'Prepaid Expenses'!D14"
"'Feed and Supply'!I34+'Prepaid Expenses'!D19"
"'Feed and Supply'!I27+'Prepaid Expenses'!D24"
"'Feed and Supply'!I29+'Prepaid Expenses'!D28"
"'Feed and Supply'!I33+'Prepaid Expenses'!D33"
"'Feed and Supply'!I37+'Prepaid Expenses'!D40"
"SUM(B11:B49)"
"'Prepaid Expenses'!D50"
"Payables!F49"
"'Dairy Description'!A1"
"B14+D14"
"SUM(B14:B19)"
"SUM(B28:B30)"
"SUM(B31:D31)"
"D35+D36+D37-D39-D40"
"F35-F41"
"'Dairy Description'!A1"
"SUM(D10:D16)"
"SUM(J11:J16)"
"D26-F26"
"B29*D29"
"F33-F34"
"F33-F34-F36"
"H24+H26+H28-H30-H35"
"J24-J38"
"'Dairy Description'!A1"
"C8*D8"
"H8*I8"
"SUM(C8:C22)"
"F24"
"J24"
"D31-F31"
"F36-F37"
"F36-F37-F39"
"H29+H31+H33-H38"
"J29-J41"
"'Dairy Description'!A1"
"C27+C28+C29"
"E27-D30"
"'Dairy Description'!A1"
"G8*H8"
"SUM(B8:B11)"
"B12+B19+B26+B33+B40"
"B42+B44"
"'Dairy Description'!A1"
"G8*H8"
"SUM(B8:B20)"
"SUM(B25:B30)"
"SUM(B35:B39)"
"B21+B31+B40"
"B42+B44"
"'Dairy Description'!A1"
"Income!E9"
"IF(AND('Dairy Description'!B$11>0),C8/'Dairy Description'!B$11,0)"
"IF(AND('Dairy Description'!B$7>0),C8/('Dairy Description'!B$7/100),0)"
"IF(AND($C$18>0),C8/($C$18),0)"
"Income!E17+Income!E18+Income!E19+Income!E20+Income!E21"
"Livestock!H41"
"SUM(C8:C17)"
"'Dairy Description'!A1"
"Expenses!E11"
"IF(AND('Dairy Description'!B$11>0),C9/'Dairy Description'!B$11,0)"
"IF(AND('Dairy Description'!B$7>0),C9/('Dairy Description'!B$7/100),0)"
"IF(AND('Receipt Summary'!$C$18>0),C9/('Receipt Summary'!$C$18),0)"
"SUM(E13:E16)"
"Expenses!E20"
"Expenses!E50"
"Livestock!F39"
"'Machinery and Equipment'!D40"
"Buildings!H30"
"C52+C53+C54"
"C56+C50"
"'Dairy Description'!A1"
"Assets!C13"
"Assets!E13"
"Payables!B22"
"Liabilities!B40"
"'Feed and Supply'!D39"
"'Feed and Supply'!H39"
"Liabilities!B31"
"Receivables!B19"
"Liabilities!E21"
"Liabilities!I21"
"'Prepaid Expenses'!B52"
"Leases!E42"
"Leases!I12+Leases!I19+Leases!I26+Leases!I33+Leases!I40"
"B10+B12+B13+B14"
"SUM(E10:E14)"
"Livestock!F10"
"Livestock!L10"
"Liabilities!B21-Liabilities!E21"
"Liabilities!C21-Liabilities!I21"
"Leases!B12-Leases!E12"
"Leases!C12-Leases!I12"
"Livestock!F19"
"Livestock!L19"
"Leases!B19-Leases!E19"
"Leases!C19-Leases!I19"
"Livestock!F24"
"Livestock!L24"
"Leases!B26-Leases!E26"
"Leases!C26-Leases!I26"
"'Machinery and Equipment'!D35"
"'Machinery and Equipment'!F35"
"Leases!B33-Leases!E33"
"Leases!C33-Leases!I33"
"Assets!C10"
"Assets!E10"
"Leases!B40-Leases!E40"
"Leases!C40-Leases!I40"
"Assets!C14"
"Assets!E14"
"SUM(E20:E26)"
"Assets!C15+Assets!C16+Assets!C35"
"Assets!E15+Assets!E16+Assets!E35"
"Buildings!H24"
"Buildings!J24"
"Assets!C11"
"Assets!E11"
"'Real Estate'!H29"
"'Real Estate'!J29"
"Assets!C12"
"Assets!E12"
"SUM(B20:B35)"
"B16+B37"
"E16+E28"
"Assets!C17"
"Assets!E17"
"Leases!B44+Liabilities!B44"
"Assets!C27"
"Assets!E27"
"B47-E39-E41-E43"
"B16+B37+B41"
"SUM(E39:E44)"
"'Dairy Description'!A1"
"Income!B9"
"Income!B10"
"Income!C10"
"D9+D10"
"Income!B11"
"Income!C11"
"Income!B12"
"Income!C12"
"Income!B13"
"Income!C13"
"Income!B14"
"(Income!B17+Income!B18+Income!B19+Income!B20+Income!B21)+Income!C17+Income!C18+Income!C19+Income!C20+Income!C21"
"Income!D22"
"Livestock!H41"
"E8+E11+E14+E17+E20+E21+E22+E23+E24+E25+E26"
"Expenses!B11+Expenses!B12+Expenses!B13"
"Expenses!B15+Expenses!B16+Expenses!B17+Expenses!B18"
"Expenses!B20+Expenses!B21+Expenses!B22"
"Expenses!B24+Expenses!B25+Expenses!B26"
"Expenses!B28+Expenses!B29+Expenses!B30+Expenses!B31+Expenses!B32+Expenses!B33+Expenses!B34"
"Expenses!B36+Expenses!B37+Expenses!B38+Expenses!B39"
"Expenses!B41+Expenses!B42+Expenses!B43"
"Expenses!B45+Expenses!B46+Expenses!B48+Expenses!B49"
"SUM(C32:C39)"
"Expenses!C50"
"Expenses!D50"
"'Machinery and Equipment'!D40+Buildings!H30+Livestock!F39"
"D40-D41+D42+D43"
"Expenses!B47"
"E44+E45"
"E28-E46"
"'Dairy Description'!A1"
"IF(AND(SUM(Balance!E16)),(Balance!B16/Balance!E16),0)"
"E8-D8"
"Balance!B16-Balance!E16"
"IF(AND(SUM(Balance!B47)),((Balance!E39+Balance!E41)/Balance!B47),0)"
"IF(AND(SUM(Balance!B47)),((Balance!E44+Balance!E43)/Balance!B47),0)"
"IF(AND(SUM(Balance!E44)),((Balance!E39+Balance!E41)/(Balance!E44+Balance!E43)),0)"
"IF(AND(SUM(Balance!C39)),(('Income Statement'!E48+Expenses!B47-50000)/((Balance!B39+Balance!C39)/2)),0)"
"IF(AND(SUM(Balance!F44)),(('Income Statement'!E48-50000)/(((Balance!E44+Balance!E43)+(Balance!F44+Balance!F43))/2)),0)"
"IF(AND(SUM('Income Statement'!E28)),(('Income Statement'!E48+Expenses!E47-50000)/'Income Statement'!E28),0)"
"IF(AND(SUM(Balance!C39)),('Income Statement'!E28/((Balance!B39+Balance!C39)/2)),0)"
"IF(AND(SUM('Income Statement'!E28)),(('Income Statement'!E44-'Income Statement'!D43)/'Income Statement'!E28),0)"
"IF(AND(SUM('Income Statement'!E28)),('Income Statement'!D43/'Income Statement'!E28),0)"
"IF(AND(SUM('Income Statement'!E28)),('Income Statement'!E45/'Income Statement'!E28),0)"
"IF(AND(SUM('Income Statement'!E28)),('Income Statement'!E48/'Income Statement'!E28),0)"
"'Dairy Description'!A1"
"'Income Statement'!E28"
"'Income Statement'!E46"
"C9-C10"
"C11"
"-('Dairy Description'!B26*2000)"
"((Balance!E44+Balance!F44)/2)*0.07"
"C14+C15-C16"
"C11"
"('Dairy Description'!B26*2000)"
"IF(AND(SUM(Assets!C20)),(Assets!C20),50000)"
"IF(AND(SUM(C20)),(C20-C21-C22),0)"
"((Balance!E44+Balance!F44+Balance!E43+Balance!F43)/2)"
"IF(AND(SUM(C24)),(C23/C24),0)"
"C23"
"'Income Statement'!E45"
"C28+C29"
"((Balance!B47+Balance!C47)/2)"
"'Dairy Description'!A1"
"Balance!E44+Balance!E43"
"'Income Statement'!E48"
"Assets!C22"
"Assets!C20"
"Income!E25+Income!E26"
"Expenses!E52"
"Income!E27+Assets!C37"
"Assets!C23"
"D9-D11-D12+D13-D14+D15-D16"
"'Machinery and Equipment'!F42+Buildings!J40+'Real Estate'!J43"
"Assets!D39"
"E20+E18+E23+E26"
"E7+E29"
"Balance!F44+Balance!F43"
"E31-E33"
"'Dairy Description'!A1"
"Income!B22"
"Expenses!B50-Expenses!B47"
"Expenses!B47"
"C9-C10-C11"
"Assets!C22"
"Income!E25+Income!E26-Expenses!B52"
"D12+D13+D14"
"Livestock!F36"
"'Machinery and Equipment'!D39"
"Buildings!F37"
"'Real Estate'!F40"
"SUM(C20:C23)"
"Livestock!F35"
"'Machinery and Equipment'!D36"
"Buildings!D26"
"'Real Estate'!D31"
"D24-D30"
"Liabilities!F40"
"Liabilities!F31"
"Liabilities!F21"
"Liabilities!F44"
"Liabilities!E40"
"Liabilities!E31"
"Liabilities!E21"
"Liabilities!E44"
"Leases!E46"
"Assets!C20"
"Assets!C23"
"Assets!C28"
"Assets!C27"
"D40-D45-D46-D47-D48-D49+D50"
"D16+D32+D52"
"Assets!C13"
"Assets!E13"
"D56-D55-D54"
"'Dairy Description'!A1"
"Liabilities!B21"
"C8-B8"
"Liabilities!B31"
"Liabilities!B40"
"Payables!B22"
"B8+B9+B10+B11"
"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,('Debt Analysis'!B13/('Dairy Description'!B11+'Dairy Description'!B12)),0)"
"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,('Debt Analysis'!C13/('Dairy Description'!B11+'Dairy Description'!B12)),0)"
"B15-C15"
"Liabilities!E21"
"Liabilities!D21"
"Liabilities!E31"
"Liabilities!D31"
"Liabilities!E40"
"Liabilities!D40"
"B19+B20+B21"
"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,(B23/('Dairy Description'!B11+'Dairy Description'!B12)),0)"
"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,(C23/('Dairy Description'!B11+'Dairy Description'!B12)),0)"
"IF(('Dairy Description'!B7>0),(100*('Debt Analysis'!B23/'Dairy Description'!B7)),0)"
"IF(('Dairy Description'!B7>0),(100*('Debt Analysis'!C23/'Dairy Description'!B7)),0)"
"IF((Income!B22>0),('Debt Analysis'!B23/Income!B22),0)"
"IF((Income!B22>0),('Debt Analysis'!C23/Income!B22),0)"
"Income!B22"
"Expenses!B50-Expenses!B47"
"Expenses!B47"
"B31-B32-B33"
"Liabilities!I21+Liabilities!C31+Liabilities!C40"
"IF((B36>0),(B35/B36),0)"
"'Income Statement'!E48"
"'Income Statement'!E48"
"Income!E25+Income!E26"
"Income!E25+Income!E26"
"'Income Statement'!D43"
"'Income Statement'!D43"
"Cashflow!D13"
"Liabilities!D21"
"Cashflow!D47"
"Cashflow!D13"
"B41+B42+B43-B44-B45"
"Cashflow!D47"
"E41+E42+E43+E44-E45-E46"
"Liabilities!I21"
"Liabilities!E21"
"Leases!I12+Leases!I19+Leases!I33+Leases!I40+Leases!I44"
"Leases!E46"
"IF((E48+E49)>0,(E47/(E48+E49)),0)"
"B46-B49-B50"
"'Dairy Description'!A1"
"SUM(C3:D3)"
"SUM(B3+E3)"
"SUM(B3:B14)"
"SUM(C4:C7)"
"SUM(C10:C12)"
"SUM(C16:C17)"
"SUM(C18, C23)"
"SUM(C35:F35)"
"SUM(B35/B42)"
"SUM(B36/B42)"
"SUM(B37/B42)"
"SUM(B38/B42)"
"SUM(B39/B42)"
"SUM(B40/B42)"
"SUM(B41/B42)"
"SUM(C35:C41)"
"SUM(C49,C50)"
"SUM(C58,C59,C60,C61)"
"SUM(C66,C67,C68,C69,C70,C71)"
"SUM(C3:C7)"
"SUM(C12:C14)"
"SUM(C15+C20)"
"SUM(C8+C22)"
"SUM(E4:E5)"
"SUM(E12:E29)"
"SUM(E5:E24)"
"SUM(E35:E39)"
"SUM(E40:F40)"
"SUM(E56:E63)"
"SUM(E66:E74)"
"SUM(C3:C6)"
"SUM(C7,C14,C21,C28,C31,C34)"
"SUM(C113:F113)"
"SUM(B113/B120)"
"SUM(B114/B120)"
"SUM(B115/B120)"
"SUM(B116/B120)"
"SUM(B117/B120)"
"SUM(B118/B120)"
"SUM(B119/B120)"
"SUM(C113:C119)"
"SUM(C3:C7)"
"SUM(C10:C13)"
"SUM(C21+C27+C33)"
"SUM(C8+C14+C34+C41+C43+C45)"
"SUM(E8+E14+G34+E34+E41+E43+E45)"
"SUM(C52:C54)"
"SUM(C55+C60+C66+C68+C70)"
"SUM(C47+C72)"
"SUM(B3:B6)"
"SUM(C12,C13)"
"SUM(C14,C18,C22,C26)"
"SUM(C4:C5)"
"SUM(C11:C19)"
"SUM(C6,C20)"
"SUM(C3:C6)"
"SUM(C7:D7)"
"SUM(C5:C7)"
"SUM(C34)"
"SUM(611525+D32)"
"SUM(C31/C34)"
"SUM(C31:C32)"
"SUM(C42:C43)"
"SUM(C42/C41)"
"SUM(C55:C59)"
"SUM(C69:C81)"
"SUM(E70:E81)"
"SUM(C60+C83)"
"SUM(C3:D3)"
"SUM(B3+E3)"
"SUM(B3:B14)"
"SUM(C4:C8)"
"SUM(C9+C16)"
"SUM(C27+C34+C42+C44+C46)"
"SUM(C18+C48)"
"SUM(C59+C68)"
"SUM(C3:D3)"
"SUM(B3+E3)"
"SUM(B3:B14)"
"SUM(C4:C17)"
"IF(IF(NOT(ISBLANK(B6)),1,0)+IF(NOT(ISBLANK(C6)),1,0)+IF(NOT(ISBLANK(D6)),1,0)+IF(NOT(ISBLANK(E6)),1,0)+IF(NOT(ISBLANK(F6)),1,0)=1,""Yes"",""No"")"
"IF(H6=""No"",""check data"",IF(NOT(ISBLANK(B6)),0,0)+IF(NOT(ISBLANK(C6)),1,0)+IF(NOT(ISBLANK(D6)),2,0)+IF(NOT(ISBLANK(E6)),2,0)+IF(NOT(ISBLANK(F6)),3,0))"
"IF(I6=3,1,0)"
"IF(H12=""No"",""check data"",IF(NOT(ISBLANK(B12)),0,0)+IF(NOT(ISBLANK(C12)),1,0)+IF(NOT(ISBLANK(D12)),1,0)+IF(NOT(ISBLANK(E12)),2,0)+IF(NOT(ISBLANK(F12)),3,0))"
"IF(H16=""No"",""check data"",IF(NOT(ISBLANK(B16)),0,0)+IF(NOT(ISBLANK(C16)),1,0)+IF(NOT(ISBLANK(D16)),2,0)+IF(NOT(ISBLANK(E16)),3,0)+IF(NOT(ISBLANK(F16)),3,0))"
"IF(IF(NOT(ISBLANK(B20)),1,0)+IF(NOT(ISBLANK(C20)),1,0)+IF(NOT(ISBLANK(D20)),1,0)+IF(NOT(ISBLANK(E20)),1,0)=1,""Yes"",""No"")"
"IF(H20=""No"",""check data"",IF(NOT(ISBLANK(B20)),0,0)+IF(NOT(ISBLANK(C20)),1,0)+IF(NOT(ISBLANK(D20)),2,0)+IF(NOT(ISBLANK(E20)),2,0))"
"IF(IF(NOT(ISBLANK(B22)),1,0)+IF(NOT(ISBLANK(C22)),1,0)+IF(NOT(ISBLANK(D22)),1,0)+IF(NOT(ISBLANK(E22)),1,0)+IF(NOT(ISBLANK(F22)),1,0)+IF(NOT(ISBLANK(G22)),1,0)=1,""Yes"",""No"")"
"IF(H22=""No"",""check data"",IF(NOT(ISBLANK(B22)),0,0)+IF(NOT(ISBLANK(C22)),1,0)+IF(NOT(ISBLANK(D22)),2,0)+IF(NOT(ISBLANK(E22)),2,0)+IF(NOT(ISBLANK(F22)),2,0)+IF(NOT(ISBLANK(G22)),3,0))"
"IF(H24=""No"",""check data"",IF(NOT(ISBLANK(B24)),0,0)+IF(NOT(ISBLANK(C24)),1,0)+IF(NOT(ISBLANK(D24)),2,0)+IF(NOT(ISBLANK(E24)),3,0))"
"IF(OR(H6=""No"",H8=""No"",H10=""No"",H12=""No"",H14=""No"",H16=""No"",H18=""No"",H20=""No"",H22=""No"",H24=""No"",H26=""No"",H28=""No""),""No"",IF(OR(H30=""No"",H32=""No"",H34=""No"",H36=""No"",H38=""No"",H40=""No"",H42=""No"",H44=""No"",H46=""No""),""No"",""Yes""))"
"IF(C49=""No"",""complete data"",SUM(I6:I46))"
"IF(C49=""No"",""complete data"",C50/21)"
"IF(C49=""No"",""complete data"",IF(C51<=0.5,""not noticable"",IF(C51<1,""borderline"",IF(C51<=1.5,""mild"",IF(C51<=2,""moderate"",IF(C51<2.5,""moderate-to-severe"",""severe""))))))"
"IF(C49=""No"","":-):-):-)"",""depression"")"
"IF(C49=""No"",""complete data"",SUM(J6:J46))"
"ROUNDUP(RAND()*6,0)"
"B18*(IF(B15=1,B3,0)+IF(E15=1,E3,0)+IF(H15=1,H3,0)+IF(K15=1,K3,0)+IF(N15=1,N3,0)+IF(Q15=1,Q3,0))"
"E18*(IF(E15=2,E3,0)+IF(B15=2,B3,0)+IF(H15=2,H3,0)+IF(K15=2,K3,0)+IF(N15=2,N3,0)+IF(Q15=2,Q3,0))"
"H18*(IF(H15=3,H3,0)+IF(B15=3,B3,0)+IF(E15=3,E3,0)+IF(K15=3,K3,0)+IF(N15=3,N3,0)+IF(Q15=3,Q3,0))"
"K18*(IF(K15=4,K3,0)+IF(B15=4,B3,0)+IF(E15=4,E3,0)+IF(H15=4,H3,0)+IF(N15=4,N3,0)+IF(Q15=4,Q3,0))"
"N18*(IF(N15=5,N3,0)+IF(B15=5,B3,0)+IF(E15=5,E3,0)+IF(H15=5,H3,0)+IF(K15=5,K3,0)+IF(Q15=5,Q3,0))"
"Q18*(IF(Q15=6,Q3,0)+IF(B15=6,B3,0)+IF(E15=6,Q3,0)+IF(H15=6,H3,0)+IF(K15=6,K3,0)+IF(N15=6,N3,0))"
"SUM(B26:B1025)"
"SUM(B26:B1025)"
"SUM(B26:B1025)"
"SUM(B26:B1025)"
"SUM(C26:C1025)"
"SUM(C26:C1025)"
"SUM(C26:C1025)"
"SUM(C26:C1025)"
"Q12/Q9"
"Q12/Q9"
"IF($A26>$A$24,0,MAX(MIN(B26,(D$20-D26)),0))"
"MIN(D20,D22)"
"IF($A26>$A$24,0,MAX(MIN(E26,D26,(G$20-G26)),0))"
"IF($A26>$A$24,0,MAX(MIN(Q26,P26),0))"
"IF($A26>$A$24,0,R26)"
"D26+G26+J26+M26+P26"
"AVERAGE(T$26)"
"IF($A27>$A$24,0,D26+C26-F26)"
"IF($A27>$A$24,0,S26+R27)"
"IF($A27>$A$24,0,AVERAGE(T$26:T27))"
"+E21/F21"
"SUM(E21:E22)"
"+F23+F24"
"+H22"
"+$F$25*D26"
"+$E$23-E26"
"+H21"
"+E21"
"+(+F25-F21)*H22"
"+F23+F24"
"+F36/I25*I21"
"-F21"
"+F39*I25/I21"
"+F40*H22"
"+E21"
"+E23-E43"
"+E43"
"+F36"
"+F51/I51*I47"
"-F37"
"+F54*I51/I47"
"+F55*H48"
"+E47"
"+E58"
"+F51"
"+F70*I51/I63"
"+F71*H48"
"+E74"
"+F78"
"-F68"
"+F109/I100*I96"
"-F68"
"+F112*I100/I96"
"+F113*H97"
"+E96"
"+E107-E116"
"+F82"
"-F109"
"+F124*H97"
"I8/I16"
"(J22+J24)/2"
"D17"
"D23"
"D29"
"E23"
"C5+D5+C10+D10"
"C20+D20+C15+D15"
"E5+E10"
"E15+E20"
"B7/9.8"
"B16-B14"
"B3+C3+D3"
"SUM(B3:B14)"
"Types!C15/(Area!D8+Area!E8)"
"SUM(B18:B27)"
"B15+B28"
"C28/Area!F8"
"B13"
"C25/C7"
"B7"
"D7/Area!D17*1000"
"C7/Area!C17*1000"
"D37"
"D43"
"B37"
"E37"
"E43"
"B37"
"F43"
"B37"
"C43"
"(C4+C10)"
"F4+F10"
"F16+F22"
"E4+E10"
"E16+E22"
"J4+J10+O4"
"E9+E10+E12"
"B2"
"A4"
"B7+B8"
"B3+C3+D3"
"SUM(B3:B47)"
"SUM(B3:B47)/COUNTA(B3:B47)"
"R7"
"Q7"
"K7"
"O7+P7"
"N7"
"R6"
"Q6"
"K6"
"O6+P6"
"N6"
"R5"
"Q5"
"K5"
"O5+P5"
"N5"
"R4"
"Q4"
"K4"
"O4+P4"
"N4"
"R3"
"Q3"
"K3"
"O3+P3"
"N3"
"I16"
"L16"
"O16"
"R16"
"O15"
"R15"
"O14"
"R14"
"O13"
"R13"
"O12"
"R12"
"63.3+48.5+16.6"
"27.4+24.1+29.4"
"H6+I6"
"H6+H7+H8"
"D4/C4"
"2263-C4"
"B6+C6+D6+E6"
"C3/C$17"
"C10+C11+C12+C13+C14+C15+C16"
"SUM(C3:C10)"
"C3/C$17"
"C9+C10+C11+C12+C13+C14+C15+C16"
"C4/C$16"
"45241.746+126"
"C11+C12+C13+C14+C15"
"C4+C5+C6+C7+C8+C9+C10"
"C4/C$18"
"4174.312+5061"
"C11+C12+C13+C14+C15+C16+C17"
"C4+C5+C6+C7+C8+C9+C10"
"C4/C$9"
"1008.285+113"
"SUM(C4:C8)"
"G43-C43+L43"
"COUNT(C43)"
"SUM(K43:K50)"
"B5/B$15"
"C5-E5"
"SUM(B5:B14)"
"SUM(C9:C12)"
"SUM(C18:C34)"
"C13-C35"
"C39+C38"
"+C40"
"SUM(D4:D8)"
"D9*D10"
"+D4"
"+D11"
"+D12-D13"
"D14/D12"
"SUM(D5:D7)"
"SUM(E14:E15)"
"SUM(F19:F24)"
"D36-D37"
"F36-F38"
"C5/C6"
"C5/C6"
"SUM(C51:F51)"
"SUM(G4:G21)"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"D7+E7-F7"
"SUM(G7:G27)"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"C7+D7-E7"
"SUM(F7:F26)"
"Cover!C8"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"Cover!G7"
"F6+G6-H6"
"SUM(I6:I21)"
"Cover!C8"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"Cover!G7"
"F6+G6-H6"
"SUM(I6:I21)"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"Cover!G7"
"D6+E6-F6"
"SUM(G6:G22)"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"Cover!G7"
"Cover!C8"
"Cover!C8"
"Cover!D8"
"Cover!D8"
"Cover!F7"
"Cover!G7"
"SUM(F6:F64)"
"3332473002/1000"
"3429000175/1000"
"6373/550"
"3357/1620"
"735/190"
"7417/80/10"
"3382/116/10"
"892/180"
"7554/740"
"3309/1210"
"916/190"
"14285/2020"
"6150/2520"
"698/150"
"17575/2450"
"6851/3000"
"726/160"
"11483/1110"
"4999/1500"
"753/170"
"5873/490"
"13065/2430"
"615/130"
"6483/480"
"12472/2360"
"6764/480"
"7034/490"
"11398/770"
"SUM(B7:B36)"
"B6/C6/8760*100"
"SUM(B39:B41)"
"1990921/8760"
"SUM(B47:B51)"
"SUM(B6:B51)-B6-B38-B46"
"C53+445.327739726027"
"401168+D53"
"395.742123287671+H53"
"74798+I53"
"(SUM(M6:M56)+M44)/2"
"1327+N53"
"R53+R46+R44+R38+R6"
"492086+S53"
"LOOKUP('Activity A'!D8,Units!A3:C8)*C8"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)"
"noerror(E8*G8)"
"noerror(I8/1000,0)"
"LOOKUP('Activity A'!D9,Units!A40:C46)*C9"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)"
"LOOKUP('Activity A'!D10,Units!$A$26:$C$30)*C10"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)"
"noerror(E10*G10*1000)"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)"
"LOOKUP('Activity A'!D12,Units!A19:C23)*C12"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """
"LOOKUP('Activity A'!D13,Units!$A$19:$C$23)*C13"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)"
"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)"
"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)"
"C33"
"SUM(J8:K35)"
"SUM(J38:J39)"
"SUM(J40,J36)"
"LOOKUP('Activity B'!D8,Units!A3:C8)*C8"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)"
"noerror(E8*G8)"
"noerror(I8/1000,0)"
"LOOKUP('Activity B'!D9,Units!A40:C46)*C9"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)"
"LOOKUP('Activity B'!D10,Units!$A$26:$C$30)*C10"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)"
"noerror(E10*G10*1000)"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)"
"LOOKUP('Activity B'!D12,Units!A19:C23)*C12"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)"
"noerror(E12*G12)*1000"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """
"LOOKUP('Activity B'!D13,Units!$A$19:$C$23)*C13"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)"
"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)"
"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)"
"C33"
"SUM(J8:K35)"
"SUM(J38:J39)"
"SUM(J40,J36)"
"LOOKUP('Activity C'!D8,Units!A3:C8)*C8"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)"
"noerror(E8*G8)"
"noerror(I8/1000,0)"
"LOOKUP('Activity C'!D9,Units!A40:C46)*C9"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)"
"LOOKUP('Activity C'!D10,Units!$A$26:$C$30)*C10"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)"
"noerror(E10*G10*1000)"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)"
"LOOKUP('Activity C'!D12,Units!A19:C23)*C12"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """
"LOOKUP('Activity C'!D13,Units!$A$19:$C$23)*C13"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)"
"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Aviation turbine"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)"
"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)"
"C33"
"SUM(J8:K35)"
"SUM(J38:J39)"
"SUM(J40,J36)"
"LOOKUP('Activity D'!D8,Units!A3:C8)*C8"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)"
"noerror(E8*G8)"
"noerror(I8/1000,0)"
"LOOKUP('Activity D'!D9,Units!A40:C46)*C9"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)"
"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)"
"LOOKUP('Activity D'!D10,Units!$A$26:$C$30)*C10"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)"
"noerror(E10*G10*1000)"
"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)"
"LOOKUP('Activity D'!D12,Units!A19:C23)*C12"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """
"LOOKUP('Activity D'!D13,Units!$A$19:$C$23)*C13"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)"
"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)"
"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)"
"LOOKUP(cfg!B7 & ""_Aviation turbine"",factors!R3:V130)"
"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)"
"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)"
"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)"
"C33"
"SUM(J8:K35)"
"SUM(J38:J39)"
"SUM(J40,J36)"
"'Activity A'!$D$2 & """""
"'Activity B'!$D$2 & """""
"'Activity C'!$D$2 & """""
"'Activity D'!$D$2 & """""
"'Activity A'!J41"
"'Activity B'!J41"
"'Activity C'!J41"
"'Activity D'!J41"
"E10+F10+G10+H10"
"LOOKUP($C$11,Units!$F$3:$J$32) & "":"""
"LOOKUP($C$11,Units!$F$3:$H$32) & ""/"" & LOOKUP($C$11,Units!$F$3:$K$32) &"":"""
"noerror(LOOKUP($C$11,Units!$F$3:$I$32)*E10/(LOOKUP($C$11,Units!$F$3:$L$32)*E11))"
"LOOKUP($C$11,Units!$F$3:$M$32) & "" """
"""  "" & 'Activity A'!B8"
"'Activity A'!E8+'Activity B'!E8+'Activity C'!E8+'Activity D'!E8"
"'Activity A'!F8"
"IF($O$13=0,'Activity A'!G8,""various"")"
"'Activity A'!J8+'Activity B'!J8+'Activity C'!J8+'Activity D'!J8"
"noerror('Activity A'!J9,0)+noerror('Activity B'!J9,0)+noerror('Activity C'!J9,0)+noerror('Activity D'!J9,0)"
"'Activity A'!J41>0"
"'Activity A'!D4"
"M9*L9"
"NONULL(N9)"
"'Activity A'!B11"
"'Activity B'!J41>0"
"'Activity B'!D4"
"'Activity C'!J41>0"
"'Activity C'!D4"
"'Activity D'!J41>0"
"'Activity D'!D4"
"noerror(AVEDEV(O9:O12),0)"
"NONULL('Activity A'!G31)"
"SUM(G7:G34)"
"SUM(G37:G38)"
"SUM(G39,G35)"
"'Activity A'!D2 & "" """
"'Activity A'!J41"
"'Activity B'!D2 & "" """
"'Activity B'!J41"
"'Activity C'!D2 & "" """
"'Activity C'!J41"
"'Activity D'!D2 & "" """
"'Activity D'!J41"
"SUM(C44:C47)"
"'Activity A'!D2"
"""  "" & 'Activity A'!B8"
"'Activity A'!E8"
"'Activity A'!J8"
"noerror('Activity A'!J9,0)"
"'Activity A'!B11"
"noerror('Activity A'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)"
"NONULL('Activity A'!G31)"
"'Activity A'!H38 & "" """
"'Activity B'!D2"
"""  "" & 'Activity B'!B8"
"'Activity B'!E8"
"'Activity B'!J8"
"noerror('Activity B'!J9,0)"
"'Activity B'!B11"
"noerror('Activity B'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)"
"NONULL('Activity B'!G31)"
"'Activity B'!H38 & "" """
"'Activity C'!D2"
"""  "" & 'Activity C'!B8"
"'Activity C'!E8"
"'Activity C'!J8"
"noerror('Activity C'!J9,0)"
"'Activity C'!B11"
"noerror('Activity C'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)"
"NONULL('Activity C'!G31)"
"'Activity C'!H38 & "" """
"'Activity D'!D2"
"""  "" & 'Activity D'!B8"
"'Activity D'!E8"
"'Activity D'!J8"
"noerror('Activity D'!J9,0)"
"'Activity D'!B11"
"noerror('Activity D'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)"
"NONULL('Activity D'!G31)"
"'Activity D'!H38 & "" """
"38.6*83.3"
"noerror(ROUND(S3,-ROUNDDOWN(LOG(S3)-1,0))/1000)"
"39.6*69.7"
"0.15*0.66*0.5*16/12*0.9*21*1000"
"noerror(ROUND(AK3,-ROUNDDOWN(LOG(AK3)-1,0))/1000)"
"B4&""_"" &A4"
"38.6*84.7"
"49.6*68.6"
"38.6*82.4"
"0.15*0.77*0.5*16/12*0.9*21*1000"
"34.2*84.6"
"0.17*0.55*0.5*16/12*0.9*21*1000"
"33.1*81.5"
"0.05*0.77*0.5*16/12*21*0.9*1000"
"36.8*82.4"
"49.6*59.4"
"0.4*0.55*0.5*16/12*21*0.9*1000"
"40.8*86.3"
"39.6*74.9"
"0.4*0.77*0.5*16/12*21*0.9*1000"
"39.6*82.4"
"49.6*64.7"
"0.3*0.55*0.5*16/12*21*0.9*1000"
"25.7*72.5"
"AL11/1000"
"noerror(ROUND(S12,-ROUNDDOWN(LOG(S12)-1,0))/1000,S12)"
"noerror(ROUND(AL12,-ROUNDDOWN(LOG(AL12)-1,0))/1000)"
"39.5*59.7"
"AC16/1000"
"1.2474*1000"
"1000*1.4553"
"1000*1.1781"
"1000*0.4851"
"noerror(ROUND(AK23,-ROUNDDOWN(LOG(AK23)-0,0))/1000)"
"1000*2.772"
"38.6*70.4"
"1000*3.8808"
"1000*2.079"
"noerror(ROUND(#REF!,-ROUNDDOWN(LOG(#REF!)-1,0))/1000)"
"34.2*73.9"
"33.1*69.5"
"36.8*70.4"
"40.8*74.3"
"39.6*70.5"
"25.7*60.5"
"39.5*56.8"
"39.5*60.2"
"38.6*74.9"
"34.2*71.3"
"33.1*73.3"
"43*78.8"
"0.15*0.366*0.9*21*1000"
"25.7*64.7"
"0*0.366*0.9*21*1000"
"0.17*0.366*0.9*21*1000"
"0.05*0.366*0.9*21*1000"
"0.4*0.366*0.9*21*1000"
"0.3*0.366*0.9*21*1000"
"38.6*69.7"
"34.2*66"
"33.1*68"
"36.8*69.7"
"25.7*59.4"
"39.5*50.9"
"0.000001"
"C35/1000"
"1/39.5*1000"
"39.5/1000"
"SUM(C49,G11:G16)"
"SUM(P10:P20)"
"SUM(C11:C48)"
"SUM(G24:G48)"
"SUM(P26:P48)"
"G18+G49+K49+P21+P49"
"E2"
"E2"
"E2"
"E2"
"E2"
"E2"
"E2"
"E4"
"E4"
"E4"
"SUM(G64:G84)"
"SUM(G89:G101)"
"SUM(K90:K101)"
"SUM(P78:P101)"
"C102+G85+G102+K86+K102+P73+P102"
"E2"
"E2"
"E2"
"E2"
"E2"
"E2"
"E2"
"E4"
"E4"
"E4"
"SUM(C154,G116:G123)"
"SUM(K154,P116:P130)"
"SUM(C116:C137)"
"SUM(K116:K143)"
"SUM(K149:K153)"
"SUM(P136:P153)"
"C138+G124+G154+K144+P131+P154"
"E2"
"E2"
"E2"
"E2"
"E2"
"E2"
"E2"
"E4"
"E4"
"E4"
"SUM(C169:C188)"
"SUM(C194:C201)"
"SUM(K202,P169:P201)"
"C189+C202+G189+G202+K189+P202"
"SUM(A213:E213)"
"P51+P157+P104+P204"
"P51+P157+P104+P204"
"P51+P157+P104+P204"
"Inputs!$E$4"
"Inputs!$E$6"
"Inputs!$E$7"
"Inputs!$E$8"
"Inputs!$E$9"
"Inputs!$E$10"
"Inputs!D57"
"IF(Inputs!B29=""tons"",""T.D.M."",""unknown"")"
"IF(Inputs!B30=""tons"",""T.D.M."",""unknown"")"
"IF(Inputs!B31=""tons"",""T.D.M."",""unknown"")"
"IF(Inputs!B32=""tons"",""T.D.M."",""unknown"")"
"Inputs!$B66*Percentages!C3"
"Inputs!C12"
"(Inputs!B43+Inputs!B44+Inputs!B45+Inputs!D46+Inputs!B54+Inputs!B23*Inputs!F38/2)/Inputs!F43"
"Inputs!E36+Inputs!C54/Inputs!F39"
"Inputs!$C28*Inputs!$B$23+Inputs!$D28*Inputs!$C$24+Inputs!D58+Inputs!D59+Inputs!D54/Inputs!E28"
"(Inputs!$C29*Inputs!$B$23+Inputs!$D29*Inputs!$C$24+Inputs!E58+Inputs!E59+Inputs!E54/Inputs!E29)*(1-Inputs!C38)"
"(Inputs!$C30*Inputs!$B$23+Inputs!$D30*Inputs!$C$24+Inputs!F58+Inputs!F59+Inputs!F54/Inputs!E30)*(1-Inputs!C37)"
"(Inputs!$C31*Inputs!$B$23+Inputs!$D31*Inputs!$C$24+Inputs!G58+Inputs!G59+Inputs!G54/Inputs!E31)*(1-0.12)"
"(Inputs!$C32*Inputs!$B$23+Inputs!$D32*Inputs!$C$24+Inputs!H58+Inputs!H59+Inputs!H54/Inputs!E32)*(1-Inputs!C39)"
"Inputs!C12+1/10"
"Inputs!C12+1/15"
"Inputs!$E$5"
"Inputs!C12+1/20"
"Inputs!C12-0.04"
"SUM(B14:B32)"
"Inputs!$B71*Percentages!C9"
"Inputs!F39"
"Inputs!E28"
"Inputs!E29/(1-Inputs!C38)"
"Inputs!E30/(1-Inputs!C37)"
"Inputs!E31/(1-0.12)"
"Inputs!E32/(1-Inputs!C39)"
"Inputs!D60*Inputs!E28+Inputs!E60*Inputs!E29+Inputs!F60*Inputs!E30+Inputs!G60*Inputs!E31+Inputs!E32+Inputs!E61"
"(Inputs!$B$73-$O$11)*Percentages!C11"
"Q5/B4"
"Q7/B4"
"Inputs!$B76*Percentages!C15"
"Q12/B4"
"(Q4+Q15+Q30)/B4"
"Q24/B4"
"Q25/B4"
"Q29/B4"
"(Q22+Q23)/B4"
"Inputs!$B81*Percentages!C21"
"Q28/B4"
"Inputs!$F65*Percentages!C22"
"(Q3+Q31)/B4"
"(SUM(Q3:Q36)-Q3-Q4-Q5-Q7-Q9-Q10-Q11-Q12-Q15-Q17-Q18-Q19-Q21-Q22-Q23-Q24-Q25-Q28-Q29-Q30-Q31-Q37+Q38)/B4"
"Q11/B4"
"Q51/B4"
"(Q10+Q19+Q21)/B4"
"Inputs!$F69*Percentages!C27"
"(Q49+Q50)/B4"
"(C4*Inputs!F39)/B4"
"Inputs!F38*Inputs!B23/2/C4"
"(+Q42+Q43+Q44+Q45+Q46+Q48)/B4"
"(+Q9+Q17+Q18)/B4"
"Inputs!$F74*Percentages!C33"
"Inputs!C9*Y7+Inputs!C7*Y5+Inputs!C6*Y4+Inputs!C8*Y6+Inputs!C5*Y3+Inputs!C4*Inputs!C12"
"Inputs!B71+Inputs!B78+Inputs!B79"
"Inputs!C15+Inputs!C16+Inputs!B72+Inputs!B80+Inputs!B81"
"B4*B8"
"B4*Inputs!F43-E41"
"Inputs!$C4*Inputs!$C12*Percentages!C42"
"Inputs!$C5*$Y3*Percentages!C43"
"B8-B32+B33"
"Inputs!$C9*$Y7*Percentages!C48"
"Inputs!$C15*Percentages!C49"
"Inputs!$C35*Percentages!C51"
"C9+C7+C6+C8+C5+C4"
"E6"
"(+C28+D28)*E28"
"C28*$E28"
"SUM(F28:F32)"
"B23*G33+C24*H33"
"A30"
"A29"
"$E$4"
"$E$5"
"$E$6"
"$E$7"
"$E$8"
"$E$9"
"$A$32"
"SUM(B50:B53)"
"B28"
"B29"
"B30"
"B31"
"B32"
"54*-150"
"SUM(F65:F77)+SUM(B66:B81)"
"Inputs!$E$4"
"Inputs!$E$6"
"Inputs!$E$7"
"Inputs!$E$8"
"Inputs!$E$9"
"Inputs!$E$10"
"1-C3-D3-E3-F3-G3-H3-I3"
"D2"
"Inputs!G33/Inputs!F33"
"Inputs!H33/Inputs!F33"
"E6"
"$E$6"
"A32"
"$E$4"
"$E$5"
"$E$7"
"$E$8"
"$E$9"
"$A$32"
"Inputs!$E$4"
"Inputs!$E$5"
"Inputs!$E$6"
"Inputs!$E$7"
"Inputs!$E$8"
"Inputs!$E$9"
"Inputs!$E$10"
"SUM(B11:F11)"
"SUM(B11:B22)"
"SUM(C33:D33)-(E33)"
"SUM(B33*F33)"
"SUM(G33:G47)"
"+C9-E9"
"+C12"
"SUM(C12:C17)"
"+E24"
"+C25+E25"
"SUM(C22:C25)"
"-E22-E23+E24+E25"
"+C9+C19-C27"
"+E9+E27"
"SUM(G43:G45)"
"+C32+C40-C47"
"+C29+C49"
"+E29"
"SUM(E3:E75)"
"G9*F9"
"SUM(F9:F13)"
"SUM(H21:H22)"
"+F33*G33"
"SUM(D5:D29)"
"D30+E30"
"D30+E30"
"D30+F30+H30+J30+L30+N30"
"D30+F30+H30+J30+L30+N30"
"D30+F30+H30+J30+L30+N30"
"E30+G30+I30+K30+M30+O30"
"E30+G30+I30+K30+M30+O30"
"E30+G30+I30+K30+M30+O30"
"G32+G33"
"G32+G33"
"G32+G33"
"SUM(C5:C97)"
"+SUM(M5:M97)"
"C98+D98"
"C98+D98"
"C98+E98+G98+I98+K98+M98"
"C98+E98+G98+I98+K98+M98"
"F98+H98+J98+L98+N98+D98"
"F98+H98+J98+L98+N98+D98"
"G100+G101"
"G100+G101"
"SUM(C5:C24)"
"+SUM(M5:M24)"
"C25+D25"
"C25+D25"
"C25+E25+G25+I25+K25+M25"
"C25+E25+G25+I25+K25+M25"
"D25+F25+H25+J25+L25+N25"
"D25+F25+H25+J25+L25+N25"
"G27+G28"
"G27+G28"
"SUM(E5:E109)"
"E110+F110+G110+H110+I110+J110"
"E110+F110+G110+H110+I110+J110"
"E110+F110+G110+H110+I110+J110"
"E110+F110+G110+H110+I110+J110"
"E110+F110+G110+H110+I110+J110"
"E110+F110+G110+H110+I110+J110"
"SUM(D4:D9)"
"AVERAGE(E4:E9)"
"SUM(D6:D6)"
"SUM(D9:D13)"
"SUM(D16:D19)"
"D7+D14+D20"
"D27+D33"
"SUM(D5:D31)"
"D32+E32"
"D32+E32"
"D32+F32+H32+J32+L32+N32"
"D32+F32+H32+J32+L32+N32"
"D32+F32+H32+J32+L32+N32"
"E32+G32+I32+K32+M32+O32"
"E32+G32+I32+K32+M32+O32"
"E32+G32+I32+K32+M32+O32"
"G34+G35"
"G34+G35"
"G34+G35"
"'Ending Inventory'!D32"
"'Ending Inventory'!F32"
"'Ending Inventory'!H32"
"'Ending Inventory'!J32"
"'Ending Inventory'!L32"
"'Ending Inventory'!N32"
"B4+C4+D4+E4+F4+G4"
"'Beginning Inventory'!D30"
"'Beginning Inventory'!F30"
"'Beginning Inventory'!H30"
"'Beginning Inventory'!J30"
"'Beginning Inventory'!L30"
"'Beginning Inventory'!N30"
"B4-B5"
"'Sales and Income'!C25"
"'Sales and Income'!E25"
"'Sales and Income'!G25"
"'Sales and Income'!I25"
"'Sales and Income'!K25"
"'Sales and Income'!M25"
"B10+C10+D10+E10+F10+G10"
"SUM(B6:B10)"
"SUM(B14:B18)"
"B12-B19"
"'Ending Inventory'!E32"
"'Ending Inventory'!G32"
"'Ending Inventory'!I32"
"'Ending Inventory'!K32"
"'Ending Inventory'!M32"
"'Ending Inventory'!O32"
"'Sales and Income'!F25"
"'Sales and Income'!H25"
"'Sales and Income'!J25"
"'Sales and Income'!L25"
"'Sales and Income'!N25"
"'Beginning Inventory'!E30"
"'Beginning Inventory'!G30"
"'Beginning Inventory'!I30"
"'Beginning Inventory'!K30"
"'Beginning Inventory'!M30"
"'Beginning Inventory'!O30"
"Expenses!D98"
"Expenses!F98"
"Expenses!H98"
"Expenses!J98"
"Expenses!L98"
"Expenses!N98"
"B22+B23-B24-B25"
"B20+B26"
"G46+G47"
"SUM(G50:G55)"
"G46+SUM(G50:G54)"
"G47+G55"
"+G65+G66"
"SUM(G69:G71)"
"G65+G72"
"G57-G75"
"H79-G79"
"G48-G67"
"H79"
"'Financial Records'!D21"
"H90-H93"
"H27"
"'Wage Earning'!F10"
"'Financial Records'!D7"
"H100+H102"
"'Financial Records'!D14"
"'Financial Records'!D20"
"H103+H106"
"'Financial Records'!D27"
"'Financial Records'!D33"
"H107-H111"
"H84"
"H113<=H112"
"vE1ReducedExpense"
"vE2ReducedExpenses"
"vE3ReducedExpense"
"vE4ReducedExpense"
"vR1AdditionalRevenue"
"vR2AdditionalRevenue"
"vR3AdditionalRevenue"
"SUM(C30:C37)"
"vWWOuts*vNewProductPct/vDesignWins*vWorkWeeks"
"(vGDPW * vPf) / 2"
"365/vRDCTBaseline"
"365/(vRDCTBaseline * (1-vRDCTImprovement))"
"(C9-B9)*vDesignWinFactorLearningCycles * vDesignWins"
"C10 * vNewProductVolume"
"C11 * vGDPW"
"C12*vPf"
"vRDCTImprovement*vRDCTBaseline*vDesignWinFactorRDCycleTime*vDesignWins"
"vRDCTImprovement * vRDCTBaseline * vPricingFactorRDCycleTime"
"vWWOuts*vNewProductPct*vGDPW*vPf*vWorkWeeks"
"vWWOuts*vNewProductPct*vGDPW * vPf * (1 + C26)*vWorkWeeks"
"C27-B27"
"vProdCTImprovement * vFabCTBaseline * vYieldFactorProdCycleTime"
"vWWOuts * vWorkWeeks / vLineYield"
"vWWOuts * vWorkWeeks / (vLineYield + C33)"
"B34-C34"
"C35*vRawWaferCost"
"vFabCTBaseline / 7"
"vFabCTBaseline * (1 - vProdCTImprovement) / 7"
"vWWOuts / vLineYield"
"B42 * B41"
"vECNPct * B43"
"B44 * vWorkWeeks"
"B45* vECNCost"
"vhcp*vPf"
"vWWOuts*vGDPW*52"
"vVolatility*vD_Avg/3"
"vVolatility*vD_avgImproved/3"
"vD_Avg*vPf"
"vD_avgImproved*vPf"
"vFabCTBaseline/365"
"vFabCTBaseline*(1-vProdCTImprovement)/365"
"vR/365"
"vFabCTY+vRY"
"vFabCTYImproved+vRYImproved"
"vD_Avg*vCTPlusR"
"vD_avgImproved*vCTPlusRImproved"
"SQRT(vCTPlusR)*vD_stdDev"
"SQRT(vCTPlusRImproved)*vD_stdDevImproved"
"(vRY * vh) / (vRY * vh + vLP)"
"(vRYImproved * vhImproved) / (vRYImproved * vhImproved + vLP)"
"1-vRHS"
"1-vRHSImproved"
"NORMINV(vOneMinusRHS,0,1)"
"NORMINV(vOneMinusRHSImproved,0,1)"
"vNormInv*vD2_stdDev+vD2_avg"
"vNormInvImproved*vD2_stdDevImproved+vD2_avgImproved"
"vOrderUpTo*vLossPct"
"vOrderUpToImproved*vLossPct"
"vLossQty*vPf"
"vLossQtyImproved*vPf"
"vWriteOff/vDTYears"
"vWriteOffImproved/vDTYears"
"vWriteOffAnnual-vWriteOffAnnualImproved"
"B74 * vMidLineWIPValue"
"B75 * vhcp"
"SUM(F5:F580)"
"SUM(I21:I28)"
"I30"
"SUM(K30:K57)"
"K58"
"SUM(G90:G91)"
"SUM(I62:I92)"
"SUM(I93:I95)"
"(K60-K96)"
"(K100*K18/100)"
"K101-K102"
"$B$52+$B$56-$B$53-$B$54"
"(B4+B65)/B60"
"B4/(B60-B61-B62)"
"(B60-B61-B62)/B60"
"(B53+B54-B57-B58-B67)/((B52+B56)-(B57+B58))"
"B53/B52"
"(B4+B65)/B65"
"(B52-B53-B54)+B66-B63-B64+B67"
"B15-B67"
"B4"
"B52+B56-B53-B54+((B52+B56)*B20)"
"B52+B56-(B53+(B53*B21))-B54"
"B4"
"B52+B56-(B53+(B53*B21))-B54+((B52+B56)*B20)"
"B10"
"(B53+B54-B57-B58-B67)/((B52+((B52+B56)*B20)+B56)-(B57+B58))"
"((B53+B54-B57-B58)*(1+B21)-B67)/((B52+B56)-((B57+B58)*(1+B21)))"
"(B53+B54-B57-B58-B67)/((B52+B56)-(B57+B58))"
"B10-((B10-C26)+(B10-D26))"
"B53/(B52+(B52*B20))"
"(B53+(B53*B21))/B52"
"B53/B52"
"(B53+(B53*B21))/(B52+(B52*B20))"
"B15"
"((B52+(B52*B20))-B53-B54)+B66-B63-B64+B67"
"(B52-(B53+(B53*B21))-B54)+B66-B63-B64+B67"
"(B52-B53-B54)+B66-(B63+(B63*B22))-B64+B67"
"((B52+(B52*B20))-(B53+(B53*B21))-B54)+B66-(B63+(B63*B22))-B64+B67"
"C29-B67"
"D29-B67"
"E29-B67"
"+F29-B67"
"B52"
"B53+B54-B67"
"SUM(B34-B35)"
"B65"
"B63"
"B36+B37+B38-B39"
"B64+B65"
"B40-B41"
"B67"
"B42-B44"
"'Income Tax Input'!K58"
"'Income Tax Input'!K96-'Income Tax Input'!I95-'Income Tax Input'!I94-'Income Tax Input'!I89-'Income Tax Input'!I88-'Income Tax Input'!I75-'Income Tax Input'!I74-'Income Tax Input'!I70-'Income Tax Input'!I69"
"'Income Tax Input'!I70+'Income Tax Input'!I69+'Income Tax Input'!I74+'Income Tax Input'!I75+'Income Tax Input'!I94+'Income Tax Input'!I95"
"'Income Tax Input'!I111"
"'Income Tax Input'!I80"
"'Income Tax Input'!I83"
"'Income Tax Input'!I112"
"'Income Tax Input'!I123"
"'Income Tax Input'!I70"
"'Income Tax Input'!I125"
"'Income Tax Input'!I94+'Income Tax Input'!I95"
"B8*C8"
"SUM(B8-E8)"
"SUM(B8:B11)"
"SUM(B15:B16)"
"SUM(B21:B29)"
"SUM(B30+B17)"
"SUM(D31+E31)"
"SUM(B39-B40)"
"B41+B42+B43-B44"
"E33"
"B45-B46"
"B47-B49"
"'Income Tax Input'!K58"
"'Income Tax Input'!I93"
"E6-E7"
"'Income Tax Input'!I115"
"'Income Tax Input'!I118"
"'Income Tax Input'!I124"
"'Income Tax Input'!I123"
"E11+E12-E13+E14-E15"
"'Income Tax Input'!I121"
"E8+E16+E21"
"'Income Tax Input'!I120"
"'Income Tax Input'!I119"
"-E28+E23"
"B3"
"SUM(B5:B6)"
"SUM(B5:B6)"
"SUMIF(C4:C6,""P"",B4:B6)"
"SUM(B8:D13)"
"SUM(B8:D13)"
"SUM(B8:D13)"
"SUM(B8:D13)"
"SUM(B8:D13)"
"SUM(B8:D13)"
"SUMIF(C8:C13,""P"",B8:B13)"
"G15*B15"
"SUMIF(C14:C20,""P"",B14:B20)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUM(B22:D42)"
"SUMIF(C21:C42,""P"",B21:B42)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUM(B44:D55)"
"SUMIF(C43:C55,""P"",B43:B55)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUM(B57:B66)"
"SUMIF(C56:C66,""P"",B56:B66)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B68:D80)"
"SUM(B82:D84)"
"SUM(B82:D84)"
"SUM(B82:D84)"
"SUMIF(C81:C84,""P"",B81:B84)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUM(C106:D107)"
"SUMIF(C96:C107,""P"",B96:B107)"
"+C27"
"+A3"
"+A1"
"+D104"
"+A1"
"SUM(J191:J192)"
"SUM(J195:J198)"
"SUM(J242:J244)"
"123175+6375+1000+2000"
"+C228-15000"
"123175+2000"
"5000+3000+25000+7375+4000"
"25000+5000+2500+2000+5000+3000"
"5000+3000+25000+10000+4000"
"+B14"
"+H66-H67"
"300000*0.07"
"203300*0.07"
"+G161+G162"
"SUM(G164:G167)"
"+G160+G163"
"SUM(G171:G172)"
"SUM(G176:G178)"
"+G170+G174+G175"
"+I170+I175"
"+A156"
"+G158"
"+H183+H184"
"H185+H186+H187"
"+A3"
"+A3"
"35100*2.487"
"+(35100*2.487)+36000"
"141300*0.1"
"123294*0.1"
"105300*0.1"
"SUM(I185:I192)"
"ROUND(G29,)"
"F29"
"Forecast!A1"
"Forecast!H29"
"Forecast!H30"
"Forecast!H31"
"Forecast!H32"
"Forecast!H33"
"Forecast!H34"
"Forecast!H35"
"Forecast!H36"
"Forecast!H37"
"Forecast!H38"
"Forecast!H39"
"Forecast!H40"
"Forecast!H41"
"Forecast!H42"
"SUM(C25:N25)"
"Forecast!A1"
"MRP!O25"
"MRP!O34"
"B13/12"
"Forecast!A1"
"EOQ!B6"
"EOQ!B14"
"MRP!C25"
"EOQ!B15"
"B7"
"Forecast!A1"
"EOQ!D6"
"EOQ!D14"
"MRP!C34"
"EOQ!D15"
"B7"
"Year"
"Cash_Beg"
"Cash_End"
"AR_Beg"
"AR_End"
"Equip_Beg"
"Equip_End"
"Inv_Beg"
"Inv_End"
"SUM(D9:D13)"
"AP_Beg"
"AP_End"
"SUM(D18:D21)"
"Assets_Beg - Liables_Beg"
"Assets_End - Liables_End"
"Worth_Beg"
"Worth_End - Worth_Beg"
"Chapter_Name"
"Year"
"SUM('Income Add'!D7:D9)"
"Dues"
"Interest"
"SUM('Income Add'!D11:D12)"
"SUM('Income Add'!D14)"
"D12 - D13"
"SUM('Income Add'!D16:D17)"
"SUM('Income Add'!D19:D20)"
"SUM('Income Add'!D21:D24)"
"SUM(F7:F19)"
"SUM('Inv Flow'!F40:F46)"
"SUM('Income Add'!D29:D55)"
"SUM(F23:F27)"
"Assets_End - Liables_End"
"""INCOME STATEMENT ADDENDUM for:  "" & Chapter_Name"
"Year"
"288+25"
"93.65"
"Year"
"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")"""
"SUM(C7:C10)"
"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")"""
"Cash_Beg"
"Cash_End"
"Cash_End - Cash_Beg"
"Year"
"288+25"
"SUM(D7:D22)"
"144.1 + 1.28"
"52.55 + 7.56"
"58.77"
"14.03+93.65"
"SUM(D27:D59)"
"Cash_In"
"Cash_Out"
"Cash_In - Cash_Out"
"Cash_Beg"
"Cash_End"
"Cash_End - Cash_Beg"
"Year"
"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")"""
"SUM(D7:D8)"
"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")"""
"SUM(D13:D17)"
"Equip_Beg"
"Equip_End"
"Equip_End - Equip_Beg"
"Year"
"SUM(E6:E9)"
"Equip_In"
"Equip_Out"
"Equip_In - Equip_Out"
"Equip_Beg"
"Equip_End"
"Equip_End - Equip_Beg"
"Year"
"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")"""
"""Total from ""&Year-1&"" Inventory Balance Sheet"""
"SUM(E6:E23)"
"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")"""
"3+12+28+23+1"
"15.55+46.65+108.85+89.41"
"16.19 + 14.03"
"SUM(E28:E76)"
"Inv_Beg"
"Inv_End"
"Inv_End - Inv_Beg"
"Year"
"15 + 12.5"
"10 + 12.5"
"SUM(F6:F29)"
"130 + 217"
" 2.8 + 11.72"
"7.12 + 3.07"
"SUM(F34:F65)"
"Inv_In"
"Inv_Out"
"Inv_In - Inv_Out"
"Inv_Beg"
"Inv_End"
"Inv_End - Inv_Beg"
"Year"
"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")"""
"SUM(C7:C7)"
"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")"""
"SUM(C13:C14)"
"AR_Beg"
"AR_End"
"AR_End - AR_Beg"
"Year"
"SUM(C6:C16)"
"SUM(C21:C30)"
"AR_In"
"AR_Out"
"AR_In - AR_Out"
"AR_Beg"
"AR_End"
"AR_End - AR_Beg"
"Year"
"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")"""
"SUM(C7:C7)"
"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")"""
"AP_Beg"
"AP_End"
"AP_End - AP_Beg"
"Year"
"SUM(C6:C11)"
"AP_In"
"AP_Out"
"AP_In - AP_Out"
"AP_Beg"
"AP_End"
"AP_End - AP_Beg"
"D15"
"200*500"
"SUM(D15:D38)"
"SUM(D42:D50)"
"SUM(D54:D56)"
"0.2913*20000-0.14*20000"
"0.14*20000"
"SUM(D62:D79)"
"20000-3026"
"C89*(E51-D51)/100"
"SUM(D85:D87)"
"SUM(E85:E89)"
"200000-1220"
"C96*(E57-D57)/100"
"D39+D51+D57"
"D80+D90+D97"
"D101-D102"
"D102/D101"
"100*D103/D101"
"D102/D103"
"D39-D80"
"D39/D80"
"135*525"
"+D19/$D$30"
"70*500"
"17*800"
"45*1100"
"SUM(F19:F23)"
"SUM(D19:D29)"
"SUM(D33:D78)"
"D30-D79"
"B84-C84"
"C102-B102"
"SUM(D84:D103)"
"100000-6200"
"22000-2600"
"16*2000+300*650+65*500"
"3400-100"
"SUM(D107:D111)+SUM(D114:D118)"
"D81+D104+D119"
"D124*0.05"
"D122-D125"
"100*D79*G19/F19"
"+(D79-D104-D119)*100*G19/F19"
"100*G19*(D79-D104-D119+D125)/F19"
"SUM(B24:E24)"
"SUM(B24:B38)"
"SUM(B43:B94)"
"B107"
"B100"
"B39"
"B95"
"B101-B102"
"B100+B103+B104-B106"
"(F8*F9/100*8760)/1000"
"(1-F11/100)*F10"
"F12*F13/100"
"G12*G13/100+G21"
"F17*F25/100"
"F30/100*F10+F26"
"F32/100*F58"
"F34/100*F58"
"F31+F33+F35"
"F59"
"F37/100*F58"
"F31+F33+F35+F38"
"F14-F39"
"H155+H150"
"F40-F41"
"F43/100*F42"
"F42-F44"
"IRR(F47:S47,0.17)"
"F48/100*F75"
"F45-F49"
"I58+I63"
"F60"
"F61+G60"
"F58-F61"
"H135"
"H63+I135"
"F62+F63"
"F68+G119"
"F66+F67+F68"
"F64+F69"
"G75+H134"
"F76+G50"
"F79-G154-G147"
"G79-H154+H133-H147"
"F79+F77"
"F84-G103"
"F70-F86"
"F40"
"F38"
"E67-F67"
"E66-F66"
"F83-E83"
"H134"
"H133"
"F97+F103+F104+F105"
"F156+F152"
"E84-F84"
"H132/100*E125"
"I132/100*E125"
"F44"
"F49"
"F110+F111+F112+F113+F114"
"SUM(H110:H114)"
"G106-G117"
"E127/100*E125"
"E125-E128"
"E128*H132/100"
"E128*I132/100"
"H132/100*E130"
"I132/100*E130"
"E128/(E137-E138)"
"E128"
"J148"
"E140"
"E140"
"E140"
"E140"
"E140"
"E140"
"E140"
"E140"
"E141/100*J146"
"E141/100*K146"
"J147+J150"
"F45/F77*100"
"F40/F79*100"
"F67/F14"
"F165*12"
"F36/F66"
"F69/F85"
"F68/F85"
"F79/F77"
"SUM(B4:M4)"
"SUM(B4:B6)"
"SUM(B9:B9)"
"B10/B7"
"SUM(B7-B10)"
"B13/B7"
"SUM(N17:N30)"
"B31/B7"
"SUM(B13-B31)"
"B33/B7"
"SUM(B33+B36-B37)"
"SUM(B38-B39)"
"B40/B7"
"B42"
"B3"
"SUM(B5:M5)"
"SUM(B5:B11)"
"SUM(B14:B32)"
"SUM(B12-B33)"
"SUM(B34-B36-B37-B38-B39-B40)"
"SUM(C34-C36-C37-C38-C40)"
"SUM(H34-H36-H37-H38+H39-H40)"
"SUM(B3,B41)"
"SUM(M42)"
"B47"
"SUM(B44+B45-B46)"
"SUM(B4:B10)"
"B13/B11"
"SUM(B11-B13)"
"B16/B11"
"SUM(B21:B40)"
"B41/B11"
"SUM(B16-B41)"
"SUM(B43+B45-B46)"
"SUM(B43+B45-B46-B48)"
"B50/B11"
"SUM(B5:F5)"
"SUM(B5:B13)"
"SUM(B14:B16)"
"SUM(B20:B44)"
"SUM(B17-B45)"
"(B51)"
"SUM(B49)"
"(B47)"
"SUM(B49:B50)"
"SUM(B6:B11)"
"SUM(B15:B20)-B21"
"SUM(B12+B22+B24)"
"SUM(B29:B32)"
"SUM(B33+B35)"
"SUM(B25-B36)"
"SUM(B36+B42)"
"B12/B33"
"SUM(B6+B8)/B33"
"SUM(B36/B25)"
"SUM(B36/B42)"
"SUM(D8:D14)"
"SUM(D18:D22)"
"SUM(D27:D32)"
"SUM(D15+D23+D33)"
"SUM(D35-H35)"
"B5"
"B5*A10"
"A10-B10"
"C29"
"E32"
"B5*A11"
"C29"
"B5*A12"
"C29"
"B5*A13"
"C29"
"B5*A14"
"C29"
"B5*A15"
"C29"
"B5*A16"
"C29"
"B5*A17"
"C29"
"B5*A18"
"C29"
"B5*A19"
"C29"
"B5*A20"
"C29"
"B5*A21"
"C29"
"B5*A22"
"C29"
"C26-C27+C28"
"C29"
"100%-B5"
"C29/C32"
"+B7-B8"
"+B9-B11"
"+B12-B14+B15"
"SUM(B8:B16)"
"SUM(B19:B21)"
"+B22-B23"
"SUM(B26:B27)"
"+B17+B24+B30+B31"
"SUM(B37:B40)"
"+B41+B42+B43+B44"
"SUM(B48:B53)"
"+B45+B54"
"-207-96+792-926"
"42-229-3-65"
"8-71+561+503"
"SUM(B10:B14)"
"SUM(B18:B21)"
"689+986"
"1315+1970"
"-160+224"
"212-2533"
"158-1929"
"134-1652"
"B7+B15+B22+B29+B31"
"SUM(B9:B15)"
"+B7-B16"
"+B18-B19"
"SUM(B9:B13)"
"SUM(B19:B22)"
"+B23-B24"
"+B14+B16+B25+B26+B28"
"29.7+5920.5"
"5614.5+29.7"
"23447.9+8.1"
"20186.7-21.3"
"+B47+B48-B49"
"+B38+B40+B42+B44+B50"
"-752.9-223+404.5-150.9+69.9"
"-579.1-409.5+250.1-13+9.8"
"+F15-F8-F11-F12-F13"
"SUM(B8:B14)"
"+B15+B16"
"SUM(B20:B24)"
"2137.9+11.6"
"-457.2+2379.5"
"322.9-152.5"
"490.1-114.1"
"+F35-F28-F29-F30-F31-F32-F33"
"B8-B9"
"B11-B15"
"B19+B21+B22"
"B25-B28"
"B28-B29-B33"
"223.283-23.955"
"222.646-21.71"
"209.243-19.748"
"193.428-7.446"
"165.564-19.567"
"SUM(B8:B12)"
"B16-B17"
"B14+B19+B21+B23+B25+B27+B29"
"B41+B43+B44+B45+B46+B47"
"SUM(B52:B53)"
"B57+B58+B59-B60"
"B55+B62"
"B49+B64"
"SUM(B8:B12)"
"SUM(B15:B18)"
"+B13-B19"
"+B30-B31"
"+(B30+B32)/2"
"+B37*B38"
"SUM(B39:B40)"
"+B21"
"+B23"
"+B33"
"+B41-B44-B45-B46"
"+C5-C6"
"+(C7+D7)/2"
"(1176+375+1787+1225+343+1716)/2"
"(12058+12236)/2"
"(12626+12180)/2"
"(32113+30966)/2"
"(2940+2781)/2"
"11358/10761"
"(2294+2940)/10761"
"21206/C10"
"6231/12058"
"(6231+362+2701)/12058"
"(5838+650)/650"
"(3763+650)/C13"
"3764/C11"
"16919/38125"
"3763/38125"
"38125/2940"
"38125/C14"
"38125/(1176+375+1787)"
"38125/C10"
"38125/12626"
"109.5/2.75"
"2.75/109.5"
"1.14/109.5"
"1.14/2.75"
"SUM(G10:G12)"
"SUM(E16:E17)"
"E18-E19"
"G13+G20"
"SUM(E24:E32)"
"G21+G33"
"SUM(G35:G36)"
"'Annual Leave'!F20"
"((C45+G10)*0.156/1.156)-G13"
"SUM(C44:C53)"
"SUM(C54:E54)"
"G38"
"C54+E54+G55"
"ROUND(B4/173.33,2)"
"C4*D4*E4"
"SUM(F4:F18)"
"A4+0.01"
"A257+0.01"
"+E5-D5"
"+J7+J8+J9"
"SUM(P10:P16)"
"+(V8/U8-1)*100"
"SUM(J13:J18)"
"+D10+D8+D5"
"+D12+D14"
"SUM(P22:P27)"
"+J11+J5"
"+J20-J22-1"
"+D20+D25+D24+D23+D22"
"+J30+J31"
"SUM(P31:P38)"
"+D31+D30+D28"
"+J33+J36+J37"
"+J39+J28+1"
"+K39+K28"
"+P40+P29+P19+P8"
"+P42+P5"
"SUM(J57:J60)"
"+K57+K58+K59+K60"
"SUM(P61:P67)"
"+D61+D58+D55"
"+J62+J55"
"+J71-J73"
"SUM(P82:P91)"
"+D82+D81+D79"
"+J91+J79-1"
"+K91+K79"
"+P93+P80+P70+P58"
"+P95+P55"
"VLOOKUP(D5,sort0,2,FALSE)"
"TEXT(DATA!E5,""#,##0"")"
"SUM(E16:E25)"
"Dec!$M$3"
"Jan!$J$25"
"Jan!$L$25"
"Jan!$J$19"
"Jan!$L$19"
"Jan!$J$21"
"Jan!$L$21"
"Jan!$J$23"
"Jan!$L$23"
"Jan!$J$16"
"Jan!$L$16"
"Jan!H31"
"Jan!$J$31"
"Jan!$L$31"
"Jan!H33"
"Jan!$J$33"
"Jan!$L$33"
"Feb!$J$25"
"Feb!$L$25"
"Feb!$J$19"
"Feb!$L$19"
"Feb!$J$21"
"Feb!$L$21"
"Feb!$J$23"
"Feb!$L$23"
"Feb!$J$16"
"Feb!$L$16"
"Feb!H47"
"Feb!$J$31"
"Feb!$L$31"
"Feb!H49"
"Feb!$J$33"
"Feb!$L$33"
"Mar!$J$25"
"Mar!$L$25"
"Mar!$J$19"
"Mar!$L$19"
"Mar!$J$21"
"Mar!$L$21"
"Mar!$J$23"
"Mar!$L$23"
"Mar!$J$16"
"Mar!$L$16"
"Mar!H63"
"Mar!$J$31"
"Mar!$L$31"
"Mar!H65"
"Mar!$J$33"
"Mar!$L$33"
"Apr!$J$25"
"Apr!$L$25"
"Apr!$J$19"
"Apr!$L$19"
"Apr!$J$21"
"Apr!$L$21"
"Apr!$J$23"
"Apr!$L$23"
"Apr!$J$16"
"Apr!$L$16"
"Apr!H79"
"Apr!$J$31"
"Apr!$L$31"
"Apr!H81"
"Apr!$J$33"
"Apr!$L$33"
"May!$J$25"
"May!$L$25"
"May!$J$19"
"May!$L$19"
"May!$J$21"
"May!$L$21"
"May!$J$23"
"May!$L$23"
"May!$J$16"
"May!$L$16"
"May!H95"
"May!$J$31"
"May!$L$31"
"May!H97"
"May!$J$33"
"May!$L$33"
"Jun!$J$25"
"Jun!$L$25"
"Jun!$J$19"
"Jun!$L$19"
"Jun!$J$21"
"Jun!$L$21"
"Jun!$J$23"
"Jun!$L$23"
"Jun!$J$16"
"Jun!$L$16"
"Jun!H111"
"Jun!$J$31"
"Jun!$L$31"
"Jun!H113"
"Jun!$J$33"
"Jun!$L$33"
"Jul!$J$25"
"Jul!$L$25"
"Jul!$J$19"
"Jul!$L$19"
"Jul!$J$21"
"Jul!$L$21"
"Jul!$J$23"
"Jul!$L$23"
"Jul!$J$16"
"Jul!$L$16"
"Jul!H127"
"Jul!$J$31"
"Jul!$L$31"
"Jul!H129"
"Jul!$J$33"
"Jul!$L$33"
"Aug!$J$25"
"Aug!$L$25"
"Aug!$J$19"
"Aug!$L$19"
"Aug!$J$21"
"Aug!$L$21"
"Aug!$J$23"
"Aug!$L$23"
"Aug!$J$16"
"Aug!$L$16"
"Aug!H143"
"Aug!$J$31"
"Aug!$L$31"
"Aug!H145"
"Aug!$J$33"
"Aug!$L$33"
"Sep!$J$25"
"Sep!$L$25"
"Sep!$J$19"
"Sep!$L$19"
"Sep!$J$21"
"Sep!$L$21"
"Sep!$J$23"
"Sep!$L$23"
"Sep!$J$16"
"Sep!$L$16"
"Sep!H159"
"Sep!$J$31"
"Sep!$L$31"
"Sep!H161"
"Sep!$J$33"
"Sep!$L$33"
"Oct!$J$25"
"Oct!$L$25"
"Oct!$J$19"
"Oct!$L$19"
"Oct!$J$21"
"Oct!$L$21"
"Oct!$J$23"
"Oct!$L$23"
"Oct!$J$16"
"Oct!$L$16"
"Oct!H175"
"Oct!$J$31"
"Oct!$L$31"
"Oct!H177"
"Oct!$J$33"
"Oct!$L$33"
"Nov!$J$25"
"Nov!$L$25"
"Nov!$J$19"
"Nov!$L$19"
"Nov!$J$21"
"Nov!$L$21"
"Nov!$J$23"
"Nov!$L$23"
"Nov!$J$16"
"Nov!$L$16"
"Nov!H191"
"Nov!$J$31"
"Nov!$L$31"
"Nov!H193"
"Nov!$J$33"
"Nov!$L$33"
"Dec!$J$25"
"Dec!$L$25"
"Dec!$J$19"
"Dec!$L$19"
"Dec!$J$21"
"Dec!$L$21"
"Dec!$J$23"
"Dec!$L$23"
"Dec!$J$16"
"Dec!$L$16"
"Dec!H207"
"Dec!$J$31"
"Dec!$L$31"
"Dec!H209"
"Dec!$J$33"
"Dec!$L$33"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J19+J21+J23"
"J22+J23"
"H26+H27"
"J28+J29+J31+J32+J33+J34+J35+J36+J37"
"J38-J42"
"J24+J43"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!J13"
"H5+H6+H8+H9"
"H12+H14+H15"
"J10+J16+J17+J18+J19+J20"
"J21+J22+J23"
"J24+J26+J27"
"'Page 1'!J43"
"'Page 1'!J35"
"'Page 1'!J35"
"IF('Page 1'!J44='Page 2'!J28,""Line 17 equals Line 30, this report is in balance."",""Line 17 does not equal Line 30, this report is out of balance!"")"
"IF('Page 1'!J44='Page 2'!J28,""Line 17 equals Line 30, this report is in balance."",""Line 17 does not equal Line 30, this report is out of balance!"")"
"IF('Page 1'!J44='Page 2'!J28,""Line 17 equals Line 30, this report is in balance."",""Line 17 does not equal Line 30, this report is out of balance!"")"
"H31+H32+H33"
"J30-J34"
"J35*0.01125"
"J35*0.01125"
"H36-H37"
"H36-H37"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!J13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!J13"
"J8+J9+J10+J11+J12+J13+J14+J15+J16"
"J17+J30+J31"
"J17+J30+J31"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!D13:H13"
"'Page 1'!J13"
"H10+H11+H13"
"J8+J14"
"H17+H18+H19"
"J15-J20"
"J26+J27+J28+J29+J30+J31+J32+J33+J34+J35+J36+J37"
"E12-G12"
"H12+E13-G13"
"IF(ISBLANK(A21),CHAR(32),IF(K21>0.01,IF((G21+H21-I21-J21)<=0,""Limit CIA in Col. 9"",IF((G21+H21-I21-J21-K21)>=0,(G21+H21-I21-J21-K21),""Limit CIA in Col. 9"")),(G21+H21-I21-J21)))"
"IF(ISBLANK('Data Input'!D2),CHAR(32),'Data Input'!D2)"
"IF(ISBLANK('Data Input'!D2),CHAR(32),'Data Input'!D2)"
"IF(ISBLANK('Data Input'!D3),CHAR(32),'Data Input'!D3)"
"IF(ISBLANK('Data Input'!D3),CHAR(32),'Data Input'!D3)"
"IF(ISBLANK('Data Input'!D3),CHAR(32),'Data Input'!D3)"
"IF(ISBLANK('Data Input'!D4),CHAR(32),'Data Input'!D4)"
"IF(ISBLANK('Data Input'!D4),CHAR(32),'Data Input'!D4)"
"IF(ISBLANK('Data Input'!D4),CHAR(32),'Data Input'!D4)"
"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)"
"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)"
"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)"
"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)"
"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)"
"SUBTOTAL(9,L17:L53)"
"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)"
"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)"
"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)"
"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)"
"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)"
"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)"
"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)"
"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)"
"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)"
"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)"
"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)"
"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)"
"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)"
"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)"
"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)"
"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)"
"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)"
"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)"
"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)"
"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)"
"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)"
"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)"
"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)"
"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)"
"IF(ISBLANK('Data Input'!D10),CHAR(32),'Data Input'!D10)"
"IF(ISBLANK(A17),CHAR(32),IF(J17>0.01,IF((F17+G17-H17-I17)<=0,""Limit CIA in Col. 9"",IF((F17+G17-H17-I17-J17)>=0,(F17+G17-H17-I17-J17),""Limit CIA in Col. 9"")),(F17+G17-H17-I17)))"
"SUM(F17:F45)"
"K46"
"C66"
"IF(ISBLANK(H11), CHAR(32),H11+I11+K11)"
"L11"
"SUM(H11:H18)"
"IF(ISBLANK(H21),CHAR(32),SUM(H21:K21))"
"IF(ISERROR(L21+M21),CHAR(32),L21+M21)"
"SUM(H31:H39)"
"L19+L29+L40"
"IF(ISBLANK(D10),CHAR(32),H10-I10)"
"IF(ISBLANK(K10),CHAR(32),K10+L10)"
"IF(ISERROR(I10+M10),CHAR(32),I10+M10)"
"IF(ISERROR(N10/D10),CHAR(32),N10/D10)"
"SUM(H10:H41)"
"SUM(I10:I41)"
"SUM(J10:J41)"
"SUM(K10:K41)"
"SUM(L10:L41)"
"SUM(M10:M41)"
"SUM(N10:N41)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"SUM(V18:Y21)"
"C10-1"
"E19*$C$11"
"C10-1"
"C10-1"
"SUM(H53:H57)"
"C22"
"D23+1"
"C10-1"
"$C$6"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"IF(C26=0,0,E26*$C$11)"
"C$10"
"C$10"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"$C$5"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"IF($C$7=0,0,IF($C$10-5<$C$7,0,VLOOKUP($C$36,STD.TBLE.THINNED!$B$11:$L$60,11)))"
"IF($C$8=0,0,IF($C$10-5<$C$8,0,VLOOKUP($C$8,STD.TBLE.THINNED!B11:L60,11)-VLOOKUP($C$7,STD.TBLE.THINNED!$B$11:$L$60,11)))"
"IF($C$9=0,0,IF($C$10-5<$C$9,0,VLOOKUP($C$9,STD.TBLE.THINNED!$B$11:$L$60,11)-VLOOKUP($C$8,STD.TBLE.THINNED!$B$11:$L$60,11)))"
"VLOOKUP($C$10,STD.TBLE.THINNED!$B$11:$L$60,6)"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"IF(C6=0,0,IF(C6<=$C$10-5,E53*$C$12,0))"
"IF(C7<C$10-4,C7,0)"
"IF(C7<C$10-4,C7,0)"
"E57*C12"
"D73*$C$81*C$114"
"E73*$C$81*C$115"
"F73*$C$81*C$116"
"G73*$C$81*C$117"
"H73*$C$81*C$118"
"I73*$C$81*C$119"
"D76*$C$81*C$126"
"E76*$C$81*C$127"
"F76*$C$81*C$128"
"G76*$C$81*C$129"
"H76*$C$81*C$130"
"I76*$C$81*C$131"
"-CASH.FLOW!R137"
"D93*$C$101*C$120"
"D96*$C$101*C$132"
"-CASH.FLOW!X137"
"CASH.FLOW!AC137"
"CASH.FLOW!AA137"
"CASH.FLOW!$Y$137"
"C141-D143"
"CASH.FLOW!AE137"
"C147/STAND.PARAMS!C19"
"IF(IO.CONTROL!$C$14>$B78,0,STAND.PARAMS!$K$166*IO.CONTROL!$F$19)"
"IF(IO.CONTROL!$C$14>$B78,0,STAND.PARAMS!$K$166*IO.CONTROL!$F$20)"
"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,7)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11))*IO.CONTROL!$F$21)"
"IF(IO.CONTROL!$C$14>$B78,0,VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$22)"
"IF(IO.CONTROL!$C$14>$B78,0,(STAND.PARAMS!$C$19/IO.CONTROL!$C$10)*10*IO.CONTROL!$F$23)"
"IF(IO.CONTROL!$C$14>$B78,0,(STAND.PARAMS!$C$19-(STAND.PARAMS!$C$19/IO.CONTROL!$C$10)*10)*IO.CONTROL!$F$24)"
"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,3)*IO.CONTROL!$F$26+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,4)*IO.CONTROL!$F$27+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,5)*IO.CONTROL!$F$28+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$29))"
"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,3)*IO.CONTROL!$F$31+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,4)*IO.CONTROL!$F$32+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,5)*IO.CONTROL!$F$33+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$34))"
"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)*IO.CONTROL!$F$36+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)*IO.CONTROL!$F$37+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)*IO.CONTROL!$F$38+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11)*IO.CONTROL!$F$39))"
"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,2)*IO.CONTROL!$F$41+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,3)*IO.CONTROL!$F$42+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,4)*IO.CONTROL!$F$43+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,5)*IO.CONTROL!$F$44+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$45))"
"IF(IO.CONTROL!$C$14>$B78,0,((VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,7)*IO.CONTROL!$F$53*IO.CONTROL!$F$45+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)*IO.CONTROL!$F$54*IO.CONTROL!$F$46+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)*IO.CONTROL!$F$55*IO.CONTROL!$F$47+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)*IO.CONTROL!$F$56*IO.CONTROL!$F$48+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11)*IO.CONTROL!$F$57*IO.CONTROL!$F$49)))"
"SUM(C78:M78)"
"IF(IO.CONTROL!$C$14>$B78,0,((VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,7)*IO.CONTROL!$F$53+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)*IO.CONTROL!$F$54+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)*IO.CONTROL!$F$55+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)*IO.CONTROL!$F$56+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11)*IO.CONTROL!$F$57)))"
"-IO.CONTROL!E62"
"IO.CONTROL!D62"
"-IO.CONTROL!D84"
"-IO.CONTROL!D104"
"SUM(R78:X78)"
"P78+Y78"
"Z78/(1+IO.CONTROL!$C$13)^AF78"
"Q78"
"AB78/(1+IO.CONTROL!$C$13)^AF78"
"Z78+AB78"
"AD78/(1+IO.CONTROL!$C$13)^B78"
"IF(IO.CONTROL!$C$14=2,N82,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P81))"
"IF(IO.CONTROL!$C$14=2,O82,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q81))"
"IF(IO.CONTROL!$C$14<=3,N83,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P82))"
"IF(IO.CONTROL!$C$14<=3,O83,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q82))"
"IF(IO.CONTROL!$C$14<=4,N84,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P83))"
"IF(IO.CONTROL!$C$14<=4,O84,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q83))"
"IF(IO.CONTROL!$C$14<=5,N85,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P84))"
"IF(IO.CONTROL!$C$14<=5,O85,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q84))"
"IF(IO.CONTROL!$C$14<=6,N86,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P85))"
"IF(IO.CONTROL!$C$14<=6,O86,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q85))"
"IF(IO.CONTROL!$C$14<=7,N87,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P86))"
"IF(IO.CONTROL!$C$14<=7,O87,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q86))"
"IF(IO.CONTROL!$C$14<=8,N88,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P87))"
"IF(IO.CONTROL!$C$14<=8,O88,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q87))"
"IF(IO.CONTROL!$C$14<=9,N89,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P88))"
"IF(IO.CONTROL!$C$14<=9,O89,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q88))"
"IF(IO.CONTROL!$C$14<=10,N90,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P89))"
"IF(IO.CONTROL!$C$14<=10,O90,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q89))"
"IF(IO.CONTROL!$C$14<=11,N91,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P90))"
"IF(IO.CONTROL!$C$14<=11,O91,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q90))"
"N92"
"($Z$124/IO.CONTROL!$C$13)/(((1+IO.CONTROL!$C$13)^($B$124+1))-1)"
"($AB$124/IO.CONTROL!$C$13)/(((1+IO.CONTROL!$C$13)^($B$124+1))-1)"
"($AD$124/IO.CONTROL!$C$13)/(((1+IO.CONTROL!$C$13)^($B$124+1))-1)"
"R78/(1+IO.CONTROL!$C$13)^$AF78+R79/(1+IO.CONTROL!$C$13)^$AF79+R80/(1+IO.CONTROL!$C$13)^$AF80+R81/(1+IO.CONTROL!$C$13)^$AF81+R82/(1+IO.CONTROL!$C$13)^$AF82"
"SUM(AA78:AA136)"
"(C19/IO.CONTROL!C10)*5"
"E7*C$21"
"IF(AND(D$7/5>=0,D$7/5<=I7),C$7,IF(AND(D$8/5>=0,D$8/5<=I7),C$8,0))"
"K25-L25"
"IF(P5*5<=IO.CONTROL!$C$10,O25-P25,VLOOKUP((IO.CONTROL!$C$10/5),$I7:$T24,2+P5))"
"IF(AND(D$7/5>I7,D$7/5<=I8),C$7,IF(AND(D$8/5>I7,D$8/5<=I8),C$8,0))"
"IF($J$3-L$122-L$99-L$76-L$53-L$30-K8-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K7-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K8-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K7),K7)"
"L7"
"IF($J$3-L$122-L$99-L$76-L$53-L$30-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K8-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K8),K8)"
"IF($J$3-L$122-L$99-L$76-L$53-L$30-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K9-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K9),K9)"
"IF($J$3-L$122-L$99-L$76-L$53-L$30-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K10-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K10),K10)"
"IF($J$3-L$122-L$99-L$76-L$53-L$30-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K11-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K11),K11)"
"IF($I12*5<=IO.CONTROL!$C$10,P11,0)"
"IF($J$3-M$122-M$99-M$76-M$53-M$30-L13-L14-L15-L16-L17-L18-L19-L20-L21-L22-L23>0,L12-MIN($J$3-M$122-M$99-M$76-M$53-M$30-L13-L14-L15-L16-L17-L18-L19-L20-L21-L22-L23,L12),L12)"
"IF($J$3-N$122-N$99-N$76-N$53-N$30-M14-M15-M16-M17-M18-M19-M20-M21-M22-M23>0,M13-MIN($J$3-N$122-N$99-N$76-N$53-N$30-M14-M15-M16-M17-M18-M19-M20-M21-M22-M23,M13),M13)"
"IF($J$3-O$122-O$99-O$76-O$53-O$30-N15-N16-N17-N18-N19-N20-N21-N22-N23>0,N14-MIN($J$3-O$122-O$99-O$76-O$53-O$30-N15-N16-N17-N18-N19-N20-N21-N22-N23,N14),N14)"
"IF($J$3-P$122-P$99-P$76-P$53-P$30-O16-O17-O18-O19-O20-O21-O22-O23>0,O15-MIN($J$3-P$122-P$99-P$76-P$53-P$30-O16-O17-O18-O19-O20-O21-O22-O23,O15),O15)"
"IF($J$3-Q$122-Q$99-Q$76-Q$53-Q$30-P17-P18-P19-P20-P21-P22-P23>0,P16-MIN($J$3-Q$122-Q$99-Q$76-Q$53-Q$30-P17-P18-P19-P20-P21-P22-P23,P16),P16)"
"IF($J$3-R$122-R$99-R$76-R$53-R$30-Q18-Q19-Q20-Q21-Q22-Q23>0,Q17-MIN($J$3-R$122-R$99-R$76-R$53-R$30-Q18-Q19-Q20-Q21-Q22-Q23,Q17),Q17)"
"SUM(C7:C17)"
"IF($J$3-S$122-S$99-S$76-S$53-S$30-R19-R20-R21-R22-R23>0,R18-MIN($J$3-S$122-S$99-S$76-S$53-S$30-R19-R20-R21-R22-R23,R18),R18)"
"IF($J$3-T$122-T$99-T$76-T$53-T$30-S20-S21-S22-S23>0,S19-MIN($J$3-T$122-T$99-T$76-T$53-T$30-S20-S21-S22-S23,S19),S19)"
"SUM(K7:K24)"
"SUM(L8:L24)"
"SUM(M9:M24)"
"SUM(N10:N24)"
"SUM(O11:O24)"
"SUM(P12:P24)"
"SUM(Q13:Q24)"
"SUM(R14:R24)"
"SUM(S15:S24)"
"SUM(T16:T24)"
"C30-$C$26"
"IF(AND(D$9/5>=0,D$9/5<=I30),C$9,IF(AND(D$10/5>=0,D$10/5<=I30),C$10,0))"
"IF(L28*5<=IO.CONTROL!$C$10,K48-L48,VLOOKUP((IO.CONTROL!$C$10/5)+1,$I30:$T47,3+L28))"
"IF(AND(D$9/5>I30,D$9/5<=I31),C$9,IF(AND(D$10/5>I30,D$10/5<=I31),C$10,0))"
"IF($J$3-L$122-L$99-L$76-L$53-K31-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K30-MIN($J$3-L$122-L$99-L$76-L$53-K31-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K30),K30)"
"IF($J$3-L$122-L$99-L$76-L$53-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K31-MIN($J$3-L$122-L$99-L$76-L$53-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K31),K31)"
"IF($J$3-L$122-L$99-L$76-L$53-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K32-MIN($J$3-L$122-L$99-L$76-L$53-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K32),K32)"
"IF($J$3-L$122-L$99-L$76-L$53-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K33-MIN($J$3-L$122-L$99-L$76-L$53-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K33),K33)"
"IF($J$3-M$122-M$99-M$76-M$53-L35-L36-L37-L38-L39-L40-L41-L42-L43-L44-L45-L46>0,L34-MIN($J$3-M$122-M$99-M$76-M$53-L35-L36-L37-L38-L39-L40-L41-L42-L43-L44-L45-L46,L34),L34)"
"IF($J$3-N$122-N$99-N$76-N$53-M36-M37-M38-M39-M40-M41-M42-M43-M44-M45-M46>0,M35-MIN($J$3-N$122-N$99-N$76-N$53-M36-M37-M38-M39-M40-M41-M42-M43-M44-M45-M46,M35),M35)"
"IF($J$3-O$122-O$99-O$76-O$53-N37-N38-N39-N40-N41-N42-N43-N44-N45-N46>0,N36-MIN($J$3-O$122-O$99-O$76-O$53-N37-N38-N39-N40-N41-N42-N43-N44-N45-N46,N36),N36)"
"IF($J$3-P$122-P$99-P$76-P$53-O38-O39-O40-O41-O42-O43-O44-O45-O46>0,O37-MIN($J$3-P$122-P$99-P$76-P$53-O38-O39-O40-O41-O42-O43-O44-O45-O46,O37),O37)"
"IF($J$3-Q$122-Q$99-Q$76-Q$53-P39-P40-P41-P42-P43-P44-P45-P46>0,P38-MIN($J$3-Q$122-Q$99-Q$76-Q$53-P39-P40-P41-P42-P43-P44-P45-P46,P38),P38)"
"IF($J$3-R$122-R$99-R$76-R$53-Q40-Q41-Q42-Q43-Q44-Q45-Q46>0,Q39-MIN($J$3-R$122-R$99-R$76-R$53-Q40-Q41-Q42-Q43-Q44-Q45-Q46,Q39),Q39)"
"IF($J$3-S$122-S$99-S$76-S$53-R41-R42-R43-R44-R45-R46>0,R40-MIN($J$3-S$122-S$99-S$76-S$53-R41-R42-R43-R44-R45-R46,R40),R40)"
"IF($J$3-T$122-T$99-T$76-T$53-S42-S43-S44-S45-S46>0,S41-MIN($J$3-T$122-T$99-T$76-T$53-S42-S43-S44-S45-S46,S41),S41)"
"C45-C$26"
"VLOOKUP(IO.CONTROL!C10,STD.TBLE.THINNED!B11:O60,6)"
"IF(AND(D$11/5>I53,D$11/5<=I54),C$11,IF(AND(D$12/5>I53,D$12/5<=I54),C$12,0))"
"IF($J$3-L$122-L$99-L$76-K55-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K54-MIN($J$3-L$122-L$99-L$76-K55-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K54),K54)"
"IF($J$3-L$122-L$99-L$76-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K55-MIN($J$3-L$122-L$99-L$76-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K55),K55)"
"IF($J$3-L$122-L$99-L$76-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K56-MIN($J$3-L$122-L$99-L$76-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K56),K56)"
"IF($J$3-L$122-L$76-L$99-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K57-MIN($J$3-L$122-L$99-L$76-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K57),K57)"
"IF($J$3-M$122-M$99-M$76-L59-L60-L61-L62-L63-L64-L65-L66-L67-L68-L69>0,L58-MIN($J$3-M$122-M$99-M$76-L59-L60-L61-L62-L63-L64-L65-L66-L67-L68-L69,L58),L58)"
"IF($J$3-N$122-N$99-N$76-M60-M61-M62-M63-M64-M65-M66-M67-M68-M69>0,M59-MIN($J$3-N$122-N$99-N$76-M60-M61-M62-M63-M64-M65-M66-M67-M68-M69,M59),M59)"
"IF($J$3-O$122-O$99-O$76-N61-N62-N63-N64-N65-N66-N67-N68-N69>0,N60-MIN($J$3-O$122-O$99-O$76-N61-N62-N63-N64-N65-N66-N67-N68-N69,N60),N60)"
"IF($J$3-P$122-P$99-P$76-O62-O63-O64-O65-O66-O67-O68-O69>0,O61-MIN($J$3-P$122-P$99-P$76-O62-O63-O64-O65-O66-O67-O68-O69,O61),O61)"
"IF($J$3-Q$122-Q$99-Q$76-P63-P64-P65-P66-P67-P68-P69>0,P62-MIN($J$3-Q$122-Q$99-Q$76-P63-P64-P65-P66-P67-P68-P69,P62),P62)"
"IF($J$3-R$122-R$99-R$76-Q64-Q65-Q66-Q67-Q68-Q69>0,Q63-MIN($J$3-R$122-R$99-R$76-Q64-Q65-Q66-Q67-Q68-Q69,Q63),Q63)"
"IF($J$3-S$122-S$99-S$76-R65-R66-R67-R68-R69>0,R64-MIN($J$3-S$122-S$99-S$76-R65-R66-R67-R68-R69,R64),R64)"
"IF($J$3-T$122-T$99-T$76-S66-S67-S68-S69>0,S65-MIN($J$3-T$122-T$99-T$76-S66-S67-S68-S69,S65),S65)"
"SUM(T63:T70)"
"IF(AND(D$13/5>I78,D$13/5<=I79),C$13,IF(AND(D$14/5>I78,D$14/5<=I79),C$14,0))"
"IF($J$3-L$122-L$99-K80-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K79-MIN($J$3-L$122-L$99-K80-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K79),K79)"
"IF($J$3-L$122-L$99-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K80-MIN($J$3-L$122-L$99-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K80),K80)"
"IF($J$3-L$122-L$99-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K81-MIN($J$3-L$122-L$99-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K81),K81)"
"IF($J$3-L$122-L$99-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K82-MIN($J$3-L$122-L$99-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K82),K82)"
"IF($J$3-L$122-L$99-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K83-MIN($J$3-L$122-L$99-K84-K85-K86-K87-K88-K89-K90-K91-K92,K83),K83)"
"IF($J$3-L$122-L$99-K85-K86-K87-K88-K89-K90-K91-K92>0,K84-MIN($J$3-L$122-L$99-K85-K86-K87-K88-K89-K90-K91-K92,K84),K84)"
"IF($J$3-L$122-L$99-K86-K87-K88-K89-K90-K91-K92>0,K85-MIN($J$3-L$122-L$99-K86-K87-K88-K89-K90-K91-K92,K85),K85)"
"IF($J$3-L$122-L$99-K87-K88-K89-K90-K91-K92>0,K86-MIN($J$3-L$122-L$99-K87-K88-K89-K90-K91-K92,K86),K86)"
"IF($J$3-L$122-L$99-K88-K89-K90-K91-K92>0,K87-MIN($J$3-L$122-L$99-K88-K89-K90-K91-K92,K87),K87)"
"IF($J$3-L$122-L$99-K89-K90-K91-K92>0,K88-MIN($J$3-L$122-L$99-K89-K90-K91-K92,K88),K88)"
"IF($J$3-L$122-L$99-K90-K91-K92>0,K89-MIN($J$3-L$122-L$99-K90-K91-K92,K89),K89)"
"IF($J$3-L$122-L$99-K91-K92>0,K90-MIN($J$3-L$122-L$99-K91-K92,K90),K90)"
"IF($J$3-L$122-L$99-K92>0,K91-MIN($J$3-L$122-L$99-K92,K91),K91)"
"IF($J$3-L$122-L$99>0,K92-MIN($J$3-L$122-L$99,K92),K92)"
"SUM(S87:S93)"
"SUM(T88:T93)"
"IF(AND(D$15/5>I105,D$15/5<=I106),C$15,IF(AND(D$16/5>I105,D$16/5<=I106),C$16,0))"
"IF($J$3-L$122-K107-K108-K109-K110-K111-K112-K113-K114-K115>0,K106-MIN($J$3-L$122-K107-K108-K109-K110-K111-K112-K113-K114-K115,K106),K106)"
"IF($J$3-L$122-K108-K109-K110-K111-K112-K113-K114-K115>0,K107-MIN($J$3-L$122-K108-K109-K110-K111-K112-K113-K114-K115,K107),K107)"
"IF($J$3-L$122-K109-K110-K111-K112-K113-K114-K115>0,K108-MIN($J$3-L$122-K109-K110-K111-K112-K113-K114-K115,K108),K108)"
"IF($J$3-L$122-K110-K111-K112-K113-K114-K115>0,K109-MIN($J$3-L$122-K110-K111-K112-K113-K114-K115,K109),K109)"
"IF($J$3-L$122-K111-K112-K113-K114-K115>0,K110-MIN($J$3-L$122-K111-K112-K113-K114-K115,K110),K110)"
"IF($J$3-L$122-K112-K113-K114-K115>0,K111-MIN($J$3-L$122-K112-K113-K114-K115,K111),K111)"
"IF($J$3-L$122-K113-K114-K115>0,K112-MIN($J$3-L$122-K113-K114-K115,K112),K112)"
"IF($J$3-L$122-K114-K115>0,K113-MIN($J$3-L$122-K114-K115,K113),K113)"
"IF($J$3-L$122-K115>0,K114-MIN($J$3-L$122-K115,K114),K114)"
"IF($J$3-L$122>0,K115-MIN($J$3-L$122,K115),K115)"
"SUM(Q112:Q116)"
"SUM(R113:R116)"
"SUM(S114:S116)"
"SUM(T115:T116)"
"IF(AND(D$17/5>I126,D$17/5<=I127),C$17,IF(AND(D$18/5>I126,D$18/5<=I127),C$18,0))"
"MAX(K127-$K127/4,0)"
"MAX(L128-$K127/4,0)"
"MAX(M129-$K127/4,0)"
"MAX(N130-$K127/4,0)"
"MAX(O131-$K127/4,0)"
"MAX(P132-$K127/4,0)"
"MAX(Q133-$K127/4,0)"
"MAX(R134-$K127/4,0)"
"MAX(S135-$K127/4,0)"
"K122+K99+K76+K53+K30+K7"
"IF(IO.CONTROL!$C$6/5=1,$K$148*$C$26,IF(IO.CONTROL!$C$6/5=2,$K$149*$C$26,IF(IO.CONTROL!$C$6/5=3,$K$150*$C$26,0)))"
"IF(IO.CONTROL!$C$6/5=1,L148*$C$26,IF(IO.CONTROL!$C$6/5=2,K148*$C$26,IF(IO.CONTROL!$C$6/5=3,K149*$C$26,0)))"
"IF(IO.CONTROL!$C$6/5=1,M148*$C$26,IF(IO.CONTROL!$C$6/5=2,L148*$C$26,IF(IO.CONTROL!$C$6/5=3,K148*$C$26,0)))"
"IF(OR(IO.CONTROL!$C$7+5>IO.CONTROL!$C$10,IO.CONTROL!$C$7=0),0,(L$102+L$79+L$56+L$33+L$10)*$C$49)"
"IF(OR(IO.CONTROL!$C$8+5>IO.CONTROL!$C$10,IO.CONTROL!$C$8=0),0,(L103+L80+L57+L34+L11)*$C$50)"
"IF(OR(IO.CONTROL!$C$9+5>IO.CONTROL!$C$10,IO.CONTROL!$C$9=0),0,(L$105+L$82+L$59+L$36+L$13)*$C$51)"
"IF(OR(IO.CONTROL!$C$9+5>IO.CONTROL!$C$10,IO.CONTROL!$C$9=0),0,(M105+M82+M59+M36+M13)*$C$51)"
"L$122*$D$40+L$99*$D$38+L$76*$D$36+L$53*$D$34+L$30*$D$32+L$7*$D$30"
"IF(L$140=0,M$122*$D$45,M$122*$D$40)+IF(L$117=0,M$99*$D$46,M$99*$D$38)+IF(L$94=0,M$76*$D$46,M$76*$D$36)+IF(L$71=0,M$53*$D$46,M$53*$D$34)+IF(L$48=0,M$30*$D$46,M$30*$D$32)+IF(L$25=0,M$7*$D$46,M$7*$D$30)"
"IF(M140=0,N122*$D$45,N122*$D$40)+IF(M117=0,N99*$D$46,N99*$D$38)+IF(M94=0,N76*$D$46,N76*$D$36)+IF(M71=0,N53*$D$46,N53*$D$34)+IF(M48=0,N30*$D$46,N30*$D$32)+IF(M25=0,N7*$D$46,N7*$D$30)"
"IF(IO.CONTROL!$C$6/5=1,K$148,IF(IO.CONTROL!$C$6/5=2,K$149,IF(IO.CONTROL!$C$6/5=3,K$150,0)))"
"IF(OR(IO.CONTROL!$C7+5>IO.CONTROL!$C$10,IO.CONTROL!$C7=0),0,(L102+L79+L56+L33+L10))"
"IF(OR(IO.CONTROL!$C$9+5>IO.CONTROL!$C$10,IO.CONTROL!$C$9=0),0,(L$105+L$82+L$59+L$36+L$13))"
"L$122+L$99+L$76+L$53+L$30+L$7"
"IF(L$140=0,M$122,M$122)+IF(L$117=0,M$99,M$99)+IF(L$94=0,M$76,M$76)+IF(L$71=0,M$53,M$53)+IF(L$48=0,M$30,M$30)+IF(L$25=0,M$7,M$7)"
"HLOOKUP(1+TRUNC($K209/5),$L$185:$T$191,L$208+2)/5"
"HLOOKUP(1+TRUNC($K209/5),$L$172:$T$178,Q$208+2)/5"
"IO.CONTROL!C4"
"IF(B$3=1,24.8,IF(B$3=2,21.6,IF(B$3=3,18.4,IF(B$3=4,15.2,IF(B$3=5,12,0)))))"
"IF(B$3=1,0.77667,IF(B$3=2,0.90332,IF(B$3=3,1.10192,IF(B$3=4,1.40869,IF(B$3=5,1.89171,0)))))"
"IF(B$3=1,0.16197,IF(B$3=2,0.17,IF(B$3=3,0.17803,IF(B$3=4,0.18606,IF(B$3=5,0.194,0)))))"
"EXP(6.375-0.0356*B11+0.0381*$B$5)"
"200*SQRT(F11/(3.1416*C11))"
"(B11/(B$6+B$7*B11))^2"
"EXP(2.013*LN(B11)-0.0464*B11+0.0611*$B$5-3.445)"
"(0.1315*B11+0.335*$B$5-3.4)*F11"
"C11-C12"
"G11/C11"
"H12*I12"
"J12/2"
"K12+L11"
"IO.CONTROL!C4"
"IF(B$3=1,24.8,IF(B$3=2,21.6,IF(B$3=3,18.4,IF(B$3=4,15.2,IF(B$3=5,12,0)))))"
"IF(B$3=1,0.77667,IF(B$3=2,0.90332,IF(B$3=3,1.10192,IF(B$3=4,1.40869,IF(B$3=5,1.89171,0)))))"
"IF(B$3=1,0.16197,IF(B$3=2,0.17,IF(B$3=3,0.17803,IF(B$3=4,0.18606,IF(B$3=5,0.194,0)))))"
"EXP(7.1033-0.0333*B11+0.0281*$B$5)"
"200*SQRT(F11/(3.1416*C11))"
"(B11/(B$6+B$7*B11))^2"
"EXP(1.674*LN(B11)-0.03514*B11+0.0611*$B$5-2.438)"
"(0.1315*B11+0.335*$B$5-3.4)*F11"
"C24"
"0.04"
"C15-C16"
"C25"
"0.25*C17"
"G15*G16*G17"
"C19*C18"
"C20+C27+C34+C41+G18"
"C24"
"0.085"
"4"
"C30*C31*C32/C33"
"C24"
"0.15"
"C25"
"0.3"
"C37*C38*C39*C40"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B3:H3)"
"SUM(B3:B12)"
"SUM(I13:I14)"
"SUM(B19:B29)"
"I15"
"C13"
"H30"
"D13"
"E13"
"F30"
"G30"
"F39"
"I14+I31"
"SUM(B13:B44)"
"SUM(B25:B27)"
"SUM(B25:B27)"
"SUM(B25:B29)"
"SUM(B25:B29)"
"SUM(B25:B28)"
"SUM(B6-D6)+F6"
"I6/C6"
"SUM(B6:B10)"
"+SUM(F5:F14)"
"+SUM(F19:F56)"
"+SUM(F61:F77)"
"SUM(F82:F108)"
"SUM(F113:F120)"
"SUM(F125:F131)"
"+F133+F122+F110+F79+F58+F16"
"+SUM(F5:F10)"
"+SUM(F16:F53)"
"+SUM(F57:F67)"
"+F12+F55+F69+F78"
"'BALANCE SHEET'!J15"
"'BALANCE SHEET'!J37"
"'BALANCE SHEET'!J65"
"'BALANCE SHEET'!J73"
"+'STMT OF CASH REC AND DISB'!F17"
"+'STMT OF CASH REC AND DISB'!H17"
"+'STMT OF CASH REC AND DISB'!F47"
"+'STMT OF CASH REC AND DISB'!H47"
"F20-F21"
"F22+F23"
"'STMT OF OPERATIONS'!A53"
"'BALANCE SHEET'!J9"
"'BALANCE SHEET'!J67"
"'SCHEDULES PG1'!L8"
"A6-C6"
"C7-A7"
"A6-A7"
"+'SCHEDULES PG1'!L31"
"SUM(A10:A14)"
"SUM(A17:A40)"
"A15-A41"
"SUM(A43:A49)"
"A42+A50"
"+A51-C51"
"'SCHEDULES PG1'!H12"
"'SCHEDULES PG1'!F32"
"SUM(J7:J14)"
"'SCHEDULES PG2'!G9"
"'SCHEDULES PG2'!G18"
"'SCHEDULES PG2'!G24"
"'SCHEDULES PG2'!G29"
"'SCHEDULES PG2'!G35"
"'SCHEDULES PG2'!G41"
"SUM(J17:J27)"
"SUM(J30:J35)"
"J15+J28+J36"
"'SCHEDULES PG1'!J10"
"SUM(J51:J64)"
"J65+J66"
"'SCHEDULE PG3'!I29"
"'SCHEDULE PG3'!I30+'SCHEDULE PG3'!I31"
"'SCHEDULE PG3'!I32"
"SUM(J69:J71)"
"J67+J72"
"SUM(J75:J81)"
"J73+J82"
"SUM(J7:J9)"
"SUM(H6:H9)"
"H10-H11"
"SUM(L16:L24)-SUM(L27:L29)"
"F19+F22+F25+F26+F27+F29"
"SUM(E3:E8)"
"SUM(E14:E17)"
"SUM(E26:E28)"
"C6+E6+G6+I6"
"SUM(C6:C11)"
"SUM(C14:C23)"
"C12+C24"
"C45+E45+G45+I45"
"SUM(F6:F16)"
"SUM(F19:F46)"
"F17-F47"
"F49+F48"
"G5+G6+G7-SUM(G8:G33)"
"G36-G37-G38-G39"
"G34+G40"
"-G43+G44-G45"
"G48+G49+G50-G51-G52"
"G41+G46+G53"
"G54+G55"
"G100 & H100"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l61.xls"",""3L61"")"
"INDIRECT(""T4"")+INDIRECT(""AB4"")+INDIRECT(""AJ4"")+INDIRECT(""AR4"")+INDIRECT(""AZ4"")+INDIRECT(""BH4"")"
"INDIRECT(""U4"")+INDIRECT(""AC4"")+INDIRECT(""AK4"")+INDIRECT(""AS4"")+INDIRECT(""BA4"")+INDIRECT(""BI4"")"
"INDIRECT(""V4"")+INDIRECT(""AD4"")+INDIRECT(""AL4"")+INDIRECT(""AT4"")+INDIRECT(""BB4"")+INDIRECT(""BJ4"")"
"INDIRECT(""W4"")+INDIRECT(""AE4"")+INDIRECT(""AM4"")+INDIRECT(""AU4"")+INDIRECT(""BC4"")+INDIRECT(""BK4"")"
"INDIRECT(""X4"")+INDIRECT(""AF4"")+INDIRECT(""AN4"")+INDIRECT(""AV4"")+INDIRECT(""BD4"")+INDIRECT(""BL4"")"
"INDIRECT(""Y4"")+INDIRECT(""AG4"")+INDIRECT(""AO4"")+INDIRECT(""AW4"")+INDIRECT(""BE4"")+INDIRECT(""BM4"")"
"INDIRECT(""Z4"")+INDIRECT(""AH4"")+INDIRECT(""AP4"")+INDIRECT(""AX4"")+INDIRECT(""BF4"")+INDIRECT(""BN4"")"
"INDIRECT(""AA4"")+INDIRECT(""AI4"")+INDIRECT(""AQ4"")+INDIRECT(""AY4"")+INDIRECT(""BG4"")+INDIRECT(""BO4"")"
"INDIRECT(""T4"")+INDIRECT(""U4"")+INDIRECT(""V4"")+INDIRECT(""W4"")+INDIRECT(""X4"")+INDIRECT(""Y4"")+INDIRECT(""Z4"")+INDIRECT(""AA4"")"
"INDIRECT(""AB4"")+INDIRECT(""AC4"")+INDIRECT(""AD4"")+INDIRECT(""AE4"")+INDIRECT(""AF4"")+INDIRECT(""AG4"")+INDIRECT(""AH4"")+INDIRECT(""AI4"")"
"INDIRECT(""AJ4"")+INDIRECT(""AK4"")+INDIRECT(""AL4"")+INDIRECT(""AM4"")+INDIRECT(""AN4"")+INDIRECT(""AO4"")+INDIRECT(""AP4"")+INDIRECT(""AQ4"")"
"INDIRECT(""AR4"")+INDIRECT(""AS4"")+INDIRECT(""AT4"")+INDIRECT(""AU4"")+INDIRECT(""AV4"")+INDIRECT(""AW4"")+INDIRECT(""AX4"")+INDIRECT(""AY4"")"
"INDIRECT(""AZ4"")+INDIRECT(""BA4"")+INDIRECT(""BB4"")+INDIRECT(""BC4"")+INDIRECT(""BD4"")+INDIRECT(""BE4"")+INDIRECT(""BF4"")+INDIRECT(""BG4"")"
"INDIRECT(""BH4"")+INDIRECT(""BI4"")+INDIRECT(""BJ4"")+INDIRECT(""BK4"")+INDIRECT(""BL4"")+INDIRECT(""BM4"")+INDIRECT(""BN4"")+INDIRECT(""BO4"")"
"INDIRECT(""T4"")+2*INDIRECT(""AB4"")+3*INDIRECT(""AJ4"")+4*INDIRECT(""AR4"")+5*INDIRECT(""AZ4"")+6*INDIRECT(""BH4"")"
"INDIRECT(""U4"")+2*INDIRECT(""AC4"")+3*INDIRECT(""AK4"")+4*INDIRECT(""AS4"")+5*INDIRECT(""BA4"")+6*INDIRECT(""BI4"")"
"INDIRECT(""V4"")+2*INDIRECT(""AD4"")+3*INDIRECT(""AL4"")+4*INDIRECT(""AT4"")+5*INDIRECT(""BB4"")+6*INDIRECT(""BJ4"")"
"INDIRECT(""W4"")+2*INDIRECT(""AE4"")+3*INDIRECT(""AM4"")+4*INDIRECT(""AU4"")+5*INDIRECT(""BC4"")+6*INDIRECT(""BK4"")"
"INDIRECT(""X4"")+2*INDIRECT(""AF4"")+3*INDIRECT(""AN4"")+4*INDIRECT(""AV4"")+5*INDIRECT(""BD4"")+6*INDIRECT(""BL4"")"
"INDIRECT(""Y4"")+2*INDIRECT(""AG4"")+3*INDIRECT(""AO4"")+4*INDIRECT(""AW4"")+5*INDIRECT(""BE4"")+6*INDIRECT(""BM4"")"
"INDIRECT(""Z4"")+2*INDIRECT(""AH4"")+3*INDIRECT(""AP4"")+4*INDIRECT(""AX4"")+5*INDIRECT(""BF4"")+6*INDIRECT(""BN4"")"
"INDIRECT(""AA4"")+2*INDIRECT(""AI4"")+3*INDIRECT(""AQ4"")+4*INDIRECT(""AY4"")+5*INDIRECT(""BG4"")+6*INDIRECT(""BO4"")"
"INDIRECT(""T4"")+2*INDIRECT(""U4"")+3*INDIRECT(""V4"")+4*INDIRECT(""W4"")+5*INDIRECT(""X4"")+6*INDIRECT(""Y4"")+7*INDIRECT(""Z4"")+8*INDIRECT(""AA4"")"
"INDIRECT(""AB4"")+2*INDIRECT(""AC4"")+3*INDIRECT(""AD4"")+4*INDIRECT(""AE4"")+5*INDIRECT(""AF4"")+6*INDIRECT(""AG4"")+7*INDIRECT(""AH4"")+8*INDIRECT(""AI4"")"
"INDIRECT(""AJ4"")+2*INDIRECT(""AK4"")+3*INDIRECT(""AL4"")+4*INDIRECT(""AM4"")+5*INDIRECT(""AN4"")+6*INDIRECT(""AO4"")+7*INDIRECT(""AP4"")+8*INDIRECT(""AQ4"")"
"INDIRECT(""AR4"")+2*INDIRECT(""AS4"")+3*INDIRECT(""AT4"")+4*INDIRECT(""AU4"")+5*INDIRECT(""AV4"")+6*INDIRECT(""AW4"")+7*INDIRECT(""AX4"")+8*INDIRECT(""AY4"")"
"INDIRECT(""AZ4"")+2*INDIRECT(""BA4"")+3*INDIRECT(""BB4"")+4*INDIRECT(""BC4"")+5*INDIRECT(""BD4"")+6*INDIRECT(""BE4"")+7*INDIRECT(""BF4"")+8*INDIRECT(""BG4"")"
"INDIRECT(""BH4"")+2*INDIRECT(""BI4"")+3*INDIRECT(""BJ4"")+4*INDIRECT(""BK4"")+5*INDIRECT(""BL4"")+6*INDIRECT(""BM4"")+7*INDIRECT(""BN4"")+8*INDIRECT(""BO4"")"
"SUM(F4:F4)"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l62.xls"",""3L62"")"
"INDIRECT(""T7"")+INDIRECT(""AB7"")+INDIRECT(""AJ7"")+INDIRECT(""AR7"")+INDIRECT(""AZ7"")+INDIRECT(""BH7"")"
"INDIRECT(""U7"")+INDIRECT(""AC7"")+INDIRECT(""AK7"")+INDIRECT(""AS7"")+INDIRECT(""BA7"")+INDIRECT(""BI7"")"
"INDIRECT(""V7"")+INDIRECT(""AD7"")+INDIRECT(""AL7"")+INDIRECT(""AT7"")+INDIRECT(""BB7"")+INDIRECT(""BJ7"")"
"INDIRECT(""W7"")+INDIRECT(""AE7"")+INDIRECT(""AM7"")+INDIRECT(""AU7"")+INDIRECT(""BC7"")+INDIRECT(""BK7"")"
"INDIRECT(""X7"")+INDIRECT(""AF7"")+INDIRECT(""AN7"")+INDIRECT(""AV7"")+INDIRECT(""BD7"")+INDIRECT(""BL7"")"
"INDIRECT(""Y7"")+INDIRECT(""AG7"")+INDIRECT(""AO7"")+INDIRECT(""AW7"")+INDIRECT(""BE7"")+INDIRECT(""BM7"")"
"INDIRECT(""Z7"")+INDIRECT(""AH7"")+INDIRECT(""AP7"")+INDIRECT(""AX7"")+INDIRECT(""BF7"")+INDIRECT(""BN7"")"
"INDIRECT(""AA7"")+INDIRECT(""AI7"")+INDIRECT(""AQ7"")+INDIRECT(""AY7"")+INDIRECT(""BG7"")+INDIRECT(""BO7"")"
"INDIRECT(""T7"")+INDIRECT(""U7"")+INDIRECT(""V7"")+INDIRECT(""W7"")+INDIRECT(""X7"")+INDIRECT(""Y7"")+INDIRECT(""Z7"")+INDIRECT(""AA7"")"
"INDIRECT(""AB7"")+INDIRECT(""AC7"")+INDIRECT(""AD7"")+INDIRECT(""AE7"")+INDIRECT(""AF7"")+INDIRECT(""AG7"")+INDIRECT(""AH7"")+INDIRECT(""AI7"")"
"INDIRECT(""AJ7"")+INDIRECT(""AK7"")+INDIRECT(""AL7"")+INDIRECT(""AM7"")+INDIRECT(""AN7"")+INDIRECT(""AO7"")+INDIRECT(""AP7"")+INDIRECT(""AQ7"")"
"INDIRECT(""AR7"")+INDIRECT(""AS7"")+INDIRECT(""AT7"")+INDIRECT(""AU7"")+INDIRECT(""AV7"")+INDIRECT(""AW7"")+INDIRECT(""AX7"")+INDIRECT(""AY7"")"
"INDIRECT(""AZ7"")+INDIRECT(""BA7"")+INDIRECT(""BB7"")+INDIRECT(""BC7"")+INDIRECT(""BD7"")+INDIRECT(""BE7"")+INDIRECT(""BF7"")+INDIRECT(""BG7"")"
"INDIRECT(""BH7"")+INDIRECT(""BI7"")+INDIRECT(""BJ7"")+INDIRECT(""BK7"")+INDIRECT(""BL7"")+INDIRECT(""BM7"")+INDIRECT(""BN7"")+INDIRECT(""BO7"")"
"INDIRECT(""T7"")+2*INDIRECT(""AB7"")+3*INDIRECT(""AJ7"")+4*INDIRECT(""AR7"")+5*INDIRECT(""AZ7"")+6*INDIRECT(""BH7"")"
"INDIRECT(""U7"")+2*INDIRECT(""AC7"")+3*INDIRECT(""AK7"")+4*INDIRECT(""AS7"")+5*INDIRECT(""BA7"")+6*INDIRECT(""BI7"")"
"INDIRECT(""V7"")+2*INDIRECT(""AD7"")+3*INDIRECT(""AL7"")+4*INDIRECT(""AT7"")+5*INDIRECT(""BB7"")+6*INDIRECT(""BJ7"")"
"INDIRECT(""W7"")+2*INDIRECT(""AE7"")+3*INDIRECT(""AM7"")+4*INDIRECT(""AU7"")+5*INDIRECT(""BC7"")+6*INDIRECT(""BK7"")"
"INDIRECT(""X7"")+2*INDIRECT(""AF7"")+3*INDIRECT(""AN7"")+4*INDIRECT(""AV7"")+5*INDIRECT(""BD7"")+6*INDIRECT(""BL7"")"
"INDIRECT(""Y7"")+2*INDIRECT(""AG7"")+3*INDIRECT(""AO7"")+4*INDIRECT(""AW7"")+5*INDIRECT(""BE7"")+6*INDIRECT(""BM7"")"
"INDIRECT(""Z7"")+2*INDIRECT(""AH7"")+3*INDIRECT(""AP7"")+4*INDIRECT(""AX7"")+5*INDIRECT(""BF7"")+6*INDIRECT(""BN7"")"
"INDIRECT(""AA7"")+2*INDIRECT(""AI7"")+3*INDIRECT(""AQ7"")+4*INDIRECT(""AY7"")+5*INDIRECT(""BG7"")+6*INDIRECT(""BO7"")"
"INDIRECT(""T7"")+2*INDIRECT(""U7"")+3*INDIRECT(""V7"")+4*INDIRECT(""W7"")+5*INDIRECT(""X7"")+6*INDIRECT(""Y7"")+7*INDIRECT(""Z7"")+8*INDIRECT(""AA7"")"
"INDIRECT(""AB7"")+2*INDIRECT(""AC7"")+3*INDIRECT(""AD7"")+4*INDIRECT(""AE7"")+5*INDIRECT(""AF7"")+6*INDIRECT(""AG7"")+7*INDIRECT(""AH7"")+8*INDIRECT(""AI7"")"
"INDIRECT(""AJ7"")+2*INDIRECT(""AK7"")+3*INDIRECT(""AL7"")+4*INDIRECT(""AM7"")+5*INDIRECT(""AN7"")+6*INDIRECT(""AO7"")+7*INDIRECT(""AP7"")+8*INDIRECT(""AQ7"")"
"INDIRECT(""AR7"")+2*INDIRECT(""AS7"")+3*INDIRECT(""AT7"")+4*INDIRECT(""AU7"")+5*INDIRECT(""AV7"")+6*INDIRECT(""AW7"")+7*INDIRECT(""AX7"")+8*INDIRECT(""AY7"")"
"INDIRECT(""AZ7"")+2*INDIRECT(""BA7"")+3*INDIRECT(""BB7"")+4*INDIRECT(""BC7"")+5*INDIRECT(""BD7"")+6*INDIRECT(""BE7"")+7*INDIRECT(""BF7"")+8*INDIRECT(""BG7"")"
"INDIRECT(""BH7"")+2*INDIRECT(""BI7"")+3*INDIRECT(""BJ7"")+4*INDIRECT(""BK7"")+5*INDIRECT(""BL7"")+6*INDIRECT(""BM7"")+7*INDIRECT(""BN7"")+8*INDIRECT(""BO7"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l63.xls"",""3L63"")"
"INDIRECT(""T10"")+INDIRECT(""AB10"")+INDIRECT(""AJ10"")+INDIRECT(""AR10"")+INDIRECT(""AZ10"")+INDIRECT(""BH10"")"
"INDIRECT(""U10"")+INDIRECT(""AC10"")+INDIRECT(""AK10"")+INDIRECT(""AS10"")+INDIRECT(""BA10"")+INDIRECT(""BI10"")"
"INDIRECT(""V10"")+INDIRECT(""AD10"")+INDIRECT(""AL10"")+INDIRECT(""AT10"")+INDIRECT(""BB10"")+INDIRECT(""BJ10"")"
"INDIRECT(""W10"")+INDIRECT(""AE10"")+INDIRECT(""AM10"")+INDIRECT(""AU10"")+INDIRECT(""BC10"")+INDIRECT(""BK10"")"
"INDIRECT(""X10"")+INDIRECT(""AF10"")+INDIRECT(""AN10"")+INDIRECT(""AV10"")+INDIRECT(""BD10"")+INDIRECT(""BL10"")"
"INDIRECT(""Y10"")+INDIRECT(""AG10"")+INDIRECT(""AO10"")+INDIRECT(""AW10"")+INDIRECT(""BE10"")+INDIRECT(""BM10"")"
"INDIRECT(""Z10"")+INDIRECT(""AH10"")+INDIRECT(""AP10"")+INDIRECT(""AX10"")+INDIRECT(""BF10"")+INDIRECT(""BN10"")"
"INDIRECT(""AA10"")+INDIRECT(""AI10"")+INDIRECT(""AQ10"")+INDIRECT(""AY10"")+INDIRECT(""BG10"")+INDIRECT(""BO10"")"
"INDIRECT(""T10"")+INDIRECT(""U10"")+INDIRECT(""V10"")+INDIRECT(""W10"")+INDIRECT(""X10"")+INDIRECT(""Y10"")+INDIRECT(""Z10"")+INDIRECT(""AA10"")"
"INDIRECT(""AB10"")+INDIRECT(""AC10"")+INDIRECT(""AD10"")+INDIRECT(""AE10"")+INDIRECT(""AF10"")+INDIRECT(""AG10"")+INDIRECT(""AH10"")+INDIRECT(""AI10"")"
"INDIRECT(""AJ10"")+INDIRECT(""AK10"")+INDIRECT(""AL10"")+INDIRECT(""AM10"")+INDIRECT(""AN10"")+INDIRECT(""AO10"")+INDIRECT(""AP10"")+INDIRECT(""AQ10"")"
"INDIRECT(""AR10"")+INDIRECT(""AS10"")+INDIRECT(""AT10"")+INDIRECT(""AU10"")+INDIRECT(""AV10"")+INDIRECT(""AW10"")+INDIRECT(""AX10"")+INDIRECT(""AY10"")"
"INDIRECT(""AZ10"")+INDIRECT(""BA10"")+INDIRECT(""BB10"")+INDIRECT(""BC10"")+INDIRECT(""BD10"")+INDIRECT(""BE10"")+INDIRECT(""BF10"")+INDIRECT(""BG10"")"
"INDIRECT(""BH10"")+INDIRECT(""BI10"")+INDIRECT(""BJ10"")+INDIRECT(""BK10"")+INDIRECT(""BL10"")+INDIRECT(""BM10"")+INDIRECT(""BN10"")+INDIRECT(""BO10"")"
"INDIRECT(""T10"")+2*INDIRECT(""AB10"")+3*INDIRECT(""AJ10"")+4*INDIRECT(""AR10"")+5*INDIRECT(""AZ10"")+6*INDIRECT(""BH10"")"
"INDIRECT(""U10"")+2*INDIRECT(""AC10"")+3*INDIRECT(""AK10"")+4*INDIRECT(""AS10"")+5*INDIRECT(""BA10"")+6*INDIRECT(""BI10"")"
"INDIRECT(""V10"")+2*INDIRECT(""AD10"")+3*INDIRECT(""AL10"")+4*INDIRECT(""AT10"")+5*INDIRECT(""BB10"")+6*INDIRECT(""BJ10"")"
"INDIRECT(""W10"")+2*INDIRECT(""AE10"")+3*INDIRECT(""AM10"")+4*INDIRECT(""AU10"")+5*INDIRECT(""BC10"")+6*INDIRECT(""BK10"")"
"INDIRECT(""X10"")+2*INDIRECT(""AF10"")+3*INDIRECT(""AN10"")+4*INDIRECT(""AV10"")+5*INDIRECT(""BD10"")+6*INDIRECT(""BL10"")"
"INDIRECT(""Y10"")+2*INDIRECT(""AG10"")+3*INDIRECT(""AO10"")+4*INDIRECT(""AW10"")+5*INDIRECT(""BE10"")+6*INDIRECT(""BM10"")"
"INDIRECT(""Z10"")+2*INDIRECT(""AH10"")+3*INDIRECT(""AP10"")+4*INDIRECT(""AX10"")+5*INDIRECT(""BF10"")+6*INDIRECT(""BN10"")"
"INDIRECT(""AA10"")+2*INDIRECT(""AI10"")+3*INDIRECT(""AQ10"")+4*INDIRECT(""AY10"")+5*INDIRECT(""BG10"")+6*INDIRECT(""BO10"")"
"INDIRECT(""T10"")+2*INDIRECT(""U10"")+3*INDIRECT(""V10"")+4*INDIRECT(""W10"")+5*INDIRECT(""X10"")+6*INDIRECT(""Y10"")+7*INDIRECT(""Z10"")+8*INDIRECT(""AA10"")"
"INDIRECT(""AB10"")+2*INDIRECT(""AC10"")+3*INDIRECT(""AD10"")+4*INDIRECT(""AE10"")+5*INDIRECT(""AF10"")+6*INDIRECT(""AG10"")+7*INDIRECT(""AH10"")+8*INDIRECT(""AI10"")"
"INDIRECT(""AJ10"")+2*INDIRECT(""AK10"")+3*INDIRECT(""AL10"")+4*INDIRECT(""AM10"")+5*INDIRECT(""AN10"")+6*INDIRECT(""AO10"")+7*INDIRECT(""AP10"")+8*INDIRECT(""AQ10"")"
"INDIRECT(""AR10"")+2*INDIRECT(""AS10"")+3*INDIRECT(""AT10"")+4*INDIRECT(""AU10"")+5*INDIRECT(""AV10"")+6*INDIRECT(""AW10"")+7*INDIRECT(""AX10"")+8*INDIRECT(""AY10"")"
"INDIRECT(""AZ10"")+2*INDIRECT(""BA10"")+3*INDIRECT(""BB10"")+4*INDIRECT(""BC10"")+5*INDIRECT(""BD10"")+6*INDIRECT(""BE10"")+7*INDIRECT(""BF10"")+8*INDIRECT(""BG10"")"
"INDIRECT(""BH10"")+2*INDIRECT(""BI10"")+3*INDIRECT(""BJ10"")+4*INDIRECT(""BK10"")+5*INDIRECT(""BL10"")+6*INDIRECT(""BM10"")+7*INDIRECT(""BN10"")+8*INDIRECT(""BO10"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l64.xls"",""3L64"")"
"INDIRECT(""T13"")+INDIRECT(""AB13"")+INDIRECT(""AJ13"")+INDIRECT(""AR13"")+INDIRECT(""AZ13"")+INDIRECT(""BH13"")"
"INDIRECT(""U13"")+INDIRECT(""AC13"")+INDIRECT(""AK13"")+INDIRECT(""AS13"")+INDIRECT(""BA13"")+INDIRECT(""BI13"")"
"INDIRECT(""V13"")+INDIRECT(""AD13"")+INDIRECT(""AL13"")+INDIRECT(""AT13"")+INDIRECT(""BB13"")+INDIRECT(""BJ13"")"
"INDIRECT(""W13"")+INDIRECT(""AE13"")+INDIRECT(""AM13"")+INDIRECT(""AU13"")+INDIRECT(""BC13"")+INDIRECT(""BK13"")"
"INDIRECT(""X13"")+INDIRECT(""AF13"")+INDIRECT(""AN13"")+INDIRECT(""AV13"")+INDIRECT(""BD13"")+INDIRECT(""BL13"")"
"INDIRECT(""Y13"")+INDIRECT(""AG13"")+INDIRECT(""AO13"")+INDIRECT(""AW13"")+INDIRECT(""BE13"")+INDIRECT(""BM13"")"
"INDIRECT(""Z13"")+INDIRECT(""AH13"")+INDIRECT(""AP13"")+INDIRECT(""AX13"")+INDIRECT(""BF13"")+INDIRECT(""BN13"")"
"INDIRECT(""AA13"")+INDIRECT(""AI13"")+INDIRECT(""AQ13"")+INDIRECT(""AY13"")+INDIRECT(""BG13"")+INDIRECT(""BO13"")"
"INDIRECT(""T13"")+INDIRECT(""U13"")+INDIRECT(""V13"")+INDIRECT(""W13"")+INDIRECT(""X13"")+INDIRECT(""Y13"")+INDIRECT(""Z13"")+INDIRECT(""AA13"")"
"INDIRECT(""AB13"")+INDIRECT(""AC13"")+INDIRECT(""AD13"")+INDIRECT(""AE13"")+INDIRECT(""AF13"")+INDIRECT(""AG13"")+INDIRECT(""AH13"")+INDIRECT(""AI13"")"
"INDIRECT(""AJ13"")+INDIRECT(""AK13"")+INDIRECT(""AL13"")+INDIRECT(""AM13"")+INDIRECT(""AN13"")+INDIRECT(""AO13"")+INDIRECT(""AP13"")+INDIRECT(""AQ13"")"
"INDIRECT(""AR13"")+INDIRECT(""AS13"")+INDIRECT(""AT13"")+INDIRECT(""AU13"")+INDIRECT(""AV13"")+INDIRECT(""AW13"")+INDIRECT(""AX13"")+INDIRECT(""AY13"")"
"INDIRECT(""AZ13"")+INDIRECT(""BA13"")+INDIRECT(""BB13"")+INDIRECT(""BC13"")+INDIRECT(""BD13"")+INDIRECT(""BE13"")+INDIRECT(""BF13"")+INDIRECT(""BG13"")"
"INDIRECT(""BH13"")+INDIRECT(""BI13"")+INDIRECT(""BJ13"")+INDIRECT(""BK13"")+INDIRECT(""BL13"")+INDIRECT(""BM13"")+INDIRECT(""BN13"")+INDIRECT(""BO13"")"
"INDIRECT(""T13"")+2*INDIRECT(""AB13"")+3*INDIRECT(""AJ13"")+4*INDIRECT(""AR13"")+5*INDIRECT(""AZ13"")+6*INDIRECT(""BH13"")"
"INDIRECT(""U13"")+2*INDIRECT(""AC13"")+3*INDIRECT(""AK13"")+4*INDIRECT(""AS13"")+5*INDIRECT(""BA13"")+6*INDIRECT(""BI13"")"
"INDIRECT(""V13"")+2*INDIRECT(""AD13"")+3*INDIRECT(""AL13"")+4*INDIRECT(""AT13"")+5*INDIRECT(""BB13"")+6*INDIRECT(""BJ13"")"
"INDIRECT(""W13"")+2*INDIRECT(""AE13"")+3*INDIRECT(""AM13"")+4*INDIRECT(""AU13"")+5*INDIRECT(""BC13"")+6*INDIRECT(""BK13"")"
"INDIRECT(""X13"")+2*INDIRECT(""AF13"")+3*INDIRECT(""AN13"")+4*INDIRECT(""AV13"")+5*INDIRECT(""BD13"")+6*INDIRECT(""BL13"")"
"INDIRECT(""Y13"")+2*INDIRECT(""AG13"")+3*INDIRECT(""AO13"")+4*INDIRECT(""AW13"")+5*INDIRECT(""BE13"")+6*INDIRECT(""BM13"")"
"INDIRECT(""Z13"")+2*INDIRECT(""AH13"")+3*INDIRECT(""AP13"")+4*INDIRECT(""AX13"")+5*INDIRECT(""BF13"")+6*INDIRECT(""BN13"")"
"INDIRECT(""AA13"")+2*INDIRECT(""AI13"")+3*INDIRECT(""AQ13"")+4*INDIRECT(""AY13"")+5*INDIRECT(""BG13"")+6*INDIRECT(""BO13"")"
"INDIRECT(""T13"")+2*INDIRECT(""U13"")+3*INDIRECT(""V13"")+4*INDIRECT(""W13"")+5*INDIRECT(""X13"")+6*INDIRECT(""Y13"")+7*INDIRECT(""Z13"")+8*INDIRECT(""AA13"")"
"INDIRECT(""AB13"")+2*INDIRECT(""AC13"")+3*INDIRECT(""AD13"")+4*INDIRECT(""AE13"")+5*INDIRECT(""AF13"")+6*INDIRECT(""AG13"")+7*INDIRECT(""AH13"")+8*INDIRECT(""AI13"")"
"INDIRECT(""AJ13"")+2*INDIRECT(""AK13"")+3*INDIRECT(""AL13"")+4*INDIRECT(""AM13"")+5*INDIRECT(""AN13"")+6*INDIRECT(""AO13"")+7*INDIRECT(""AP13"")+8*INDIRECT(""AQ13"")"
"INDIRECT(""AR13"")+2*INDIRECT(""AS13"")+3*INDIRECT(""AT13"")+4*INDIRECT(""AU13"")+5*INDIRECT(""AV13"")+6*INDIRECT(""AW13"")+7*INDIRECT(""AX13"")+8*INDIRECT(""AY13"")"
"INDIRECT(""AZ13"")+2*INDIRECT(""BA13"")+3*INDIRECT(""BB13"")+4*INDIRECT(""BC13"")+5*INDIRECT(""BD13"")+6*INDIRECT(""BE13"")+7*INDIRECT(""BF13"")+8*INDIRECT(""BG13"")"
"INDIRECT(""BH13"")+2*INDIRECT(""BI13"")+3*INDIRECT(""BJ13"")+4*INDIRECT(""BK13"")+5*INDIRECT(""BL13"")+6*INDIRECT(""BM13"")+7*INDIRECT(""BN13"")+8*INDIRECT(""BO13"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l65.xls"",""3L65"")"
"INDIRECT(""T16"")+INDIRECT(""AB16"")+INDIRECT(""AJ16"")+INDIRECT(""AR16"")+INDIRECT(""AZ16"")+INDIRECT(""BH16"")"
"INDIRECT(""U16"")+INDIRECT(""AC16"")+INDIRECT(""AK16"")+INDIRECT(""AS16"")+INDIRECT(""BA16"")+INDIRECT(""BI16"")"
"INDIRECT(""V16"")+INDIRECT(""AD16"")+INDIRECT(""AL16"")+INDIRECT(""AT16"")+INDIRECT(""BB16"")+INDIRECT(""BJ16"")"
"INDIRECT(""W16"")+INDIRECT(""AE16"")+INDIRECT(""AM16"")+INDIRECT(""AU16"")+INDIRECT(""BC16"")+INDIRECT(""BK16"")"
"INDIRECT(""X16"")+INDIRECT(""AF16"")+INDIRECT(""AN16"")+INDIRECT(""AV16"")+INDIRECT(""BD16"")+INDIRECT(""BL16"")"
"INDIRECT(""Y16"")+INDIRECT(""AG16"")+INDIRECT(""AO16"")+INDIRECT(""AW16"")+INDIRECT(""BE16"")+INDIRECT(""BM16"")"
"INDIRECT(""Z16"")+INDIRECT(""AH16"")+INDIRECT(""AP16"")+INDIRECT(""AX16"")+INDIRECT(""BF16"")+INDIRECT(""BN16"")"
"INDIRECT(""AA16"")+INDIRECT(""AI16"")+INDIRECT(""AQ16"")+INDIRECT(""AY16"")+INDIRECT(""BG16"")+INDIRECT(""BO16"")"
"INDIRECT(""T16"")+INDIRECT(""U16"")+INDIRECT(""V16"")+INDIRECT(""W16"")+INDIRECT(""X16"")+INDIRECT(""Y16"")+INDIRECT(""Z16"")+INDIRECT(""AA16"")"
"INDIRECT(""AB16"")+INDIRECT(""AC16"")+INDIRECT(""AD16"")+INDIRECT(""AE16"")+INDIRECT(""AF16"")+INDIRECT(""AG16"")+INDIRECT(""AH16"")+INDIRECT(""AI16"")"
"INDIRECT(""AJ16"")+INDIRECT(""AK16"")+INDIRECT(""AL16"")+INDIRECT(""AM16"")+INDIRECT(""AN16"")+INDIRECT(""AO16"")+INDIRECT(""AP16"")+INDIRECT(""AQ16"")"
"INDIRECT(""AR16"")+INDIRECT(""AS16"")+INDIRECT(""AT16"")+INDIRECT(""AU16"")+INDIRECT(""AV16"")+INDIRECT(""AW16"")+INDIRECT(""AX16"")+INDIRECT(""AY16"")"
"INDIRECT(""AZ16"")+INDIRECT(""BA16"")+INDIRECT(""BB16"")+INDIRECT(""BC16"")+INDIRECT(""BD16"")+INDIRECT(""BE16"")+INDIRECT(""BF16"")+INDIRECT(""BG16"")"
"INDIRECT(""BH16"")+INDIRECT(""BI16"")+INDIRECT(""BJ16"")+INDIRECT(""BK16"")+INDIRECT(""BL16"")+INDIRECT(""BM16"")+INDIRECT(""BN16"")+INDIRECT(""BO16"")"
"INDIRECT(""T16"")+2*INDIRECT(""AB16"")+3*INDIRECT(""AJ16"")+4*INDIRECT(""AR16"")+5*INDIRECT(""AZ16"")+6*INDIRECT(""BH16"")"
"INDIRECT(""U16"")+2*INDIRECT(""AC16"")+3*INDIRECT(""AK16"")+4*INDIRECT(""AS16"")+5*INDIRECT(""BA16"")+6*INDIRECT(""BI16"")"
"INDIRECT(""V16"")+2*INDIRECT(""AD16"")+3*INDIRECT(""AL16"")+4*INDIRECT(""AT16"")+5*INDIRECT(""BB16"")+6*INDIRECT(""BJ16"")"
"INDIRECT(""W16"")+2*INDIRECT(""AE16"")+3*INDIRECT(""AM16"")+4*INDIRECT(""AU16"")+5*INDIRECT(""BC16"")+6*INDIRECT(""BK16"")"
"INDIRECT(""X16"")+2*INDIRECT(""AF16"")+3*INDIRECT(""AN16"")+4*INDIRECT(""AV16"")+5*INDIRECT(""BD16"")+6*INDIRECT(""BL16"")"
"INDIRECT(""Y16"")+2*INDIRECT(""AG16"")+3*INDIRECT(""AO16"")+4*INDIRECT(""AW16"")+5*INDIRECT(""BE16"")+6*INDIRECT(""BM16"")"
"INDIRECT(""Z16"")+2*INDIRECT(""AH16"")+3*INDIRECT(""AP16"")+4*INDIRECT(""AX16"")+5*INDIRECT(""BF16"")+6*INDIRECT(""BN16"")"
"INDIRECT(""AA16"")+2*INDIRECT(""AI16"")+3*INDIRECT(""AQ16"")+4*INDIRECT(""AY16"")+5*INDIRECT(""BG16"")+6*INDIRECT(""BO16"")"
"INDIRECT(""T16"")+2*INDIRECT(""U16"")+3*INDIRECT(""V16"")+4*INDIRECT(""W16"")+5*INDIRECT(""X16"")+6*INDIRECT(""Y16"")+7*INDIRECT(""Z16"")+8*INDIRECT(""AA16"")"
"INDIRECT(""AB16"")+2*INDIRECT(""AC16"")+3*INDIRECT(""AD16"")+4*INDIRECT(""AE16"")+5*INDIRECT(""AF16"")+6*INDIRECT(""AG16"")+7*INDIRECT(""AH16"")+8*INDIRECT(""AI16"")"
"INDIRECT(""AJ16"")+2*INDIRECT(""AK16"")+3*INDIRECT(""AL16"")+4*INDIRECT(""AM16"")+5*INDIRECT(""AN16"")+6*INDIRECT(""AO16"")+7*INDIRECT(""AP16"")+8*INDIRECT(""AQ16"")"
"INDIRECT(""AR16"")+2*INDIRECT(""AS16"")+3*INDIRECT(""AT16"")+4*INDIRECT(""AU16"")+5*INDIRECT(""AV16"")+6*INDIRECT(""AW16"")+7*INDIRECT(""AX16"")+8*INDIRECT(""AY16"")"
"INDIRECT(""AZ16"")+2*INDIRECT(""BA16"")+3*INDIRECT(""BB16"")+4*INDIRECT(""BC16"")+5*INDIRECT(""BD16"")+6*INDIRECT(""BE16"")+7*INDIRECT(""BF16"")+8*INDIRECT(""BG16"")"
"INDIRECT(""BH16"")+2*INDIRECT(""BI16"")+3*INDIRECT(""BJ16"")+4*INDIRECT(""BK16"")+5*INDIRECT(""BL16"")+6*INDIRECT(""BM16"")+7*INDIRECT(""BN16"")+8*INDIRECT(""BO16"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l66.xls"",""3L66"")"
"INDIRECT(""T19"")+INDIRECT(""AB19"")+INDIRECT(""AJ19"")+INDIRECT(""AR19"")+INDIRECT(""AZ19"")+INDIRECT(""BH19"")"
"INDIRECT(""U19"")+INDIRECT(""AC19"")+INDIRECT(""AK19"")+INDIRECT(""AS19"")+INDIRECT(""BA19"")+INDIRECT(""BI19"")"
"INDIRECT(""V19"")+INDIRECT(""AD19"")+INDIRECT(""AL19"")+INDIRECT(""AT19"")+INDIRECT(""BB19"")+INDIRECT(""BJ19"")"
"INDIRECT(""W19"")+INDIRECT(""AE19"")+INDIRECT(""AM19"")+INDIRECT(""AU19"")+INDIRECT(""BC19"")+INDIRECT(""BK19"")"
"INDIRECT(""X19"")+INDIRECT(""AF19"")+INDIRECT(""AN19"")+INDIRECT(""AV19"")+INDIRECT(""BD19"")+INDIRECT(""BL19"")"
"INDIRECT(""Y19"")+INDIRECT(""AG19"")+INDIRECT(""AO19"")+INDIRECT(""AW19"")+INDIRECT(""BE19"")+INDIRECT(""BM19"")"
"INDIRECT(""Z19"")+INDIRECT(""AH19"")+INDIRECT(""AP19"")+INDIRECT(""AX19"")+INDIRECT(""BF19"")+INDIRECT(""BN19"")"
"INDIRECT(""AA19"")+INDIRECT(""AI19"")+INDIRECT(""AQ19"")+INDIRECT(""AY19"")+INDIRECT(""BG19"")+INDIRECT(""BO19"")"
"INDIRECT(""T19"")+INDIRECT(""U19"")+INDIRECT(""V19"")+INDIRECT(""W19"")+INDIRECT(""X19"")+INDIRECT(""Y19"")+INDIRECT(""Z19"")+INDIRECT(""AA19"")"
"INDIRECT(""AB19"")+INDIRECT(""AC19"")+INDIRECT(""AD19"")+INDIRECT(""AE19"")+INDIRECT(""AF19"")+INDIRECT(""AG19"")+INDIRECT(""AH19"")+INDIRECT(""AI19"")"
"INDIRECT(""AJ19"")+INDIRECT(""AK19"")+INDIRECT(""AL19"")+INDIRECT(""AM19"")+INDIRECT(""AN19"")+INDIRECT(""AO19"")+INDIRECT(""AP19"")+INDIRECT(""AQ19"")"
"INDIRECT(""AR19"")+INDIRECT(""AS19"")+INDIRECT(""AT19"")+INDIRECT(""AU19"")+INDIRECT(""AV19"")+INDIRECT(""AW19"")+INDIRECT(""AX19"")+INDIRECT(""AY19"")"
"INDIRECT(""AZ19"")+INDIRECT(""BA19"")+INDIRECT(""BB19"")+INDIRECT(""BC19"")+INDIRECT(""BD19"")+INDIRECT(""BE19"")+INDIRECT(""BF19"")+INDIRECT(""BG19"")"
"INDIRECT(""BH19"")+INDIRECT(""BI19"")+INDIRECT(""BJ19"")+INDIRECT(""BK19"")+INDIRECT(""BL19"")+INDIRECT(""BM19"")+INDIRECT(""BN19"")+INDIRECT(""BO19"")"
"INDIRECT(""T19"")+2*INDIRECT(""AB19"")+3*INDIRECT(""AJ19"")+4*INDIRECT(""AR19"")+5*INDIRECT(""AZ19"")+6*INDIRECT(""BH19"")"
"INDIRECT(""U19"")+2*INDIRECT(""AC19"")+3*INDIRECT(""AK19"")+4*INDIRECT(""AS19"")+5*INDIRECT(""BA19"")+6*INDIRECT(""BI19"")"
"INDIRECT(""V19"")+2*INDIRECT(""AD19"")+3*INDIRECT(""AL19"")+4*INDIRECT(""AT19"")+5*INDIRECT(""BB19"")+6*INDIRECT(""BJ19"")"
"INDIRECT(""W19"")+2*INDIRECT(""AE19"")+3*INDIRECT(""AM19"")+4*INDIRECT(""AU19"")+5*INDIRECT(""BC19"")+6*INDIRECT(""BK19"")"
"INDIRECT(""X19"")+2*INDIRECT(""AF19"")+3*INDIRECT(""AN19"")+4*INDIRECT(""AV19"")+5*INDIRECT(""BD19"")+6*INDIRECT(""BL19"")"
"INDIRECT(""Y19"")+2*INDIRECT(""AG19"")+3*INDIRECT(""AO19"")+4*INDIRECT(""AW19"")+5*INDIRECT(""BE19"")+6*INDIRECT(""BM19"")"
"INDIRECT(""Z19"")+2*INDIRECT(""AH19"")+3*INDIRECT(""AP19"")+4*INDIRECT(""AX19"")+5*INDIRECT(""BF19"")+6*INDIRECT(""BN19"")"
"INDIRECT(""AA19"")+2*INDIRECT(""AI19"")+3*INDIRECT(""AQ19"")+4*INDIRECT(""AY19"")+5*INDIRECT(""BG19"")+6*INDIRECT(""BO19"")"
"INDIRECT(""T19"")+2*INDIRECT(""U19"")+3*INDIRECT(""V19"")+4*INDIRECT(""W19"")+5*INDIRECT(""X19"")+6*INDIRECT(""Y19"")+7*INDIRECT(""Z19"")+8*INDIRECT(""AA19"")"
"INDIRECT(""AB19"")+2*INDIRECT(""AC19"")+3*INDIRECT(""AD19"")+4*INDIRECT(""AE19"")+5*INDIRECT(""AF19"")+6*INDIRECT(""AG19"")+7*INDIRECT(""AH19"")+8*INDIRECT(""AI19"")"
"INDIRECT(""AJ19"")+2*INDIRECT(""AK19"")+3*INDIRECT(""AL19"")+4*INDIRECT(""AM19"")+5*INDIRECT(""AN19"")+6*INDIRECT(""AO19"")+7*INDIRECT(""AP19"")+8*INDIRECT(""AQ19"")"
"INDIRECT(""AR19"")+2*INDIRECT(""AS19"")+3*INDIRECT(""AT19"")+4*INDIRECT(""AU19"")+5*INDIRECT(""AV19"")+6*INDIRECT(""AW19"")+7*INDIRECT(""AX19"")+8*INDIRECT(""AY19"")"
"INDIRECT(""AZ19"")+2*INDIRECT(""BA19"")+3*INDIRECT(""BB19"")+4*INDIRECT(""BC19"")+5*INDIRECT(""BD19"")+6*INDIRECT(""BE19"")+7*INDIRECT(""BF19"")+8*INDIRECT(""BG19"")"
"INDIRECT(""BH19"")+2*INDIRECT(""BI19"")+3*INDIRECT(""BJ19"")+4*INDIRECT(""BK19"")+5*INDIRECT(""BL19"")+6*INDIRECT(""BM19"")+7*INDIRECT(""BN19"")+8*INDIRECT(""BO19"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-0l09.xls"",""0L09"")"
"INDIRECT(""T22"")+INDIRECT(""AB22"")+INDIRECT(""AJ22"")+INDIRECT(""AR22"")+INDIRECT(""AZ22"")+INDIRECT(""BH22"")"
"INDIRECT(""U22"")+INDIRECT(""AC22"")+INDIRECT(""AK22"")+INDIRECT(""AS22"")+INDIRECT(""BA22"")+INDIRECT(""BI22"")"
"INDIRECT(""V22"")+INDIRECT(""AD22"")+INDIRECT(""AL22"")+INDIRECT(""AT22"")+INDIRECT(""BB22"")+INDIRECT(""BJ22"")"
"INDIRECT(""W22"")+INDIRECT(""AE22"")+INDIRECT(""AM22"")+INDIRECT(""AU22"")+INDIRECT(""BC22"")+INDIRECT(""BK22"")"
"INDIRECT(""X22"")+INDIRECT(""AF22"")+INDIRECT(""AN22"")+INDIRECT(""AV22"")+INDIRECT(""BD22"")+INDIRECT(""BL22"")"
"INDIRECT(""Y22"")+INDIRECT(""AG22"")+INDIRECT(""AO22"")+INDIRECT(""AW22"")+INDIRECT(""BE22"")+INDIRECT(""BM22"")"
"INDIRECT(""Z22"")+INDIRECT(""AH22"")+INDIRECT(""AP22"")+INDIRECT(""AX22"")+INDIRECT(""BF22"")+INDIRECT(""BN22"")"
"INDIRECT(""AA22"")+INDIRECT(""AI22"")+INDIRECT(""AQ22"")+INDIRECT(""AY22"")+INDIRECT(""BG22"")+INDIRECT(""BO22"")"
"INDIRECT(""T22"")+INDIRECT(""U22"")+INDIRECT(""V22"")+INDIRECT(""W22"")+INDIRECT(""X22"")+INDIRECT(""Y22"")+INDIRECT(""Z22"")+INDIRECT(""AA22"")"
"INDIRECT(""AB22"")+INDIRECT(""AC22"")+INDIRECT(""AD22"")+INDIRECT(""AE22"")+INDIRECT(""AF22"")+INDIRECT(""AG22"")+INDIRECT(""AH22"")+INDIRECT(""AI22"")"
"INDIRECT(""AJ22"")+INDIRECT(""AK22"")+INDIRECT(""AL22"")+INDIRECT(""AM22"")+INDIRECT(""AN22"")+INDIRECT(""AO22"")+INDIRECT(""AP22"")+INDIRECT(""AQ22"")"
"INDIRECT(""AR22"")+INDIRECT(""AS22"")+INDIRECT(""AT22"")+INDIRECT(""AU22"")+INDIRECT(""AV22"")+INDIRECT(""AW22"")+INDIRECT(""AX22"")+INDIRECT(""AY22"")"
"INDIRECT(""AZ22"")+INDIRECT(""BA22"")+INDIRECT(""BB22"")+INDIRECT(""BC22"")+INDIRECT(""BD22"")+INDIRECT(""BE22"")+INDIRECT(""BF22"")+INDIRECT(""BG22"")"
"INDIRECT(""BH22"")+INDIRECT(""BI22"")+INDIRECT(""BJ22"")+INDIRECT(""BK22"")+INDIRECT(""BL22"")+INDIRECT(""BM22"")+INDIRECT(""BN22"")+INDIRECT(""BO22"")"
"INDIRECT(""T22"")+2*INDIRECT(""AB22"")+3*INDIRECT(""AJ22"")+4*INDIRECT(""AR22"")+5*INDIRECT(""AZ22"")+6*INDIRECT(""BH22"")"
"INDIRECT(""U22"")+2*INDIRECT(""AC22"")+3*INDIRECT(""AK22"")+4*INDIRECT(""AS22"")+5*INDIRECT(""BA22"")+6*INDIRECT(""BI22"")"
"INDIRECT(""V22"")+2*INDIRECT(""AD22"")+3*INDIRECT(""AL22"")+4*INDIRECT(""AT22"")+5*INDIRECT(""BB22"")+6*INDIRECT(""BJ22"")"
"INDIRECT(""W22"")+2*INDIRECT(""AE22"")+3*INDIRECT(""AM22"")+4*INDIRECT(""AU22"")+5*INDIRECT(""BC22"")+6*INDIRECT(""BK22"")"
"INDIRECT(""X22"")+2*INDIRECT(""AF22"")+3*INDIRECT(""AN22"")+4*INDIRECT(""AV22"")+5*INDIRECT(""BD22"")+6*INDIRECT(""BL22"")"
"INDIRECT(""Y22"")+2*INDIRECT(""AG22"")+3*INDIRECT(""AO22"")+4*INDIRECT(""AW22"")+5*INDIRECT(""BE22"")+6*INDIRECT(""BM22"")"
"INDIRECT(""Z22"")+2*INDIRECT(""AH22"")+3*INDIRECT(""AP22"")+4*INDIRECT(""AX22"")+5*INDIRECT(""BF22"")+6*INDIRECT(""BN22"")"
"INDIRECT(""AA22"")+2*INDIRECT(""AI22"")+3*INDIRECT(""AQ22"")+4*INDIRECT(""AY22"")+5*INDIRECT(""BG22"")+6*INDIRECT(""BO22"")"
"INDIRECT(""T22"")+2*INDIRECT(""U22"")+3*INDIRECT(""V22"")+4*INDIRECT(""W22"")+5*INDIRECT(""X22"")+6*INDIRECT(""Y22"")+7*INDIRECT(""Z22"")+8*INDIRECT(""AA22"")"
"INDIRECT(""AB22"")+2*INDIRECT(""AC22"")+3*INDIRECT(""AD22"")+4*INDIRECT(""AE22"")+5*INDIRECT(""AF22"")+6*INDIRECT(""AG22"")+7*INDIRECT(""AH22"")+8*INDIRECT(""AI22"")"
"INDIRECT(""AJ22"")+2*INDIRECT(""AK22"")+3*INDIRECT(""AL22"")+4*INDIRECT(""AM22"")+5*INDIRECT(""AN22"")+6*INDIRECT(""AO22"")+7*INDIRECT(""AP22"")+8*INDIRECT(""AQ22"")"
"INDIRECT(""AR22"")+2*INDIRECT(""AS22"")+3*INDIRECT(""AT22"")+4*INDIRECT(""AU22"")+5*INDIRECT(""AV22"")+6*INDIRECT(""AW22"")+7*INDIRECT(""AX22"")+8*INDIRECT(""AY22"")"
"INDIRECT(""AZ22"")+2*INDIRECT(""BA22"")+3*INDIRECT(""BB22"")+4*INDIRECT(""BC22"")+5*INDIRECT(""BD22"")+6*INDIRECT(""BE22"")+7*INDIRECT(""BF22"")+8*INDIRECT(""BG22"")"
"INDIRECT(""BH22"")+2*INDIRECT(""BI22"")+3*INDIRECT(""BJ22"")+4*INDIRECT(""BK22"")+5*INDIRECT(""BL22"")+6*INDIRECT(""BM22"")+7*INDIRECT(""BN22"")+8*INDIRECT(""BO22"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l72.xls"",""3L72"")"
"INDIRECT(""T25"")+INDIRECT(""AB25"")+INDIRECT(""AJ25"")+INDIRECT(""AR25"")+INDIRECT(""AZ25"")+INDIRECT(""BH25"")"
"INDIRECT(""U25"")+INDIRECT(""AC25"")+INDIRECT(""AK25"")+INDIRECT(""AS25"")+INDIRECT(""BA25"")+INDIRECT(""BI25"")"
"INDIRECT(""V25"")+INDIRECT(""AD25"")+INDIRECT(""AL25"")+INDIRECT(""AT25"")+INDIRECT(""BB25"")+INDIRECT(""BJ25"")"
"INDIRECT(""W25"")+INDIRECT(""AE25"")+INDIRECT(""AM25"")+INDIRECT(""AU25"")+INDIRECT(""BC25"")+INDIRECT(""BK25"")"
"INDIRECT(""X25"")+INDIRECT(""AF25"")+INDIRECT(""AN25"")+INDIRECT(""AV25"")+INDIRECT(""BD25"")+INDIRECT(""BL25"")"
"INDIRECT(""Y25"")+INDIRECT(""AG25"")+INDIRECT(""AO25"")+INDIRECT(""AW25"")+INDIRECT(""BE25"")+INDIRECT(""BM25"")"
"INDIRECT(""Z25"")+INDIRECT(""AH25"")+INDIRECT(""AP25"")+INDIRECT(""AX25"")+INDIRECT(""BF25"")+INDIRECT(""BN25"")"
"INDIRECT(""AA25"")+INDIRECT(""AI25"")+INDIRECT(""AQ25"")+INDIRECT(""AY25"")+INDIRECT(""BG25"")+INDIRECT(""BO25"")"
"INDIRECT(""T25"")+INDIRECT(""U25"")+INDIRECT(""V25"")+INDIRECT(""W25"")+INDIRECT(""X25"")+INDIRECT(""Y25"")+INDIRECT(""Z25"")+INDIRECT(""AA25"")"
"INDIRECT(""AB25"")+INDIRECT(""AC25"")+INDIRECT(""AD25"")+INDIRECT(""AE25"")+INDIRECT(""AF25"")+INDIRECT(""AG25"")+INDIRECT(""AH25"")+INDIRECT(""AI25"")"
"INDIRECT(""AJ25"")+INDIRECT(""AK25"")+INDIRECT(""AL25"")+INDIRECT(""AM25"")+INDIRECT(""AN25"")+INDIRECT(""AO25"")+INDIRECT(""AP25"")+INDIRECT(""AQ25"")"
"INDIRECT(""AR25"")+INDIRECT(""AS25"")+INDIRECT(""AT25"")+INDIRECT(""AU25"")+INDIRECT(""AV25"")+INDIRECT(""AW25"")+INDIRECT(""AX25"")+INDIRECT(""AY25"")"
"INDIRECT(""AZ25"")+INDIRECT(""BA25"")+INDIRECT(""BB25"")+INDIRECT(""BC25"")+INDIRECT(""BD25"")+INDIRECT(""BE25"")+INDIRECT(""BF25"")+INDIRECT(""BG25"")"
"INDIRECT(""BH25"")+INDIRECT(""BI25"")+INDIRECT(""BJ25"")+INDIRECT(""BK25"")+INDIRECT(""BL25"")+INDIRECT(""BM25"")+INDIRECT(""BN25"")+INDIRECT(""BO25"")"
"INDIRECT(""T25"")+2*INDIRECT(""AB25"")+3*INDIRECT(""AJ25"")+4*INDIRECT(""AR25"")+5*INDIRECT(""AZ25"")+6*INDIRECT(""BH25"")"
"INDIRECT(""U25"")+2*INDIRECT(""AC25"")+3*INDIRECT(""AK25"")+4*INDIRECT(""AS25"")+5*INDIRECT(""BA25"")+6*INDIRECT(""BI25"")"
"INDIRECT(""V25"")+2*INDIRECT(""AD25"")+3*INDIRECT(""AL25"")+4*INDIRECT(""AT25"")+5*INDIRECT(""BB25"")+6*INDIRECT(""BJ25"")"
"INDIRECT(""W25"")+2*INDIRECT(""AE25"")+3*INDIRECT(""AM25"")+4*INDIRECT(""AU25"")+5*INDIRECT(""BC25"")+6*INDIRECT(""BK25"")"
"INDIRECT(""X25"")+2*INDIRECT(""AF25"")+3*INDIRECT(""AN25"")+4*INDIRECT(""AV25"")+5*INDIRECT(""BD25"")+6*INDIRECT(""BL25"")"
"INDIRECT(""Y25"")+2*INDIRECT(""AG25"")+3*INDIRECT(""AO25"")+4*INDIRECT(""AW25"")+5*INDIRECT(""BE25"")+6*INDIRECT(""BM25"")"
"INDIRECT(""Z25"")+2*INDIRECT(""AH25"")+3*INDIRECT(""AP25"")+4*INDIRECT(""AX25"")+5*INDIRECT(""BF25"")+6*INDIRECT(""BN25"")"
"INDIRECT(""AA25"")+2*INDIRECT(""AI25"")+3*INDIRECT(""AQ25"")+4*INDIRECT(""AY25"")+5*INDIRECT(""BG25"")+6*INDIRECT(""BO25"")"
"INDIRECT(""T25"")+2*INDIRECT(""U25"")+3*INDIRECT(""V25"")+4*INDIRECT(""W25"")+5*INDIRECT(""X25"")+6*INDIRECT(""Y25"")+7*INDIRECT(""Z25"")+8*INDIRECT(""AA25"")"
"INDIRECT(""AB25"")+2*INDIRECT(""AC25"")+3*INDIRECT(""AD25"")+4*INDIRECT(""AE25"")+5*INDIRECT(""AF25"")+6*INDIRECT(""AG25"")+7*INDIRECT(""AH25"")+8*INDIRECT(""AI25"")"
"INDIRECT(""AJ25"")+2*INDIRECT(""AK25"")+3*INDIRECT(""AL25"")+4*INDIRECT(""AM25"")+5*INDIRECT(""AN25"")+6*INDIRECT(""AO25"")+7*INDIRECT(""AP25"")+8*INDIRECT(""AQ25"")"
"INDIRECT(""AR25"")+2*INDIRECT(""AS25"")+3*INDIRECT(""AT25"")+4*INDIRECT(""AU25"")+5*INDIRECT(""AV25"")+6*INDIRECT(""AW25"")+7*INDIRECT(""AX25"")+8*INDIRECT(""AY25"")"
"INDIRECT(""AZ25"")+2*INDIRECT(""BA25"")+3*INDIRECT(""BB25"")+4*INDIRECT(""BC25"")+5*INDIRECT(""BD25"")+6*INDIRECT(""BE25"")+7*INDIRECT(""BF25"")+8*INDIRECT(""BG25"")"
"INDIRECT(""BH25"")+2*INDIRECT(""BI25"")+3*INDIRECT(""BJ25"")+4*INDIRECT(""BK25"")+5*INDIRECT(""BL25"")+6*INDIRECT(""BM25"")+7*INDIRECT(""BN25"")+8*INDIRECT(""BO25"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l73.xls"",""3L73"")"
"INDIRECT(""T28"")+INDIRECT(""AB28"")+INDIRECT(""AJ28"")+INDIRECT(""AR28"")+INDIRECT(""AZ28"")+INDIRECT(""BH28"")"
"INDIRECT(""U28"")+INDIRECT(""AC28"")+INDIRECT(""AK28"")+INDIRECT(""AS28"")+INDIRECT(""BA28"")+INDIRECT(""BI28"")"
"INDIRECT(""V28"")+INDIRECT(""AD28"")+INDIRECT(""AL28"")+INDIRECT(""AT28"")+INDIRECT(""BB28"")+INDIRECT(""BJ28"")"
"INDIRECT(""W28"")+INDIRECT(""AE28"")+INDIRECT(""AM28"")+INDIRECT(""AU28"")+INDIRECT(""BC28"")+INDIRECT(""BK28"")"
"INDIRECT(""X28"")+INDIRECT(""AF28"")+INDIRECT(""AN28"")+INDIRECT(""AV28"")+INDIRECT(""BD28"")+INDIRECT(""BL28"")"
"INDIRECT(""Y28"")+INDIRECT(""AG28"")+INDIRECT(""AO28"")+INDIRECT(""AW28"")+INDIRECT(""BE28"")+INDIRECT(""BM28"")"
"INDIRECT(""Z28"")+INDIRECT(""AH28"")+INDIRECT(""AP28"")+INDIRECT(""AX28"")+INDIRECT(""BF28"")+INDIRECT(""BN28"")"
"INDIRECT(""AA28"")+INDIRECT(""AI28"")+INDIRECT(""AQ28"")+INDIRECT(""AY28"")+INDIRECT(""BG28"")+INDIRECT(""BO28"")"
"INDIRECT(""T28"")+INDIRECT(""U28"")+INDIRECT(""V28"")+INDIRECT(""W28"")+INDIRECT(""X28"")+INDIRECT(""Y28"")+INDIRECT(""Z28"")+INDIRECT(""AA28"")"
"INDIRECT(""AB28"")+INDIRECT(""AC28"")+INDIRECT(""AD28"")+INDIRECT(""AE28"")+INDIRECT(""AF28"")+INDIRECT(""AG28"")+INDIRECT(""AH28"")+INDIRECT(""AI28"")"
"INDIRECT(""AJ28"")+INDIRECT(""AK28"")+INDIRECT(""AL28"")+INDIRECT(""AM28"")+INDIRECT(""AN28"")+INDIRECT(""AO28"")+INDIRECT(""AP28"")+INDIRECT(""AQ28"")"
"INDIRECT(""AR28"")+INDIRECT(""AS28"")+INDIRECT(""AT28"")+INDIRECT(""AU28"")+INDIRECT(""AV28"")+INDIRECT(""AW28"")+INDIRECT(""AX28"")+INDIRECT(""AY28"")"
"INDIRECT(""AZ28"")+INDIRECT(""BA28"")+INDIRECT(""BB28"")+INDIRECT(""BC28"")+INDIRECT(""BD28"")+INDIRECT(""BE28"")+INDIRECT(""BF28"")+INDIRECT(""BG28"")"
"INDIRECT(""BH28"")+INDIRECT(""BI28"")+INDIRECT(""BJ28"")+INDIRECT(""BK28"")+INDIRECT(""BL28"")+INDIRECT(""BM28"")+INDIRECT(""BN28"")+INDIRECT(""BO28"")"
"INDIRECT(""T28"")+2*INDIRECT(""AB28"")+3*INDIRECT(""AJ28"")+4*INDIRECT(""AR28"")+5*INDIRECT(""AZ28"")+6*INDIRECT(""BH28"")"
"INDIRECT(""U28"")+2*INDIRECT(""AC28"")+3*INDIRECT(""AK28"")+4*INDIRECT(""AS28"")+5*INDIRECT(""BA28"")+6*INDIRECT(""BI28"")"
"INDIRECT(""V28"")+2*INDIRECT(""AD28"")+3*INDIRECT(""AL28"")+4*INDIRECT(""AT28"")+5*INDIRECT(""BB28"")+6*INDIRECT(""BJ28"")"
"INDIRECT(""W28"")+2*INDIRECT(""AE28"")+3*INDIRECT(""AM28"")+4*INDIRECT(""AU28"")+5*INDIRECT(""BC28"")+6*INDIRECT(""BK28"")"
"INDIRECT(""X28"")+2*INDIRECT(""AF28"")+3*INDIRECT(""AN28"")+4*INDIRECT(""AV28"")+5*INDIRECT(""BD28"")+6*INDIRECT(""BL28"")"
"INDIRECT(""Y28"")+2*INDIRECT(""AG28"")+3*INDIRECT(""AO28"")+4*INDIRECT(""AW28"")+5*INDIRECT(""BE28"")+6*INDIRECT(""BM28"")"
"INDIRECT(""Z28"")+2*INDIRECT(""AH28"")+3*INDIRECT(""AP28"")+4*INDIRECT(""AX28"")+5*INDIRECT(""BF28"")+6*INDIRECT(""BN28"")"
"INDIRECT(""AA28"")+2*INDIRECT(""AI28"")+3*INDIRECT(""AQ28"")+4*INDIRECT(""AY28"")+5*INDIRECT(""BG28"")+6*INDIRECT(""BO28"")"
"INDIRECT(""T28"")+2*INDIRECT(""U28"")+3*INDIRECT(""V28"")+4*INDIRECT(""W28"")+5*INDIRECT(""X28"")+6*INDIRECT(""Y28"")+7*INDIRECT(""Z28"")+8*INDIRECT(""AA28"")"
"INDIRECT(""AB28"")+2*INDIRECT(""AC28"")+3*INDIRECT(""AD28"")+4*INDIRECT(""AE28"")+5*INDIRECT(""AF28"")+6*INDIRECT(""AG28"")+7*INDIRECT(""AH28"")+8*INDIRECT(""AI28"")"
"INDIRECT(""AJ28"")+2*INDIRECT(""AK28"")+3*INDIRECT(""AL28"")+4*INDIRECT(""AM28"")+5*INDIRECT(""AN28"")+6*INDIRECT(""AO28"")+7*INDIRECT(""AP28"")+8*INDIRECT(""AQ28"")"
"INDIRECT(""AR28"")+2*INDIRECT(""AS28"")+3*INDIRECT(""AT28"")+4*INDIRECT(""AU28"")+5*INDIRECT(""AV28"")+6*INDIRECT(""AW28"")+7*INDIRECT(""AX28"")+8*INDIRECT(""AY28"")"
"INDIRECT(""AZ28"")+2*INDIRECT(""BA28"")+3*INDIRECT(""BB28"")+4*INDIRECT(""BC28"")+5*INDIRECT(""BD28"")+6*INDIRECT(""BE28"")+7*INDIRECT(""BF28"")+8*INDIRECT(""BG28"")"
"INDIRECT(""BH28"")+2*INDIRECT(""BI28"")+3*INDIRECT(""BJ28"")+4*INDIRECT(""BK28"")+5*INDIRECT(""BL28"")+6*INDIRECT(""BM28"")+7*INDIRECT(""BN28"")+8*INDIRECT(""BO28"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l74.xls"",""3L74"")"
"INDIRECT(""T31"")+INDIRECT(""AB31"")+INDIRECT(""AJ31"")+INDIRECT(""AR31"")+INDIRECT(""AZ31"")+INDIRECT(""BH31"")"
"INDIRECT(""U31"")+INDIRECT(""AC31"")+INDIRECT(""AK31"")+INDIRECT(""AS31"")+INDIRECT(""BA31"")+INDIRECT(""BI31"")"
"INDIRECT(""V31"")+INDIRECT(""AD31"")+INDIRECT(""AL31"")+INDIRECT(""AT31"")+INDIRECT(""BB31"")+INDIRECT(""BJ31"")"
"INDIRECT(""W31"")+INDIRECT(""AE31"")+INDIRECT(""AM31"")+INDIRECT(""AU31"")+INDIRECT(""BC31"")+INDIRECT(""BK31"")"
"INDIRECT(""X31"")+INDIRECT(""AF31"")+INDIRECT(""AN31"")+INDIRECT(""AV31"")+INDIRECT(""BD31"")+INDIRECT(""BL31"")"
"INDIRECT(""Y31"")+INDIRECT(""AG31"")+INDIRECT(""AO31"")+INDIRECT(""AW31"")+INDIRECT(""BE31"")+INDIRECT(""BM31"")"
"INDIRECT(""Z31"")+INDIRECT(""AH31"")+INDIRECT(""AP31"")+INDIRECT(""AX31"")+INDIRECT(""BF31"")+INDIRECT(""BN31"")"
"INDIRECT(""AA31"")+INDIRECT(""AI31"")+INDIRECT(""AQ31"")+INDIRECT(""AY31"")+INDIRECT(""BG31"")+INDIRECT(""BO31"")"
"INDIRECT(""T31"")+INDIRECT(""U31"")+INDIRECT(""V31"")+INDIRECT(""W31"")+INDIRECT(""X31"")+INDIRECT(""Y31"")+INDIRECT(""Z31"")+INDIRECT(""AA31"")"
"INDIRECT(""AB31"")+INDIRECT(""AC31"")+INDIRECT(""AD31"")+INDIRECT(""AE31"")+INDIRECT(""AF31"")+INDIRECT(""AG31"")+INDIRECT(""AH31"")+INDIRECT(""AI31"")"
"INDIRECT(""AJ31"")+INDIRECT(""AK31"")+INDIRECT(""AL31"")+INDIRECT(""AM31"")+INDIRECT(""AN31"")+INDIRECT(""AO31"")+INDIRECT(""AP31"")+INDIRECT(""AQ31"")"
"INDIRECT(""AR31"")+INDIRECT(""AS31"")+INDIRECT(""AT31"")+INDIRECT(""AU31"")+INDIRECT(""AV31"")+INDIRECT(""AW31"")+INDIRECT(""AX31"")+INDIRECT(""AY31"")"
"INDIRECT(""AZ31"")+INDIRECT(""BA31"")+INDIRECT(""BB31"")+INDIRECT(""BC31"")+INDIRECT(""BD31"")+INDIRECT(""BE31"")+INDIRECT(""BF31"")+INDIRECT(""BG31"")"
"INDIRECT(""BH31"")+INDIRECT(""BI31"")+INDIRECT(""BJ31"")+INDIRECT(""BK31"")+INDIRECT(""BL31"")+INDIRECT(""BM31"")+INDIRECT(""BN31"")+INDIRECT(""BO31"")"
"INDIRECT(""T31"")+2*INDIRECT(""AB31"")+3*INDIRECT(""AJ31"")+4*INDIRECT(""AR31"")+5*INDIRECT(""AZ31"")+6*INDIRECT(""BH31"")"
"INDIRECT(""U31"")+2*INDIRECT(""AC31"")+3*INDIRECT(""AK31"")+4*INDIRECT(""AS31"")+5*INDIRECT(""BA31"")+6*INDIRECT(""BI31"")"
"INDIRECT(""V31"")+2*INDIRECT(""AD31"")+3*INDIRECT(""AL31"")+4*INDIRECT(""AT31"")+5*INDIRECT(""BB31"")+6*INDIRECT(""BJ31"")"
"INDIRECT(""W31"")+2*INDIRECT(""AE31"")+3*INDIRECT(""AM31"")+4*INDIRECT(""AU31"")+5*INDIRECT(""BC31"")+6*INDIRECT(""BK31"")"
"INDIRECT(""X31"")+2*INDIRECT(""AF31"")+3*INDIRECT(""AN31"")+4*INDIRECT(""AV31"")+5*INDIRECT(""BD31"")+6*INDIRECT(""BL31"")"
"INDIRECT(""Y31"")+2*INDIRECT(""AG31"")+3*INDIRECT(""AO31"")+4*INDIRECT(""AW31"")+5*INDIRECT(""BE31"")+6*INDIRECT(""BM31"")"
"INDIRECT(""Z31"")+2*INDIRECT(""AH31"")+3*INDIRECT(""AP31"")+4*INDIRECT(""AX31"")+5*INDIRECT(""BF31"")+6*INDIRECT(""BN31"")"
"INDIRECT(""AA31"")+2*INDIRECT(""AI31"")+3*INDIRECT(""AQ31"")+4*INDIRECT(""AY31"")+5*INDIRECT(""BG31"")+6*INDIRECT(""BO31"")"
"INDIRECT(""T31"")+2*INDIRECT(""U31"")+3*INDIRECT(""V31"")+4*INDIRECT(""W31"")+5*INDIRECT(""X31"")+6*INDIRECT(""Y31"")+7*INDIRECT(""Z31"")+8*INDIRECT(""AA31"")"
"INDIRECT(""AB31"")+2*INDIRECT(""AC31"")+3*INDIRECT(""AD31"")+4*INDIRECT(""AE31"")+5*INDIRECT(""AF31"")+6*INDIRECT(""AG31"")+7*INDIRECT(""AH31"")+8*INDIRECT(""AI31"")"
"INDIRECT(""AJ31"")+2*INDIRECT(""AK31"")+3*INDIRECT(""AL31"")+4*INDIRECT(""AM31"")+5*INDIRECT(""AN31"")+6*INDIRECT(""AO31"")+7*INDIRECT(""AP31"")+8*INDIRECT(""AQ31"")"
"INDIRECT(""AR31"")+2*INDIRECT(""AS31"")+3*INDIRECT(""AT31"")+4*INDIRECT(""AU31"")+5*INDIRECT(""AV31"")+6*INDIRECT(""AW31"")+7*INDIRECT(""AX31"")+8*INDIRECT(""AY31"")"
"INDIRECT(""AZ31"")+2*INDIRECT(""BA31"")+3*INDIRECT(""BB31"")+4*INDIRECT(""BC31"")+5*INDIRECT(""BD31"")+6*INDIRECT(""BE31"")+7*INDIRECT(""BF31"")+8*INDIRECT(""BG31"")"
"INDIRECT(""BH31"")+2*INDIRECT(""BI31"")+3*INDIRECT(""BJ31"")+4*INDIRECT(""BK31"")+5*INDIRECT(""BL31"")+6*INDIRECT(""BM31"")+7*INDIRECT(""BN31"")+8*INDIRECT(""BO31"")"
"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-0092b.xls"",""0092B"")"
"INDIRECT(""T34"")+INDIRECT(""AB34"")+INDIRECT(""AJ34"")+INDIRECT(""AR34"")+INDIRECT(""AZ34"")+INDIRECT(""BH34"")"
"INDIRECT(""U34"")+INDIRECT(""AC34"")+INDIRECT(""AK34"")+INDIRECT(""AS34"")+INDIRECT(""BA34"")+INDIRECT(""BI34"")"
"INDIRECT(""V34"")+INDIRECT(""AD34"")+INDIRECT(""AL34"")+INDIRECT(""AT34"")+INDIRECT(""BB34"")+INDIRECT(""BJ34"")"
"INDIRECT(""W34"")+INDIRECT(""AE34"")+INDIRECT(""AM34"")+INDIRECT(""AU34"")+INDIRECT(""BC34"")+INDIRECT(""BK34"")"
"INDIRECT(""X34"")+INDIRECT(""AF34"")+INDIRECT(""AN34"")+INDIRECT(""AV34"")+INDIRECT(""BD34"")+INDIRECT(""BL34"")"
"INDIRECT(""Y34"")+INDIRECT(""AG34"")+INDIRECT(""AO34"")+INDIRECT(""AW34"")+INDIRECT(""BE34"")+INDIRECT(""BM34"")"
"INDIRECT(""Z34"")+INDIRECT(""AH34"")+INDIRECT(""AP34"")+INDIRECT(""AX34"")+INDIRECT(""BF34"")+INDIRECT(""BN34"")"
"INDIRECT(""AA34"")+INDIRECT(""AI34"")+INDIRECT(""AQ34"")+INDIRECT(""AY34"")+INDIRECT(""BG34"")+INDIRECT(""BO34"")"
"INDIRECT(""T34"")+INDIRECT(""U34"")+INDIRECT(""V34"")+INDIRECT(""W34"")+INDIRECT(""X34"")+INDIRECT(""Y34"")+INDIRECT(""Z34"")+INDIRECT(""AA34"")"
"INDIRECT(""AB34"")+INDIRECT(""AC34"")+INDIRECT(""AD34"")+INDIRECT(""AE34"")+INDIRECT(""AF34"")+INDIRECT(""AG34"")+INDIRECT(""AH34"")+INDIRECT(""AI34"")"
"INDIRECT(""AJ34"")+INDIRECT(""AK34"")+INDIRECT(""AL34"")+INDIRECT(""AM34"")+INDIRECT(""AN34"")+INDIRECT(""AO34"")+INDIRECT(""AP34"")+INDIRECT(""AQ34"")"
"INDIRECT(""AR34"")+INDIRECT(""AS34"")+INDIRECT(""AT34"")+INDIRECT(""AU34"")+INDIRECT(""AV34"")+INDIRECT(""AW34"")+INDIRECT(""AX34"")+INDIRECT(""AY34"")"
"INDIRECT(""AZ34"")+INDIRECT(""BA34"")+INDIRECT(""BB34"")+INDIRECT(""BC34"")+INDIRECT(""BD34"")+INDIRECT(""BE34"")+INDIRECT(""BF34"")+INDIRECT(""BG34"")"
"INDIRECT(""BH34"")+INDIRECT(""BI34"")+INDIRECT(""BJ34"")+INDIRECT(""BK34"")+INDIRECT(""BL34"")+INDIRECT(""BM34"")+INDIRECT(""BN34"")+INDIRECT(""BO34"")"
"INDIRECT(""T34"")+2*INDIRECT(""AB34"")+3*INDIRECT(""AJ34"")+4*INDIRECT(""AR34"")+5*INDIRECT(""AZ34"")+6*INDIRECT(""BH34"")"
"INDIRECT(""U34"")+2*INDIRECT(""AC34"")+3*INDIRECT(""AK34"")+4*INDIRECT(""AS34"")+5*INDIRECT(""BA34"")+6*INDIRECT(""BI34"")"
"INDIRECT(""V34"")+2*INDIRECT(""AD34"")+3*INDIRECT(""AL34"")+4*INDIRECT(""AT34"")+5*INDIRECT(""BB34"")+6*INDIRECT(""BJ34"")"
"INDIRECT(""W34"")+2*INDIRECT(""AE34"")+3*INDIRECT(""AM34"")+4*INDIRECT(""AU34"")+5*INDIRECT(""BC34"")+6*INDIRECT(""BK34"")"
"INDIRECT(""X34"")+2*INDIRECT(""AF34"")+3*INDIRECT(""AN34"")+4*INDIRECT(""AV34"")+5*INDIRECT(""BD34"")+6*INDIRECT(""BL34"")"
"INDIRECT(""Y34"")+2*INDIRECT(""AG34"")+3*INDIRECT(""AO34"")+4*INDIRECT(""AW34"")+5*INDIRECT(""BE34"")+6*INDIRECT(""BM34"")"
"INDIRECT(""Z34"")+2*INDIRECT(""AH34"")+3*INDIRECT(""AP34"")+4*INDIRECT(""AX34"")+5*INDIRECT(""BF34"")+6*INDIRECT(""BN34"")"
"INDIRECT(""AA34"")+2*INDIRECT(""AI34"")+3*INDIRECT(""AQ34"")+4*INDIRECT(""AY34"")+5*INDIRECT(""BG34"")+6*INDIRECT(""BO34"")"
"INDIRECT(""T34"")+2*INDIRECT(""U34"")+3*INDIRECT(""V34"")+4*INDIRECT(""W34"")+5*INDIRECT(""X34"")+6*INDIRECT(""Y34"")+7*INDIRECT(""Z34"")+8*INDIRECT(""AA34"")"
"INDIRECT(""AB34"")+2*INDIRECT(""AC34"")+3*INDIRECT(""AD34"")+4*INDIRECT(""AE34"")+5*INDIRECT(""AF34"")+6*INDIRECT(""AG34"")+7*INDIRECT(""AH34"")+8*INDIRECT(""AI34"")"
"INDIRECT(""AJ34"")+2*INDIRECT(""AK34"")+3*INDIRECT(""AL34"")+4*INDIRECT(""AM34"")+5*INDIRECT(""AN34"")+6*INDIRECT(""AO34"")+7*INDIRECT(""AP34"")+8*INDIRECT(""AQ34"")"
"INDIRECT(""AR34"")+2*INDIRECT(""AS34"")+3*INDIRECT(""AT34"")+4*INDIRECT(""AU34"")+5*INDIRECT(""AV34"")+6*INDIRECT(""AW34"")+7*INDIRECT(""AX34"")+8*INDIRECT(""AY34"")"
"INDIRECT(""AZ34"")+2*INDIRECT(""BA34"")+3*INDIRECT(""BB34"")+4*INDIRECT(""BC34"")+5*INDIRECT(""BD34"")+6*INDIRECT(""BE34"")+7*INDIRECT(""BF34"")+8*INDIRECT(""BG34"")"
"INDIRECT(""BH34"")+2*INDIRECT(""BI34"")+3*INDIRECT(""BJ34"")+4*INDIRECT(""BK34"")+5*INDIRECT(""BL34"")+6*INDIRECT(""BM34"")+7*INDIRECT(""BN34"")+8*INDIRECT(""BO34"")"
"SUMIF($BQ4:$BQ36,""=RIP"",F4:F36)"
"SUMIF($BT4:$BT36,""=GARVEE"",F4:F36)"
"SUMIF($BR4:$BR36,""=X"",F4:F36)"
"SUMIF($BU4:$BU36,""=X"",AJ4:AJ36) + SUMIF($BU4:$BU36,""=X"",AR4:AR36) + SUMIF($BU4:$BU36,""=X"",AZ4:AZ36) + SUMIF($BU4:$BU36,""=X"",BH4:BH36)"
"SUMIF($BU4:$BU36,""=X"",T4:T36)"
"F39-F40-F41-F42-F43"
"SUM(F44:I44)"
"J44"
"PRODUCT(B2:C2)"
"SUM(D2:D50)"
"D6"
"D6*C3"
"F6*H6"
"D6 + D7"
"C3*D7"
" K7+K6"
"E7 + D8"
" C3*D8"
"K8+L7"
"C3*D9"
"C3*D10"
"SUM(D6:D10)"
" I6 + I7 + I8 + I9 + I10"
"K6+K7+K8+K9+K10"
" J15*L15"
" L8"
"N16-N15"
"IF(M17>=0,M17,0)"
"N17*K18"
"L48"
"H9+H142+H228+H353+H452+H653"
"H10+H20+H38+H54+H66+H78+H102+H108+H127"
"SUM(H11:H19)"
"SUM(H21:H37)"
"SUM(H39:H53)"
"SUM(H55:H65)"
"SUM(H79:H101)"
"SUM(H103:H107)"
"SUM(H109:H126)"
"SUM(H128:H141)"
"H143+H149+H159+H171+H180+H198+H217"
"SUM(H172:H179)"
"SUM(H218:H227)"
"H229+H242+H254+H280+H290+H300+H310+H323+H333+H339+H349"
"SUM(H230:H241)"
"SUM(H255:H279)"
"SUM(H350:H352)"
"H354+H360+H365+H369+H374+H378+H383+H388+H393+H399+H404+H420+H440"
"SUM(H361:H364)"
"SUM(H421:H439)"
"H453+H461+H469+H489+H503+H513+H525+H539+H554+H572+H589+H593+H600+H605+H610+H622+H627+H644"
"SUM(H454:H460)"
"SUM(H490:H502)"
"SUM(H573:H588)"
"SUM(H594:H599)"
"H654+H699+H723+H731+H792+H798+H810+H822"
"SUM(H655:H698)"
"SUM(H732:H791)"
"F11/1000000"
"SUM(C11:D11)"
"B11+C11+D11"
"A11+1"
"(R11-R23)/R11"
"SUM(B46:K46)/1000000"
"SUM(B14:D14)"
"L46-M46"
"N46/L46"
"N55*1000000"
"B55"
"C55"
"D55"
"E55"
"F55"
"G55"
"H55"
"I55"
"J55"
"K55"
"SUM(B60:B70)"
"E4-B4"
"F9/1000000"
"A9+1"
"B4"
"B9"
"[2]Sheet1!$F$39-[2]Sheet1!$F$30-[2]Sheet1!$F$31"
"B16+B10*B19+B11*B20+B12*B21+B13*B22+B14*B23"
"F16+F15*F24"
"SUM(B32:F32)"
"B6*B33"
"G34"
"G34/12"
"[2]Sheet1!$G$224/12"
"D38*D36/12+D40-D41"
"12*D42"
"MAX(0,E38+E42)"
"MIN(E26*[2]Sheet1!$G$12,[2]Sheet1!$F$257*E27/[2]Sheet1!$C$74)"
"0.1*E46"
"[2]Sheet1!$G$8"
"MIN(E46,E47)-E48+E48*[2]Sheet1!$C$75"
"[2]Sheet1!$D$53"
"E52*([2]Sheet1!$C$72+[2]Sheet1!$C$73)"
"[2]Sheet1!$F$259"
"0.9*E52"
"E52+E53+E54-E55"
"MAX(0,B32-B33)"
"B60/B32"
"IF(B61>$E29,B60*B5/1000,0)"
"$E50*B62"
"B63*$E49/$G63"
"B62-B64"
"B65*$E56/$G65"
"B64+B66"
"1000*B67/B5"
"B68+B33"
"B71/B32"
"(B72^(B71/G71))*(C72^(C71/G71))*(D72^(D71/G71))*(F72^(F71/G71))"
"B67"
"[2]Sheet1!$D$52"
"-E77/[2]Sheet1!$G$80"
"G67"
"E77+E78+E79"
"[1]Sheet1!$G$49"
"-E82*[2]Sheet1!$C$75"
"G64"
"E94"
"(1+[2]Sheet1!$C$72+[2]Sheet1!$C$78)*G94"
"E95*E94"
"F95"
"G95*(1+[2]Sheet1!$C$72+0.75*([2]Sheet1!$D$116+[2]Sheet1!$C$116))"
"E96*E94"
"G96*(1+[2]Sheet1!$C$72+0.5*([2]Sheet1!$D$116+[2]Sheet1!$C$116))"
"[3]Initial_Conds!$BF$1238"
"1000*G112/G105"
"[3]Initial_Conds!$BG$1238"
"E101+0.015"
"G101-0.004"
"E100*E101+22"
"G102+G116"
"E94*E102/1000"
"E100*E101"
"G101*G100"
"MIN(E102,E104)"
"E99*E105/1000"
"([2]Sheet1!$C$74+[2]Sheet1!$C$75)*G121"
"([2]Sheet1!$C$74+[2]Sheet1!$C$75)*G121"
"F95*E102/1000"
"E$113*E110"
"G102*G95/1000"
"F96*E105/1000"
"G105*G96/1000"
"(E106-E109)/(E112-E109)"
"G104-G105"
"IF(AND(E90>0,G115/G104>E93),G115,0)"
"G116*G94/1000"
"G102*G94/1000"
"G120+G117"
"[2]Sheet1!$G$51"
"G121*(1-[2]Sheet1!$C$75)+G117"
"PRODUCT(C3,K3)"
"SUM(A3,1)"
"SUM(N3:N66)"
"SUM(B10:B25)"
"SUM(B29:B37)"
"SUM(B41:B48)"
"SUM(D53:D67)"
"SUM(D72:D78)"
"SUM(B100:B102)"
"SUM(B106:B110)"
"A26"
"A38"
"A49"
"A68"
"A79"
"A97"
"A103"
"A111"
"A117"
"A129"
"A140"
"A148"
"SUM(B153:B164)"
"SUM(D172:D177)"
"#REF!"
"B10+B11+B12+B13+B14"
"B16+B18+B19+B20"
"B25+B26+B27+B28+B29+B30"
"B32+B34+B35+B36+B37+B38"
"B42+B43"
"B40+B44"
"#REF!"
"B10-B11"
"B13-B15"
"B17+B19+B20-B21"
"#REF!"
"BalanceSheets!C10-BalanceSheets!B10"
"C10+C11+C12+C13+C14"
"C16+C18+C19+C20"
"C32+C34+C35+C36+C37+C38"
"C40+C44"
"#REF!"
"BalanceSheets!B10/BalanceSheets!B$22"
"BalanceSheets!C10/BalanceSheets!C22"
"BalanceSheets!B25/BalanceSheets!B$46"
"#REF!"
"Income!B10/Income!B$10"
"Income!B26/BalanceSheets!B44"
"Income!B26/BalanceSheets!B22"
"((Income!B23+Income!B21)*(1-Income!B24/Income!B23))/(BalanceSheets!B25+BalanceSheets!B26+BalanceSheets!B30+BalanceSheets!B34+BalanceSheets!B37+BalanceSheets!B44)"
"Income!B26/Income!B10"
"Income!B13/Income!B10"
"BalanceSheets!B22/BalanceSheets!B44"
"(BalanceSheets!B40/BalanceSheets!B22)"
"(BalanceSheets!B40/BalanceSheets!B44)"
"(BalanceSheets!B34+BalanceSheets!B30)/BalanceSheets!B44"
"(Income!B23+Income!B21)/Income!B21"
"(Income!B23+Income!B21)/(Income!B21+BalanceSheets!B30/(1-Income!B24/Income!B23))"
"(BalanceSheets!B16/BalanceSheets!B32)"
"(BalanceSheets!B16-BalanceSheets!B13)/BalanceSheets!B32"
"(Income!B10/BalanceSheets!B22)"
"Income!B11/BalanceSheets!B13"
"BalanceSheets!B12/(Income!B10/365)"
"BalanceSheets!B10/(Income!B10/365)"
"BalanceSheets!B27/(Income!B11/365)"
"Income!B10/BalanceSheets!B18"
"B11"
"1-(Income!B34/Income!B32)"
"B25"
"(BalanceSheets!C22/BalanceSheets!B44)"
"C36*C37*C38*C39"
"(Income!C10-Income!B10)/Income!B10"
"C7*D7"
"C9*D9"
"SUM(E7:E15)"
"+F16"
"-C38"
"SUM(H18:H20)"
"SUM(C18:C21)"
"H21/H18"
"+E22/C22"
"400+700+500+600+400"
"+C28-C29"
"+E24"
"C30*C31"
"+E22"
"-C32"
"SUM(C36:C37)"
"+F16"
"C41*B41"
"-C45"
"+C36"
"-D41"
"+F16"
"+C43"
"-D50"
"E61/C61"
"SUM(H58:H62)"
"+H48"
"-H63"
"SUM(E76:E77)"
"SUM(H74:H80)"
"H65"
"-H81"
"SUM(E106:E107)"
"SUM(H105:H110)"
"SUM(E114:E116)"
"+H65"
"SUM(E117:E119)"
"C137"
"D137"
"B139/B140"
"+C140"
"D143*C144"
"+C145"
"-C159*0.4"
"SUM(C159:C160)"
"+D157-D161"
"+C3/C2"
"SUM(C4:C6)/C2"
"+C11/C10"
"(C10+C11)*C8"
"+C14*0.2"
"+C14+C16"
"+C3/C2"
"SUM(C4:C6)/C2"
"+C11/C10"
"(C10+C11)*C8"
"+C14*0.2"
"+C14+C16"
"SUM(C4:C5)"
"SUM(G8:G11)"
"+E4+G6"
"+F14"
"+G9+G10+G11"
"SUM(C4:C5)"
"SUM(G8:G11)"
"+E4+G6"
"+F14"
"+G9+G10+G11"
"20*15"
"10*19"
"375/250"
"+F14*H10"
"30*9"
"12*12"
"40*18"
"SUM(D10:D13)"
"SUM(F10:F12)"
"+I10+F14+D14"
"+D14"
"+F16"
"+F14"
"+I10"
"I14"
"50*110"
"+F25"
"20*15"
"10*19"
"375/250"
"+F14*H10"
"30*9"
"12*12"
"40*18"
"SUM(D10:D13)"
"SUM(F10:F12)"
"+I10+F14+D14"
"+D14"
"+F16"
"+F14"
"+I10"
"I14"
"50*110"
"+F25"
"SUM(C5:C41)"
"SUM(B4:B15)"
"SUM(D50:D75)"
"SUM(B7:B20)"
"SUM(B7:J7)"
"IF(E6="""","""",E6-F6)"
"IF(E6="""","""",IF(AND(E6=0, F6>0),ROUND(ABS(0.01-F6),0),ABS(E6-F6)))"
"IF(E7="""","""",IF(AND(E7=0, F7>0),ROUND(ABS(0.1-F7),0),ABS(E7-F7)))"
"IF(COUNTBLANK(B6:B30)=25,"" "",COUNTA(B6:B30))"
"IF(COUNTBLANK(D6:D30)=25,"" "",SUM(D6:D30))"
"IF(COUNTBLANK(H6:H30)=25,"" "",COUNTIF(H6:H30,""0""))"
"IF(COUNTBLANK(plusminus)=25,"""",COUNTIF(plusminus,""<0""))"
"IF(COUNTBLANK(F6:F30)=25,"" "",COUNTIF(F6:F30,"">0""))"
"IF(COUNTBLANK(plusminus)=25,"""",COUNTIF(plusminus,"">0""))"
"H30"
"H34"
"IF(ISERROR(('C. Collection&Calculation'!E34)/('C. Collection&Calculation'!B32)),"""",ROUND(('C. Collection&Calculation'!E34)/('C. Collection&Calculation'!B32),4))"
"IF(ISNUMBER(X14), X14, 100%)"
"H11"
"IF(ISERROR(('C. Collection&Calculation'!E35)/('C. Collection&Calculation'!B32)),"""",('C. Collection&Calculation'!E35)/('C. Collection&Calculation'!B32))"
"IF(ISNUMBER(X15),X15,0%)"
"H15"
"H20"
"H24"
"IF(ISERROR(('C. Collection&Calculation'!E36)/('C. Collection&Calculation'!B32)),"" "",('C. Collection&Calculation'!E36)/('C. Collection&Calculation'!B32))"
"IF(ISERROR(('C. Collection&Calculation'!H32)/('C. Collection&Calculation'!F32)),"" "",ROUND(('C. Collection&Calculation'!H32)/('C. Collection&Calculation'!F32),4))"
"IF(ISERROR(('C. Collection&Calculation'!H35)/('C. Collection&Calculation'!B32)),"" "",ROUND(('C. Collection&Calculation'!H35)/('C. Collection&Calculation'!B32),4))"
"IF(ISERROR(('C. Collection&Calculation'!D32)/('C. Collection&Calculation'!B32*100)),"""",ROUND((('C. Collection&Calculation'!D32)/('C. Collection&Calculation'!B32*100)),4))"
"'D. Results'!H11"
"'D. Results'!H15"
"'D. Results'!H20"
"'D. Results'!H24"
"'D. Results'!H30"
"'D. Results'!H34"
"+SUM(I22+I27+I31+I35+I41+I47)/6"
"+F11*2"
"+ROUND(F13*F14,0)"
"+F12+F14"
"+ROUND(F15*F13,0)"
"+IF(AND(E19="""",F19=""""),"""",SUM(G18+E19-F19))"
"+SUM(F19:F22)"
"+SUM(F23:F27)"
"+SUM(F36:F41)"
"+IF(AND(E45="""",F45=""""),"""",SUM(G43+E45-F45))"
"G8*F8"
"SUM(I11:I12)"
"SUM(I14:I19)"
"SUM(I21:I23)"
"SUM(I8:I35)-I10-I13-I20-I28"
"SUM(I38:I42)"
"G8-G9"
"SUM(E13:E17)"
"E18-E19"
"G10-G20"
"SUM(E25:E53)"
"G22-G54"
"SUM(E59:E60)"
"G56+G61"
"IF(E18=0,D18,D18*(F18/E18))"
"G18*H18"
"J18/$M$16"
"SUM(K18:K29)"
"NOW()"
"IF((B10=""""),""X"",SUM(B10,E10,-H10))"
"IF(OR(B10="""",O10=""""),""X"",SUM(O10,-K10))"
"LastNonZero(11,O10:O10)"
"LastNonZero(12,O10:O11)"
"LastNonZero(13,O10:O12)"
"LastNonZero(14,O10:O13)"
"LastNonZero(15,O10:O14)"
"LastNonZero(16,O10:O15)"
"LastNonZero(17,O10:O16)"
"LastNonZero(18,O10:O17)"
"LastNonZero(19,O10:O18)"
"LastNonZero(20,O10:O19)"
"LastNonZero(21,O10:O20)"
"LastNonZero(22,O10:O21)"
"LastNonZero(23,O10:O22)"
"LastNonZero(24,O10:O23)"
"LastNonZero(25,O10:O24)"
"LastNonZero(26,O10:O25)"
"LastNonZero(27,O10:O26)"
"LastNonZero(28,O10:O27)"
"LastNonZero(29,O10:O28)"
"LastNonZero(30,O10:O29)"
"LastNonZero(31,O10:O30)"
"LastNonZero(32,O10:O31)"
"LastNonZero(33,O10:O32)"
"LastNonZero(34,O10:O33)"
"LastNonZero(35,O10:O34)"
"LastNonZero(36,O10:O35)"
"LastNonZero(37,O10:O36)"
"LastNonZero(38,O10:O37)"
"LastNonZero(39,O10:O38)"
"LastNonZero(40,O10:O39)"
"SUM(E10:E40)"
"FirstNonZero(41,B10:B40)"
"$E$41"
"$H$41"
"SUM(B45,E45,-H45)"
"SUM(O45,-Q45)"
"LastNonZero(41,O10:O40)"
"$Q$41"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"ABS(Q45)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"IF((B10=""""),""X"",SUM(B10,E10,-H10))"
"IF(OR(B10="""",O10=""""),""X"",SUM(O10,-K10))"
"LastNonZero(11,O10:O11)"
"LastNonZero(12,O10:O12)"
"LastNonZero(14,O10:O14)"
"LastNonZero(15,O10:O15)"
"LastNonZero(16,O10:O16)"
"LastNonZero(17,O10:O17)"
"LastNonZero(18,O10:O18)"
"LastNonZero(19,O10:O19)"
"LastNonZero(20,O10:O20)"
"LastNonZero(21,O10:O21)"
"LastNonZero(22,O10:O22)"
"LastNonZero(23,O10:O23)"
"LastNonZero(24,O10:O24)"
"LastNonZero(25,O10:O25)"
"LastNonZero(26,O10:O26)"
"LastNonZero(27,O10:O27)"
"LastNonZero(28,O10:O28)"
"LastNonZero(29,O10:O29)"
"LastNonZero(30,O10:O30)"
"LastNonZero(31,O10:O31)"
"LastNonZero(32,O10:O32)"
"LastNonZero(33,O10:O33)"
"LastNonZero(34,O10:O34)"
"LastNonZero(35,O10:O35)"
"LastNonZero(36,O10:O36)"
"LastNonZero(37,O10:O37)"
"LastNonZero(38,O10:O38)"
"LastNonZero(39,O10:O39)"
"LastNonZero(40,O10:O40)"
"SUM(E10:E40)"
"FirstNonZero(41,B10:B40)"
"$E$41"
"$H$41"
"SUM(B45,E45,-H45)"
"SUM(O45,-Q45)"
"LastNonZero(41,O10:O40)"
"$Q$41"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"ABS(Q45)"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"IF(Q49>M48,""YES"",""No"")"
"SUM(B10,E10,-H10)"
"IF(OR(B10="""",O10=""""),0,SUM(O10,-K10))"
"IF(AND(E11=0,H11=0,O11=""""),"""",IF($O$10<>"""",$O$10,#REF!))"
"IF(OR(K11=0,O11=""""),0,SUM(O11,-K11))"
"IF(AND(E12=0,H12=0,O12=""""),"""",IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))"
"IF(AND(E13=0,H13=0,O13=""""),"""",IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))"
"IF(AND(E14=0,H14=0,O14=""""),"""",IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))"
"IF(AND(E15=0,H15=0,O15=""""),"""",IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))"
"IF(AND(E16=0,H16=0,O16=""""),"""",IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))))"
"IF(AND(E17=0,H17=0,O17=""""),"""",IF($O$16<>"""",$O$16,IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))))"
"IF(AND(E18=0,H18=0,O18=""""),"""",IF(O17<>"""",O17,IF(O16<>"""",O16,IF(O15<>"""",O15,IF(O14<>"""",O14,IF(O13<>"""",O13,IF(O12<>"""",O12,IF(O11<>"""",O11,O10))))))))"
"SUM(E10:E40)"
"$B$10"
"$E$41"
"$H$41"
"SUM(O45,-Q45)"
"IF($O$40<>"""",$O$40,IF(O39<>"""",O39,IF(O38<>"""",O38,IF(O37<>"""",O37,IF(O36<>"""",O36,IF(O35<>"""",O35,IF(O34<>"""",O34,IF(O33<>"""",O33,O32))))))))"
"$Q$41"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"ABS(Q45)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"SUM(B10,E10,-H10)"
"IF(OR(B10="""",O10=""""),0,SUM(O10,-K10))"
"IF(AND(E11=0,H11=0,O11=""""),"""",IF($O$10<>"""",$O$10,#REF!))"
"IF(OR(K11=0,O11=""""),0,SUM(O11,-K11))"
"IF(AND(E12=0,H12=0,O12=""""),"""",IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))"
"IF(AND(E13=0,H13=0,O13=""""),"""",IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))"
"IF(AND(E14=0,H14=0,O14=""""),"""",IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))"
"IF(AND(E15=0,H15=0,O15=""""),"""",IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))"
"IF(AND(E16=0,H16=0,O16=""""),"""",IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))))"
"IF(AND(E17=0,H17=0,O17=""""),"""",IF($O$16<>"""",$O$16,IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))))"
"IF(AND(E18=0,H18=0,O18=""""),"""",IF(O17<>"""",O17,IF(O16<>"""",O16,IF(O15<>"""",O15,IF(O14<>"""",O14,IF(O13<>"""",O13,IF(O12<>"""",O12,IF(O11<>"""",O11,O10))))))))"
"SUM(E10:E40)"
"$B$10"
"$E$41"
"$H$41"
"SUM(O45,-Q45)"
"IF($O$40<>"""",$O$40,IF(O39<>"""",O39,IF(O38<>"""",O38,IF(O37<>"""",O37,IF(O36<>"""",O36,IF(O35<>"""",O35,IF(O34<>"""",O34,IF(O33<>"""",O33,O32))))))))"
"$Q$41"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"PRODUCT(H45,0.01)"
"SUM(H48,K48)"
"ABS(Q45)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"Conclusion(Q49,M48)"
"C5*E5"
"SUM(G5:G8)"
"F1+G9"
"SUM(A4:A6)"
"C7+G7"
"SUM(A4:A6)"
"C7+G7"
"G8/700"
"400*$E$10"
"300*$E$10"
"SUM(E8:E9)"
"F9-E9"
"F12-F13"
"G12/AVERAGE(F8:G8)"
"(1/D18)*365"
"H12/AVERAGE(G8:H8)"
"G14/AVERAGE(F10:G10)"
"H14/AVERAGE(G10:H10)"
"G12/AVERAGE(F10:G10)"
"H12/AVERAGE(G10:H10)"
"SUM(E4:E5)"
"D10-D11"
"(D10-D12)/D12"
"B7+D7-F7"
"I7-H7"
"I7"
"SUM(F7:F37)"
"SUM(J7:J37)"
"F38"
"E41*G41+I41"
"IF(N38>K41,""YES"",""NO"")"
"B11"
"B8+B9"
"B10-B11"
"C6-C12"
"C13-C14"
"B11"
"SUM(B20:B23)"
"SUM(B27:B28)"
"C15"
"SUM(C29:C34)"
"B11"
"B8+B9"
"179800+17000"
"147200-25000"
"B10-B11"
"C6-C12"
"C13-C14"
"B11"
"SUM(B20:B23)"
"SUM(B27:B28)"
"C15"
"SUM(C29:C34)"
"B13"
"B10+B11"
"179800+17000"
"147200-25000"
"B12-B13"
"C8-C14"
"C15-C16"
"B13"
"SUM(B22:B25)"
"SUM(B29:B30)"
"C17"
"E17+17000"
"G17-25000"
"SUM(C31:C36)"
"IF(OR(ISBLANK(B4),ISBLANK(B6),ISBLANK(B7),ISBLANK(B8),ISBLANK(B9),ISBLANK(B10),ISBLANK(B11),ISBLANK(B12),ISBLANK(B13),ISBLANK(B14),ISBLANK(B15),ISBLANK(B16),ISBLANK(B17)),""No"",""Yes"")"
"IF(B20=""No"",""complete data"",AVERAGE(B6:B17))"
"IF(B20=""No"",""complete data"",B4/B21)"
"IF(B20=""No"",""complete data"",IF(B22<6,""low"",IF(B22<10,""a bit low"",IF(B22<=13,""good"",IF(B22<18,""a bit high"",""high"")))))"
"CJ6&BA6&DN6&S6&CF6&DJ6&HL6&IS6"
"IF($M6=""2V"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF($M6=""2NV"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF($M6=""3V"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF($M6=""3NV"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF(SUM(N6:Q6)>0,IF(LEFT(L6,5)="" Aero"",E6,0),0)"
"IF(NOT(ISBLANK(M6)),IF($F6=""lbs"","" Aero,""&M6,"" Aero""&""Error""),"""")"
"IF(T6=""X"",IF($F6=""cu ft"",$E6,#VALUE!),0)"
"IF(U6>0,IF(LEFT($L6,LEN(T$5))=T$5,$E6,),0)"
"(IF(ISBLANK(AO6),"""",IF($F6=""cu ft"",$AO$5,$AO$5&""Error"")))&(IF(ISBLANK(AX6),"""",IF($F6=""cu ft"",$AX$5,$AX$5&""Error"")))&(IF(ISBLANK(Z6),"""",IF($F6=""cu ft"",$Z$5,$Z$5&""Error"")))&(IF(ISBLANK(AU6),"""",IF($F6=""cu ft"",$AU$5,$AU$5&""Error"")))&(IF(ISBLANK(W6),"""",IF($F6=""cu ft"",$W$5,$W$5&""Error"")))&(IF(ISBLANK(T6),"""",IF($F6=""cu ft"",$T$5,$T$5&""Error"")))&(IF(ISBLANK(AF6),"""",IF($F6=""cu ft"",$AF$5,$AF$5&""Error"")))&(IF(ISBLANK(AR6),"""",IF($F6=""cu ft"",$AR$5,$AR$5&""Error"")))&(IF(ISBLANK(AI6),"""",IF($F6=""cu ft"",$AI$5,$AI$5&""Error"")))&(IF(ISBLANK(AL6),"""",IF($F6=""cu ft"",$AL$5,$AL$5&""Error"")))&(IF(ISBLANK(AC6),"""",IF($F6=""cu ft"",$AC$5,$AC$5&""Error"")))"
"IF(BB6=""X"",IF($F6=""gal"",$E6,#VALUE!),0)"
"(IF(ISBLANK(BH6),"""",IF($F6=""gal"",$BH$5,$BH$5&""Error"")))&(IF(ISBLANK(BK6),"""",IF($F6=""gal"",$BK$5,$BK$5&""Error"")))&(IF(ISBLANK(BN6),"""",IF($F6=""gal"",$BN$5,$BN$5&""Error"")))&(IF(ISBLANK(BQ6),"""",IF($F6=""gal"",$BQ$5,$BQ$5&""Error"")))&(IF(ISBLANK(BB6),"""",IF($F6=""gal"",$BB$5,$BB$5&""Error"")))&(IF(ISBLANK(BE6),"""",IF($F6=""gal"",$BE$5,$BE$5&""Error"")))&(IF(ISBLANK(BZ6),"""",IF($F6=""gal"",$BZ$5,$BZ$5&""Error"")))&(IF(ISBLANK(CC6),"""",IF($F6=""gal"",$CC$5,$CC$5&""Error"")))&(IF(ISBLANK(BT6),"""",IF($F6=""gal"",$BT$5,$BT$5&""Error"")))&(IF(ISBLANK(BW6),"""",IF($F6=""gal"",$BW$5,$BW$5&""Error"")))"
"IF(CG6=""X"",IF($F6=""lbs"",$E6,#VALUE!),0)"
"IF(CH6>0,IF(LEFT($L6,LEN(CG$5))=CG$5,$E6,0),0)"
"IF(ISBLANK(CG6),"""",IF($F6=""lbs"",CG$5,CG$5&""Error""))"
"IF($CK6=""I-A In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-B In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-C In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""I-C Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""II In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""II Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-A In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-B In"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF($CK6=""III-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)"
"IF(CL6>0,IF(LEFT($L6,11)="" Flamm/Comb"",$E6,0),0)"
"IF(ISBLANK(CK6),"""",IF($F6=""gal"","" Flamm/Comb,""&CK6,"" Flamm/Comb,Error""))"
"IF(ISBLANK(DK6),"""",IF($F6=""lbs"",DK$5,DK$5&"",Error""))"
"IF(DP6>0,IF(LEFT($L6,11)="" FlammSolid"",$E6,0),0)"
"IF($DR6=""UD"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""UD"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""I"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""I"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""II"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""II"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""III"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""III"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($DR6=""IV"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($DR6=""IV"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(DS6>0,IF(LEFT($L6,8)="" OrgPer,"",$E6,0),0)"
"IF($EM6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($EM6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($EM6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($EM6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($EM6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(EN6>0,IF(LEFT($L6,6)="" Oxid,"",$E6,0),0)"
"IF($FD6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FD6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(FE6>0,IF(LEFT($L6,5)="" Pyro"",$E6,0),0)"
"IF($FI6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=""3D"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=""3D"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=""3N"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=""3N"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($FI6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($FI6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(FJ6>0,IF(LEFT($L6,10)="" Unstable,"",$E6,0),0)"
"IF($GD6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($GD6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($GD6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($GD6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF($GD6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF($GD6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(GE6>0,IF(LEFT($L6,10)="" H2OReact,"",$E6,0),0)"
"IF(GQ6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)"
"IF(GQ6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)"
"IF(GR6>0,IF(LEFT($L6,11)="" Carcinogen"",$E6,0),0)"
"IF(GW6>0,IF(LEFT($L6,10)="" Corrosive"",$E6,0),0)"
"IF(HB6>0,IF(LEFT($L6,9)="" Hi-Toxic"",$E6,0),0)"
"IF(HG6>0,IF(LEFT($L6,9)="" Irritant"",$E6,0),0)"
"IF(NOT(ISBLANK(HK6)),IF(AND(HK6=""NonSeal-Alpha"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Alpha"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""NonSeal-Beta"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Beta"",$F6=""milliCi""),CONCATENATE(HL$5,HK6), IF(AND(HK6=""NonSeal-Gamma"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Gamma"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),CONCATENATE(HL$5,""Error""))))))),"""")"
"IF($HK6=""NonSeal-Gamma"",IF($F6=""microCi"",$E6,#VALUE!),0)"
"IF($HK6=""Seal-Gamma"",IF($F6=""milliCi"",$E6,#VALUE!),0)"
"IF($HK6=""NonSeal-Beta"",IF($F6=""microCi"",$E6,#VALUE!),0)"
"IF($HK6=""Seal-Beta"",IF($F6=""milliCi"",$E6,#VALUE!),0)"
"IF($HK6=""NonSeal-Alpha"",IF($F6=""microCi"",$E6,#VALUE!),0)"
"IF($HK6=""Seal-Alpha"",IF($F6=""milliCi"",$E6,#VALUE!),0)"
"IF(HM6>0,IF(LEFT($L6,LEN($HL$5))=$HL$5,$E6,0),0)"
"IF(HZ6>0,IF(LEFT($L6,11)="" Sensitizer"",$E6,0),0)"
"IF(IE6>0,IF(LEFT($L6,6)="" Toxic"",$E6,0),0)"
"IF(IJ6>0,IF(LEFT($L6,15)="" OtherHealthHaz"",$E6,0),0)"
"(IF(DR6=""UD"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,UD"","" OrgPer,Error""),""""))&(IF(DR6=""I"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,I"","" OrgPer,Error""),""""))&(IF(FI6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,4"","" Unstable,Error""),""""))&(IF(FI6=""3D"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3D"","" Unstable,Error""),""""))&(IF(HA6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Hi-Toxic"","" Hi-Toxic,Error""),""""))&(IF(FD6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Pyro"","" Pyro,Error""),""""))&(IF(DR6=""II"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,II"","" OrgPer,Error""),""""))&(IF(GD6=3,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,3"","" H2OReact,Error""),""""))&(IF(DR6=""III"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,III"","" OrgPer,Error""),""""))&(IF(EM6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,4"","" Oxid,Error""),""""))&(IF(EM6=3,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,3"","" Oxid,Error""),""""))"
"(IF(FI6=""3N"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3N"","" Unstable,Error""),""""))&(IF(DR6=""IV"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,IV"","" OrgPer,Error""),""""))&(IF(FI6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,2"","" Unstable,Error""),""""))&(IF(GD6=2,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,2"","" H2OReact,Error""),""""))"
"(IF(FI6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,1"","" Unstable,Error""),""""))&(IF(GD6=1,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,1"","" H2OReact,Error""),""""))&(IF(EM6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,2"","" Oxid,Error""),""""))"
"(IF(ID6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Toxic"","" Toxic,Error""),""""))&(IF(EM6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,1"","" Oxid,Error""),""""))&(IF(GV6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Corrosive"","" Corrosive,Error""),""""))"
"(IF(GQ6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Carcinogen"","" Carcinogen,Error""),""""))&(IF(II6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" OtherHealthHaz"","" OtherHealthHaz,Error""),""""))&(IF(DO6=""X"",IF(F6=""lbs"","" FlammSolid"","" FlammSolid,Error""),""""))&(IF(HF6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Irritant"","" Irritant,Error""),""""))&(IF(HY6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Sensitizer"","" Sensitizer,Error""),""""))"
"IN6&IO6&IP6&IQ6&IR6"
"SUM(N6:N105)"
"SUM(FL6:FL105)+FN106"
"SUM(IN6:IV105)"
"'Chemical Inventory'!C1"
"'Chemical Inventory'!Q106"
"'Chemical Inventory'!P106"
"'Chemical Inventory'!O106"
"'Chemical Inventory'!N106"
"'Chemical Inventory'!BI106"
"'Chemical Inventory'!BL106"
"'Chemical Inventory'!CA106"
"'Chemical Inventory'!CD106"
"'Chemical Inventory'!CH106"
"'Chemical Inventory'!DP106"
"'Chemical Inventory'!X106"
"'Chemical Inventory'!DL106"
"'Chemical Inventory'!CL106"
"'Chemical Inventory'!CM106"
"'Chemical Inventory'!CN106"
"'Chemical Inventory'!CO106"
"'Chemical Inventory'!CP106"
"'Chemical Inventory'!CQ106"
"'Chemical Inventory'!CR106"
"'Chemical Inventory'!CS106"
"'Chemical Inventory'!CT106"
"'Chemical Inventory'!CU106"
"'Chemical Inventory'!CV106"
"'Chemical Inventory'!CW106"
"'Chemical Inventory'!DT106"
"'Chemical Inventory'!DS106"
"'Chemical Inventory'!DV106"
"'Chemical Inventory'!DU106"
"'Chemical Inventory'!DX106"
"'Chemical Inventory'!DW106"
"'Chemical Inventory'!DZ106"
"'Chemical Inventory'!DY106"
"'Chemical Inventory'!EB106"
"'Chemical Inventory'!EA106"
"'Chemical Inventory'!EO106"
"'Chemical Inventory'!EN106"
"'Chemical Inventory'!EQ106"
"'Chemical Inventory'!EP106"
"'Chemical Inventory'!ES106"
"'Chemical Inventory'!ER106"
"'Chemical Inventory'!EU106"
"'Chemical Inventory'!ET106"
"'Chemical Inventory'!AM106"
"'Chemical Inventory'!FF106"
"'Chemical Inventory'!FE106"
"'Chemical Inventory'!AP106"
"'Chemical Inventory'!FK106"
"'Chemical Inventory'!FJ106"
"'Chemical Inventory'!FM106"
"'Chemical Inventory'!FL106"
"'Chemical Inventory'!FO106"
"'Chemical Inventory'!FN106"
"'Chemical Inventory'!FQ106"
"'Chemical Inventory'!FP106"
"'Chemical Inventory'!FS106"
"'Chemical Inventory'!FR106"
"'Chemical Inventory'!AY106"
"'Chemical Inventory'!GF106"
"'Chemical Inventory'!GE106"
"'Chemical Inventory'!GH106"
"'Chemical Inventory'!GG106"
"'Chemical Inventory'!GJ106"
"'Chemical Inventory'!GI106"
"'Chemical Inventory'!GS106"
"'Chemical Inventory'!GR106"
"'Chemical Inventory'!AD106"
"'Chemical Inventory'!GX106"
"'Chemical Inventory'!GW106"
"'Chemical Inventory'!U106"
"'Chemical Inventory'!BC106"
"'Chemical Inventory'!BF106"
"'Chemical Inventory'!BU106"
"'Chemical Inventory'!BX106"
"'Chemical Inventory'!HC106"
"'Chemical Inventory'!HB106"
"'Chemical Inventory'!AA106"
"'Chemical Inventory'!BO106"
"'Chemical Inventory'!BR106"
"'Chemical Inventory'!HH106"
"'Chemical Inventory'!HG106"
"'Chemical Inventory'!AG106"
"'Chemical Inventory'!IA106"
"'Chemical Inventory'!HZ106"
"'Chemical Inventory'!AS106"
"'Chemical Inventory'!IK106"
"'Chemical Inventory'!IJ106"
"'Chemical Inventory'!AJ106"
"'Chemical Inventory'!IF106"
"'Chemical Inventory'!IE106"
"'Chemical Inventory'!AV106"
"'Chemical Inventory'!HQ106"
"'Chemical Inventory'!HO106"
"'Chemical Inventory'!HM106"
"'Chemical Inventory'!HR106"
"'Chemical Inventory'!HP106"
"'Chemical Inventory'!HN106"
"'Chemical Inventory'!C1"
"'Chemical Inventory'!C2"
"A2"
"'Chemical Inventory'!CI106"
"D13"
"IF(E13<1,0,IF(E13<11,125,IF(E13<51,175,IF(E13<101,225,IF(E13<201,275,IF(E13<501,400,700))))))"
"'Chemical Inventory'!AQ106"
"D17/10"
"'Chemical Inventory'!AZ106"
"'Chemical Inventory'!AB106"
"'Chemical Inventory'!AW106"
"'Chemical Inventory'!Y106"
"D21/200"
"'Chemical Inventory'!V106"
"'Chemical Inventory'!AH106"
"'Chemical Inventory'!AT106"
"'Chemical Inventory'!AK106"
"D25/650"
"'Chemical Inventory'!AN106"
"D26/504"
"'Chemical Inventory'!AE106"
"D27/6000"
"SUM(E17:E27)"
"'Chemical Inventory'!DM106"
"IF(E32<1,0,IF(E32<101,100,IF(E32<301,150,IF(E32<501,200,250))))"
"'Chemical Inventory'!R106"
"IF(E36>500,100,0)"
"'Chemical Inventory'!BJ106"
"'Chemical Inventory'!BM106"
"'Chemical Inventory'!BP106"
"'Chemical Inventory'!BS106"
"'Chemical Inventory'!BD106"
"'Chemical Inventory'!BG106"
"'Chemical Inventory'!CB106"
"D46/50"
"'Chemical Inventory'!CE106"
"'Chemical Inventory'!BV106"
"D48/60"
"'Chemical Inventory'!BY106"
"D49/500"
"SUM(E40:E49)"
"'Chemical Inventory'!CX106"
"D54/30"
"'Chemical Inventory'!CY106"
"'Chemical Inventory'!CZ106"
"'Chemical Inventory'!DA106"
"D57/120"
"'Chemical Inventory'!DB106"
"'Chemical Inventory'!DC106"
"'Chemical Inventory'!DD106"
"'Chemical Inventory'!DE106"
"'Chemical Inventory'!DF106"
"'Chemical Inventory'!DG106"
"'Chemical Inventory'!DH106"
"D64/1000"
"'Chemical Inventory'!DI106"
"SUM(E54:E65)"
"'Chemical Inventory'!HS106+'Chemical Inventory'!HU106+'Chemical Inventory'!HW106"
"'Chemical Inventory'!HT106+'Chemical Inventory'!HV106+'Chemical Inventory'!HX106"
"SUM(E70:E71)"
"'Chemical Inventory'!EC106"
"C76+D76/10"
"'Chemical Inventory'!EE106"
"'Chemical Inventory'!FT106"
"'Chemical Inventory'!FV106"
"'Chemical Inventory'!HD106"
"C80/1+D80/10"
"'Chemical Inventory'!FG106"
"'Chemical Inventory'!EG106"
"'Chemical Inventory'!GK106"
"'Chemical Inventory'!EI106"
"'Chemical Inventory'!EV106"
"'Chemical Inventory'!EX106"
"'Chemical Inventory'!FX106"
"'Chemical Inventory'!EK106"
"C88/2+D88/20"
"'Chemical Inventory'!FZ106"
"C89/5+D89/50"
"'Chemical Inventory'!GM106"
"'Chemical Inventory'!GB106"
"C91/10+D91/100"
"'Chemical Inventory'!GO106"
"'Chemical Inventory'!EZ106"
"'Chemical Inventory'!IG106"
"'Chemical Inventory'!FB106"
"C95/55+D95/500"
"'Chemical Inventory'!GY106"
"'Chemical Inventory'!GT106"
"'Chemical Inventory'!IL106"
"'Chemical Inventory'!DQ106"
"D99/100"
"'Chemical Inventory'!HI106"
"'Chemical Inventory'!IB106"
"SUM(E76:E101)"
"E37+E73+E33+E103+E67+E14+E51+E29"
"ROWS(A$4:A4)"
"TODAY()"
"VLOOKUP(B3,CLubdetails,2,FALSE)"
"VLOOKUP(B3,CLubdetails,2,FALSE)"
"VLOOKUP(B3,CLubdetails,2,FALSE)"
"VLOOKUP(B3,CLubdetails,3,FALSE)"
"VLOOKUP(B3,CLubdetails,3,FALSE)"
"VLOOKUP(B3,CLubdetails,3,FALSE)"
"D13*D14"
"SQRT((2*D16*D11)/(D15))"
"IF($D$26=0,0,0.5*D26*D15)"
"IF(($D$26=0),0,(D16*D11/D26))"
"IF($D$11=0,0,D11*D13)"
"SUM(D27:D29)"
"IF(D22>0,(1-D23)*D26/D22,""N/A"")"
"IF(ISNA(z),""N/A"",z)"
"D17*D26/D11"
"D11/D26"
"IF(D32=""N/A"",""N/A"",IF(D24>0,(D18*D21+D24),(D18*D21+D22*D32)))"
"IF($D$32=""N/A"", ""N/A"",D32*D22)"
"IF($D$12=0,""N/A"",$D$26*$D$17/$D$12)"
"IF($D$12=0,""N/A"",$D$33-$D$37)"
"IF($D$22=0,""N/A"",$D$26*(1-$D$23)/$D$22)"
"VLOOKUP(D43,TABLE,2)"
"VLOOKUP($D$44,$F$51:$G$141,2)"
"$F$44-$D$43"
"$D$44-0.1"
"VLOOKUP($D$45,$F$51:$G$141,2)"
"$H$44/$F$46"
"$D$44-$D$45"
"$F$44-$F$45"
"($D$44-($D$46*$H$45))"
"D4/250"
"SQRT((2*D9*D4)/(D8))"
"0.5*D20*D8"
"D9*D4/D20"
"SUM(D21:D22)"
"IF(D15>0,(1-D16)*D20/D15,""N/A"")"
"D10*D20/D4"
"D4/D20"
"D11*D14"
"I8"
"J11*K11"
"SUM(L11:L29)"
"SUM(C16:C19)"
"+D12*E12"
"+D12*G12"
"SUM(F12:F24)"
"+F25-H25"
"SUM(B10:B50)"
"B51 + SUM(B65:B105)"
"[1]!Inv_WIP(Change_1_Inst,Change_1)"
"[1]!Inv_WIP(Change_2_Inst,Change_2)"
"[1]!Inv_WIP(Change_3_Inst,Change_3)"
"[1]!Inv_WIPCycle(B10,Change_1)"
"[1]!Inv_WIPCycle(C10,Change_2)"
"[1]!Inv_WIPCycle(D10,Change_3)"
"[1]!Inv_WIP(Inv2_1_Inst,Inv2_1)"
"[1]!Inv_WIP(Inv2_2_Inst,Inv2_2)"
"[1]!Inv_WIP(Inv2_3_Inst,Inv2_3)"
"[1]!Inv_WIP(Inv3_1_Inst,Inv3_1)"
"[1]!Inv_WIP(Inv3_2_Inst,Inv3_2)"
"[1]!Inv_WIP(Inv3_3_Inst,Inv3_3)"
"[1]!Inv_WIPCost(Change_1_Inst,Change_1)"
"[1]!Inv_WIPCost(Change_2_Inst,Change_2)"
"[1]!Inv_WIPCost(Change_3_Inst,Change_3)"
"[1]!Inv_WIPCycle(G11,Inv2_1)"
"[1]!Inv_WIPCycle(H11,Inv2_2)"
"[1]!Inv_WIPCycle(I11,Inv2_3)"
"[1]!Inv_WIPCycle(L11,Inv3_1)"
"[1]!Inv_WIPCycle(M11,Inv3_2)"
"[1]!Inv_WIPCycle(N11,Inv3_3)"
"[1]!Inv_WIPCost(Inv2_1_Inst,Inv2_1)"
"[1]!Inv_WIPCost(Inv2_2_Inst,Inv2_2)"
"[1]!Inv_WIPCost(Inv2_3_Inst,Inv2_3)"
"[1]!Inv_WIPCost(Inv3_1_Inst,Inv3_1)"
"[1]!Inv_WIPCost(Inv3_2_Inst,Inv3_2)"
"[1]!Inv_WIPCost(Inv3_3_Inst,Inv3_3)"
"[1]!Inv_WIP(Inv4_1_Inst,Inv4_1)"
"[1]!Inv_WIP(Inv4_2_Inst,Inv4_2)"
"[1]!Inv_WIP(Inv4_3_Inst,Inv4_3)"
"[1]!Inv_WIP(Inv5_Inst,_Inv5)"
"[1]!Inv_WIP(Inv6_Inst,_Inv6)"
"[1]!Inv_WIP(Inv7_1_Inst,Inv7_1)"
"[1]!Inv_WIP(Inv7_2_Inst,Inv7_2)"
"[1]!Inv_WIP(Inv7_3_Inst,Inv7_3)"
"[1]!Inv_WIPCycle(Q15,Inv4_1)"
"[1]!Inv_WIPCycle(R15,Inv4_2)"
"[1]!Inv_WIPCycle(S15,Inv4_3)"
"[1]!Inv_WIPCycle(V15,_Inv5)"
"[1]!Inv_WIPCycle(Y15,_Inv6)"
"[1]!Inv_WIPCycle(AB15,Inv7_1)"
"[1]!Inv_WIPCycle(AC15,Inv7_2)"
"[1]!Inv_WIPCycle(AD15,Inv7_3)"
"[1]!Inv_WIPCost(Inv4_1_Inst,Inv4_1)"
"[1]!Inv_WIPCost(Inv4_2_Inst,Inv4_2)"
"[1]!Inv_WIPCost(Inv4_3_Inst,Inv4_3)"
"[1]!Inv_WIPCost(Inv5_Inst,_Inv5)"
"[1]!Inv_WIPCost(Inv6_Inst,_Inv6)"
"[1]!Inv_WIPCost(Inv7_1_Inst,Inv7_1)"
"[1]!Inv_WIPCost(Inv7_2_Inst,Inv7_2)"
"[1]!Inv_WIPCost(Inv7_3_Inst,Inv7_3)"
"[1]!Inv_Utilization(Inv4_1_Inst,Inv4_1)"
"[1]!Inv_Utilization(Inv4_2_Inst,Inv4_2)"
"[1]!Inv_Utilization(Inv4_3_Inst,Inv4_3)"
"[1]!Inv_Utilization(Inv5_Inst,_Inv5)"
"[1]!Inv_Utilization(Inv6_Inst,_Inv6)"
"[1]!Inv_Utilization(Inv7_1_Inst,Inv7_1)"
"[1]!Inv_Utilization(Inv7_2_Inst,Inv7_2)"
"[1]!Inv_Utilization(Inv7_3_Inst,Inv7_3)"
"[1]!Inv_Mach_Used(Inv4_1_Inst,Inv4_1)"
"[1]!Inv_Mach_Used(Inv4_2_Inst,Inv4_2)"
"[1]!Inv_Mach_Used(Inv4_3_Inst,Inv4_3)"
"[1]!Inv_Mach_Used(Inv5_Inst,_Inv5)"
"[1]!Inv_Mach_Used(Inv6_Inst,_Inv6)"
"[1]!Inv_Mach_Used(Inv7_1_Inst,Inv7_1)"
"[1]!Inv_Mach_Used(Inv7_2_Inst,Inv7_2)"
"[1]!Inv_Mach_Used(Inv7_3_Inst,Inv7_3)"
"30*24"
"B4"
"J4/J3"
"B14"
"[1]!Inv_WIP(High_1_Inst,High_1)"
"[1]!Inv_WIP(High_2_Inst,High_2)"
"[1]!Inv_WIP(High_3_Inst,High_3)"
"[1]!Inv_WIP(High_4_Inst,High_4)"
"[1]!Inv_WIP(High_5_Inst,High_5)"
"SUM(B15:F15)"
"[1]!Inv_WIPCycle(B15,High_1)"
"[1]!Inv_WIPCycle(C15,High_2)"
"[1]!Inv_WIPCycle(D15,High_3)"
"[1]!Inv_WIPCycle(E15,High_4)"
"[1]!Inv_WIPCycle(F15,High_5)"
"G16/J3"
"[1]!Inv_WIPCost(High_1_Inst,High_1)"
"[1]!Inv_WIPCost(High_2_Inst,High_2)"
"[1]!Inv_WIPCost(High_3_Inst,High_3)"
"[1]!Inv_WIPCost(High_4_Inst,High_4)"
"[1]!Inv_WIPCost(High_5_Inst,High_5)"
"[1]!Inv_Utilization(High_1_Inst,High_1)"
"[1]!Inv_Utilization(High_2_Inst,High_2)"
"[1]!Inv_Utilization(High_3_Inst,High_3)"
"[1]!Inv_Utilization(High_4_Inst,High_4)"
"[1]!Inv_Utilization(High_5_Inst,High_5)"
"[1]!Inv_Mach_Used(High_1_Inst,High_1)"
"[1]!Inv_Mach_Used(High_2_Inst,High_2)"
"[1]!Inv_Mach_Used(High_3_Inst,High_3)"
"[1]!Inv_Mach_Used(High_4_Inst,High_4)"
"[1]!Inv_Mach_Used(High_5_Inst,High_5)"
"[1]!Inv_WIP(Low_1_Inst,Low_1)"
"[1]!Inv_WIP(Low_2_Inst,Low_2)"
"[1]!Inv_WIP(Low_3_Inst,Low_3)"
"[1]!Inv_WIP(Low_4_Inst,Low_4)"
"[1]!Inv_WIP(Low_5_Inst,Low_5)"
"[1]!Inv_WIPCycle(B36,Low_1)"
"[1]!Inv_WIPCycle(C36,Low_2)"
"[1]!Inv_WIPCycle(D36,Low_3)"
"[1]!Inv_WIPCycle(E36,Low_4)"
"[1]!Inv_WIPCycle(F36,Low_5)"
"G37/J3"
"[1]!Inv_WIPCost(Low_1_Inst,Low_1)"
"[1]!Inv_WIPCost(Low_2_Inst,Low_2)"
"[1]!Inv_WIPCost(Low_3_Inst,Low_3)"
"[1]!Inv_WIPCost(Low_4_Inst,Low_4)"
"[1]!Inv_WIPCost(Low_5_Inst,Low_5)"
"[1]!Inv_Utilization(Low_1_Inst,Low_1)"
"[1]!Inv_Utilization(Low_2_Inst,Low_2)"
"[1]!Inv_Utilization(Low_3_Inst,Low_3)"
"[1]!Inv_Utilization(Low_4_Inst,Low_4)"
"[1]!Inv_Utilization(Low_5_Inst,Low_5)"
"[1]!Inv_Mach_Used(Low_1_Inst,Low_1)"
"[1]!Inv_Mach_Used(Low_2_Inst,Low_2)"
"[1]!Inv_Mach_Used(Low_3_Inst,Low_3)"
"[1]!Inv_Mach_Used(Low_4_Inst,Low_4)"
"[1]!Inv_Mach_Used(Low_5_Inst,Low_5)"
"SUM(C2:F2)"
"SUM(B7:B11)"
"SUM(B15:B16)"
"(B12-B17)"
"SUM(B21:B26)"
"(B18-B27)"
"(B28-B30)"
"F28-F30"
"B32-B33"
"(D32-D33)"
"SUM(B7:B11)"
"SUM(B15:B18)"
"B4-(B12+B19)"
"(B21-B22)"
"F21-F22"
"SUM(D12:N12)"
"SUM(C14:C22)"
"SUM(C12/C23)/100"
"C26/$C$31"
"SUM(C26:C30)"
"SUM(C38/$C$12)"
"C12"
"SUM(B41,B64)"
"SUM(B9:B40)"
"SUM(B43:B63)"
"SUM(B73:B76)"
"SUM(B80)"
"SUM(B8,B72,B79,B83)"
"C10+C19+C31+C34+C37"
"C7/B7*100"
"C13+C16"
"C22+C25+C28"
"O40-O43"
"B47*B7/1000000"
"C19+C31+C37"
"C37/B40"
"C22/C13*100"
"C25/C16*100"
"SUM(F4:F52)"
"SUM(C4:J4)"
"AVERAGE(C4:J4)"
"SUM(B4:B7)/4"
"SUM(B18:B20)/3"
"SUM(B31:B36)/6"
"SUM(B63:B67)/5"
"SUM(C5:J5)"
"C11"
"C10"
"C13"
"C14"
"C15"
"C16"
"C17"
"C18"
"C19"
"C20"
"C21"
"C23"
"C22"
"C24"
"C25"
"C27"
"C26"
"C28"
"C30"
"C29"
"C31"
"C33"
"C32"
"F10+F11+F12+F13+F14+F15+F16+F17"
"C15*32"
"D15-F15"
"D19/10"
"E19*1"
"E20*2"
"E21*3"
"E22*4"
"+E23*5"
"+E24*6"
"+E25*7"
"+E26*8"
"+E27*9"
"+E28*10"
"SUM(C18:C28)"
"C15-C30"
"D32"
"SUM(C30:C32)"
"-C15"
"SUM(C55:C57)"
"D32"
"C32"
"D32/C32"
"C15"
"+F34"
"D66-E66"
"C58"
"C68*F60"
"D68"
"+E86"
"-E69"
"SUM(C66:C69)"
"SUM(C75:C79)"
"SUM(D75:D85)"
"SUM(E75:E84)"
"+F34"
"+F66"
"D67"
"D67"
"+-E68"
"+-D68"
"+E86"
"+E86"
"'Known Value - 1st year'!C71"
"D17-F17"
"'Known Value - 1st year'!C67"
"D21*1/10"
"E21*1"
"E22*2"
"E23*3"
"E24*4"
"E25*5"
"E26*6"
"E27*7"
"E28*8"
"E29*9"
"E30*10"
"SUM(C20:C30)"
"'Known Value - 1st year'!C32+'Known Value - 1st year'!C28+'Known Value - 1st year'!C58"
"'Known Value - 1st year'!D32+'Known Value - 1st year'!D28+'Known Value - 1st year'!D68"
"D34"
"SUM(C32:C34)"
"-C17"
"SUM(C55:C57)"
"D34"
"C34"
"D34/C34"
"C17"
"F36"
"D66-E66"
"C58"
"C68*F60"
"D68"
"+E86"
"-E69"
"SUM(C66:C69)"
"D75/10"
"SUM(C75:C79)"
"SUM(D75:D85)"
"SUM(E75:E84)"
"D66"
"F36"
"+F66"
"D67"
"D67"
"+-E68"
"+-D68"
"+E86"
"+E86"
"531250*32"
"D15-F15"
"C18*32"
"D19/10"
"E19*1"
"E20*2"
"E21*3"
"E22*4"
"+E23*5"
"+E24*6"
"+E25*7"
"+E26*8"
"+E27*9"
"+E28*10"
"SUM(C18:C28)"
"C15-C30"
"D32"
"SUM(C30:C32)"
"SUM(C55:C57)"
"D32"
"C32"
"D32/C32"
"C15"
"+F34"
"D66-E66"
"C58"
"C68*F60"
"D68"
"+E86"
"-E69"
"SUM(C66:C69)"
"SUM(C75:C79)"
"SUM(D75:D85)"
"SUM(E75:E84)"
"D66"
"E66"
"+F66"
"D67"
"D67"
"+-E68"
"+-D68"
"+E86"
"+E86"
"'Constant Value - 1st Year'!C71"
"'Constant Value - 1st Year'!E71"
"D17-F17"
"'Constant Value - 1st Year'!C67"
"C21*32"
"D21/10"
"E21*1"
"E22*2"
"E23*3"
"E24*4"
"+E25*5"
"+E26*6"
"+E27*7"
"+E28*8"
"+E29*9"
"+E30*10"
"SUM(C20:C30)"
"'Constant Value - 1st Year'!C32+'Constant Value - 1st Year'!C28+'Constant Value - 1st Year'!C58"
"'Constant Value - 1st Year'!D32+'Constant Value - 1st Year'!D28+'Constant Value - 1st Year'!D68"
"D34"
"SUM(C32:C34)"
"-C36"
"SUM(C54:C56)"
"D34"
"C34"
"D34/C34"
"C17"
"+F36"
"D65-E65"
"C57"
"C67*F59"
"D67"
"+E85"
"-E68"
"SUM(C65:C68)"
"SUM(C74:C78)"
"SUM(D74:D84)"
"SUM(E74:E83)"
"D65"
"E65"
"D66"
"D66"
"+-E67"
"+-D67"
"+E85"
"+E85"
"A2"
"A9"
"IF(H2>G2,""Out of compliance"",""Good!"")"
"A2"
"C6*D6"
"SUM(E6:E11)"
"-C14*D14"
"SUM(E12:E17)"
"C6*D6"
"SUM(E6:E16)"
"-C19*D19"
"SUM(E17:E24)"
"C6*D6"
"SUM(E6:E16)"
"-C19*D19"
"SUM(E17:E24)"
"C6*D6"
"SUM(E6:E16)"
"-C19*D19"
"SUM(E17:E24)"
"C6*D6"
"SUM(E6:E18)"
"-C21*D21"
"SUM(E19:E26)"
"C5*D5"
"SUM(E5:E15)"
"-C18*D18"
"SUM(E16:E23)"
"B6-C6"
"IF(F29<>"""",VLOOKUP($F29,'Wattage Lookup'!$A$2:$C$897,3,FALSE)/1000,0)"
"G29*I29"
"J29*M29"
"IF(N29<>"""",VLOOKUP($N29,'Wattage Lookup'!$A$2:$C$897,3,FALSE)/1000,0)"
"P29*O29"
"Q29*U29"
"M29*T29"
"(J29-Q29)*E29"
"K29-R29"
"A29+1"
"SUM(G29:G49)"
"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",(B13-B12)/(B14*2220000))))))))"
"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",B16*100)))))))"
"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",(B12-B11)/B16)))))))"
"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",B17/B8)))))))"
"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",B18*B9/2220000000)))))))"
"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",100*(B10-B19)/B19)))))))"
"IF(B14=0,"""",(B13-B12)/(B14*2220000))"
"IF(B16=0,"""",B16*100)"
"IF(B16=0,"""",(B12-B11)/B16)"
"IF(B8=0,"""",B17/B8)"
"IF(B18=0,"""",B18*B9/2220000000)"
"IF(B19=0,"""",100*(B10-B19)/B19)"
"SUM(G12:G13)"
"SUM(G19:G21)"
"G15+G23"
"SUM(G28:G31)"
"G35*0.08"
"(40+20+61+10+515)*1000"
"G49+G41+G33+G25"
"D3"
"G41/$G$7"
"G49/$G$7"
"G33/$G$7"
"G25/$G$7"
"G51/$G$7"
"B53"
"SUM(E54:E57)"
"(E58-E205)"
"(E58-E205)*G7"
"(E58-E215)"
"(E58-E215)*G7"
"(E58-E228)"
"(E58-E228)*G7"
"D3"
"E54"
"E201"
"E211"
"E224"
"(E54-E201)"
"(E54-E201)*G7"
"(E54-E211)"
"(E54-E211)*G7"
"(E54-E224)"
"(E54-E224)*G7"
"D3"
"E55"
"E202"
"E212"
"E225"
"(E55-E202)"
"(E55-E202)*G7"
"(E55-E212)"
"(E55-E212)*G7"
"(E55-E225)"
"(E55-E225)*G7"
"D3"
"E56"
"E203"
"E213"
"E226"
"(E56-E203)"
"(E56-E203)*G7"
"(E56-E213)"
"(E56-E213)*G7"
"(E56-E226)"
"(E56-E226)*(G7)"
"D3"
"E57"
"E204"
"E214"
"E227"
"(E57-E204)"
"(E57-E204)*G7"
"(E57-E214)"
"(E57-E214)*G7"
"(E57-E227)"
"(E57-E227)*G7"
"SUM(E201:E204)"
"SUM(E201:E204)"
"E211+E212+E213+E214"
"A3"
"A18"
"A58"
"A128"
"13641000/(930000+2000000+27250)"
"A3"
"13945000/(1000000+2000000+25000)"
"14431000/(960000+2100000+20000)"
"14592000/(1050000+2200000+20000)"
"A31"
"A71"
"D134+D141+D149+D156+D164"
"A303"
"D9*0.47"
"D9*0.47"
"D9*0.06"
"A48"
"A123"
"A136"
"A306"
"A55"
"A68"
"A79"
"A94"
"IF(SUM(I7:I8),I7+I8,"""")"
"IF(SUM(E7:E9),E7-E8-E9,"""")"
"IF(SUM(I9),I9-I10,"""")"
"IF(E16,E16-E17,"""")"
"IF(E16,E18/E16,"""")"
"IF(I17,I16/I17,"""")"
"IF(SUM(E26:E27),E25/AVERAGE(E26:E27),"""")"
"IF(E35,E34/E35,"""")"
"400000"
"B8*0.75"
"B8*0.25"
"0.7*B8"
"B25+B26"
"0.5*B25"
"B27-B28"
"N35"
"M36"
"ROUND(O11,2)"
"+C11"
"+K11"
"O12-P13"
"+C12-D13"
"+(E11+H11)-(F11+J11)"
"K11"
"O14"
"+C14"
"+AA7-AA8-AA9"
"+O15"
"+(F13+J13)-(E13+H13)"
"ROUND(L13,2)"
"+C14"
"ROUND(SUM(W9:W12),2)"
"+J39-H40-H41"
"+J42"
"+O16-P17"
"+C16-D17"
"SUM(Z13:Z15)"
"ROUND(SUM(W14:W16),2)"
"+O14"
"+L22"
"Z17-Z18"
"AA11-AA20"
"P20"
"+D20"
"P27"
"ROUND(M46,2)"
"P22+P23+P24+P25"
"SUM(D22:D25)"
"+P26"
"+D26"
"L31"
"+L32+M58"
"SUM(W25:W29)"
"ROUND(M54,2)"
"SUM(T10:T32)"
"ROUND(M55,2)"
"ROUND(L35,2)"
"W31+W33"
"+X31+X33"
"SUM(AA26:AA34)"
"+P31"
"+D31"
"AA23-AA36"
"+P32+P58"
"ROUND(SUM(N43:N45),2)"
"W38+W39"
"SUM(X38:X39)"
"W35+W41"
"+X41+X35"
"+M52"
"AA42-AA44"
"+D32"
"SUM(M11:M55)"
"N57-M57"
"+M58"
"SUM(C11:C55)"
"M57+M58"
"V12*Y12"
"C15*E15"
"G15"
"G19"
"C22/E22"
"C14/E14"
"G14"
"C17*E17"
"D18*F18"
"H18"
"H29"
"H24+H33"
"D18*F18"
"D16*F16"
"+H16+H20+H24+H47+H32+H36"
"D19*F19"
"H19"
"H66+H53+H40+H27"
"1-SUM(G19:G27)"
"(G19*(1-'Waste Defaults'!B21)*'Waste Defaults'!C21)+(G20*(1-'Waste Defaults'!B22)*'Waste Defaults'!C22)+(G21*(1-'Waste Defaults'!B23)*'Waste Defaults'!C23)+(G22*(1-'Waste Defaults'!B24)*'Waste Defaults'!C24)+(G23*(1-'Waste Defaults'!B25)*'Waste Defaults'!C25)+(G24*(1-'Waste Defaults'!B26)*'Waste Defaults'!C26)+(G25*(1-'Waste Defaults'!B27)*'Waste Defaults'!C27)+(G26*(1-'Waste Defaults'!B28)*'Waste Defaults'!C28)+(G27*(1-'Waste Defaults'!B29)*'Waste Defaults'!C29)"
"G30*G17*(1-G32)*'Waste Defaults'!C31*(1-'Waste Defaults'!C32)*1.16*16*0.000001102"
"G34*'Waste Defaults'!D41"
"E17*G17"
"I17+I20+I23+I26+I29+I32"
"Commuting!G25"
"'Company Vehicles'!G17"
"'Other Employee Travel'!H36"
"Electricity!H30"
"'On-Site Fuel'!H43"
"'Product Transport'!H69"
"'Waste Emissions'!G36"
"'Direct Emissions '!I35"
"D12+F12+H12+D14+F14+H14+D16+F16"
"J16/2204.6"
"MMULT(eT,z)"
"MMULT(F,z)"
"MMULT(dT,v)"
"MMULT(D,v)"
"NOW()"
"SUM(I4:I14)"
"SUM(I18:I23)"
"TODAY()"
"- Mike is difficult to deal with."
"SUM(F12*G12)"
"SUM(H12:H49)"
"SUM(H53:H99)"
"SUM(H50+H100)"
"SUM(H50+H100)"
"B7+C8-C9"
"SUM(C7:F7)"
"B10+C7-C4"
"SUMPRODUCT(I2:I5,G7:G10)"
"B7+C8-C9"
"SUM(C7:F7)"
"B10+C7-C4"
"SUMPRODUCT(I2:I5,G7:G10)"
"B7+C8-C9"
"SUM(C7:F7)"
"B10+C7-C4"
"C10+C11"
"SUMPRODUCT(I2:I4,G7:G9)+I5*G12+I6*G11"
"B7+C8-C9"
"SUM(C7:F7)"
"B10+C7-C4"
"C10+C11"
"SUMPRODUCT(I2:I4,G7:G9)+I5*G12+I6*G11"
"B3/B4"
"MIN(B5:M5)"
"MAX(B5:M5)"
"AVERAGE(B5:M5)"
"STDEV(B5:M5)"
"B11-B15"
"B59/B64"
"VLOOKUP(E7,Supplier Master!$A$4:$B$10,2,FALSE)"
"VLOOKUP(B7,Item Master!$A$7:$I$31,2,FALSE)"
"VLOOKUP(A7,Item Master!$A$6:$H$31,2,FALSE)"
"VLOOKUP(C7,Supplier Master!$A$4:$B$10,2,FALSE)"
"70*60/VLOOKUP(J7,The Business!$A$8:$D$15,3,FALSE)"
"VLOOKUP(J7,The Business!$A$8:$D$15,4,FALSE)"
"SUM(G17:G40)/SUM(G17:G40,E17:E40)"
"D7"
"VLOOKUP(J7,Item Master!$A$6:$H$31,8,FALSE)"
"IF(A17=""Idle"",0,IF(ISBLANK(C16),D$9,IF(ISBLANK(D17),ROUND(AE16,0),D17)))"
"I16"
"H17+((G17+E17)/24)"
"MIN(P17:U17)"
"MATCH(V17,P17:U17,0)"
"INDEX(P$7:U$7,1,W17)"
"INDEX(J17:O17,1,W17)"
"INDEX(J$8:O$8,1,W17)"
"INDEX(J$9:O$9,1,W17)"
"INDEX(J$10:O$10,1,W17)"
"INDEX(J$12:O$12,1,W17)"
"INDEX(J$13:O$13,1,W17)"
"AD17-Y17+AA17*(AD17-Y17)/(Z17-AA17/168)/168"
"IF(D6,B6&""/""&F6,"""")"
"IF(D6,IF(ISBLANK(C6),B5,C6),"""")"
"IF(D6,IF(B6=B5,F5+1,1),"""")"
"'Bill of Materials'!A7&""/1"""
"'Bill of Materials'!B7"
"MATCH(A5,Production Runs!$A$1:$A$26,FALSE)"
"IF(ISERROR($D5),0,INT(INDEX(Production Runs!$A$1:$G$26,$D5,4)))"
"IF(ISERROR($D5),0,INDEX(Production Runs!$A$1:$G$26,$D5,5))"
"F5*C5"
"'Bill of Materials'!A7&""/2"""
"'Bill of Materials'!B7"
"'Bill of Materials'!A7&""/3"""
"'Bill of Materials'!B7"
"MATCH(H6,Item Master!$A$6:$AA$6,FALSE)"
"IF(D7,IF(ISBLANK(A7),E6,A7),"""")"
"IF(D7,IF(ISBLANK(B7),F6,B7),"""")"
"MATCH(E7,Item Master!$A$1:$A$31,FALSE)"
"INDEX(Item Master!$A$1:$H$31,$G7,H$4)"
"IF(E7=E6,L6,K7)-D7"
"IF(L7>0,0,MIN(D7,L7*-1))"
"IF(RIGHT(B12,5)=""Total"",0,G11+F12-E12)"
"MATCH(""Inventory"",Item Master!$A$6:$Z$6,FALSE)"
"'Bill of Materials'!A7"
"VLOOKUP(A5,The Business!$A$8:$D$14,4,FALSE)"
"VLOOKUP(A5,Item Master!$A$6:$H$31,F$1,FALSE)"
"IF(E5,F5/E5,0)"
"MAX(VLOOKUP(B5,Components Pivot!$A$3:$G$25,2,FALSE),E5*C5)"
"VLOOKUP(B5,Item Master!$A$6:$H$31,J$1,FALSE)"
"F5*C5*N5"
"VLOOKUP(B5,Components Pivot!$A$3:$C$25,3,FALSE)"
"IF(I5,(L5+J5)/I5,0)"
"AND(O5,G5<M5)"
"VLOOKUP(A5,Products Pivot!$A$4:$C$12,2,FALSE)"
"MAX(O5-G5,0)"
"P5*E5"
"VLOOKUP(B5,Components Pivot!$A$3:$D$25,4,FALSE)"
"F5+Q5"
"IF(E5,T5/E5,0)"
"MAX(VLOOKUP(B5,Components Pivot!$A$3:$G$25,5,FALSE),E5*C5)"
"T5*C5*AB5"
"VLOOKUP(B5,Components Pivot!$A$3:$G$25,6,FALSE)"
"AC5>U5"
"VLOOKUP(A5,Products Pivot!$A$4:$C$12,3,FALSE)"
"AD5*E5"
"AE5*C5"
"VLOOKUP(B5,Components Pivot!$A$3:$G$25,7,FALSE)"
"X5-AG5"
"ROUND(Q5+AE5,0)"
"IF(C4>0,C4/C5/15,0)"
"IF(PropaneRpt!I5>0,PropaneRpt!I5,"" "")"
"IF(PropaneRpt!N5>0,PropaneRpt!N5,"" "")"
"SUM(B13:B30)"
"IF(ButaneRpt!N5>0,ButaneRpt!N5,"" "")"
"SUM(B37:B46)"
"SUM(C9:M9)"
"SUM(C9:C16)-SUM(C17:C27)"
"""Reporting Month:   ""&PropaneRpt!I5"
"SUM(C5:C67)"
"SUM(C9:M9)"
"SUM(C9:C16)-SUM(C17:C27)"
"""Reporting Month:   ""&ButaneRpt!I5"
"SUM(C5:C67)"
"D5*F5"
"D5*H5"
"SUM(D5:D6)"
"(D11*C11)*H11"
"(D24*C24)*F24"
"SUM(D11:D40)"
"SUM(D45:D97)"
"D98+D41"
"IF(M32>0,SUM(C6:C20)/M32,0)"
"IF(M32>0,SUM(D6:D20)/M32,0)"
"IF(M32>0,SUM(E6:E20)/M32,0)"
"IF(M32>0,SUM(F6:F20)/M32,0)"
"IF(M32>0,SUM(G6:G20)/M32,0)"
"IF(M32>0,SUM(H6:H20)/M32,0)"
"IF(M32>0,SUM(I6:I20)/M32,0)"
"IF(M32>0,SUM(J6:J20)/M32,0)"
"IF(M32>0,SUM(K6:K20)/M32,0)"
"IF(M32>0,SUM(L6:L20)/M32,0)"
"IF(M32>0,SUM(M6:M20)/M32,0)"
"IF(M32>0,SUM(N6:N20)/M32,0)"
"IF(M32>0,SUM(O6:O20)/M32,0)"
"IF(M32>0,SUM(P6:P20)/M32,0)"
"IF(M32>0,SUM(Q6:Q20)/M32,0)"
"E21-D21"
"COUNT(E6:E20)"
"1+A7"
"SUM(G215:G370)"
"SUM(G5:G214)"
"SUM(G5:G370)"
"SUM(F2:F98)"
"B15+C15-D15"
"F15-E15"
"F15"
"SUM(D15:D45)"
"D46"
"0.01*E50+130"
"IF(G50>ABS(G46),""Pass"",""Fail"")"
"A10+1"
"+J4+O4+T4+Y4+AD4+AI4+AN4+AS4+AX4+BC4+BH4+BM4+BR4+BW4+CB4+CG4+CL4+CQ4+CV4+DA4+DF4+DK4+DP4+DU4+DZ4+EE4+EJ4+EO4+ET4+EY4+FD4+FI4+FN4+FS4+FX4+GC4+GH4+GM4+GR4+GW4+HB4+HG4+HL4+HQ4+HV4+IA4+IF4+IK4+Sheet2!D4+Sheet2!I4+Sheet2!N4+Sheet2!S4+Sheet2!X4+Sheet2!AC4+Sheet2!AH4+Sheet2!AM4+Sheet2!AR4+Sheet2!AW4+Sheet2!BG4+Sheet2!BB4+Sheet2!BL4+Sheet2!BQ4"
"+I4+N4+S4+X4+AC4+AH4+AM4+AR4+AW4+BB4+BG4+BL4+BQ4+BV4+CA4+CF4+CK4+CP4+CU4+CZ4+DE4+DJ4+DO4+DT4+DY4+ED4+EI4+EN4+ES4+EX4+FC4+FH4+FM4+FR4+FW4+GB4+GG4+GL4+GQ4+GV4+HA4+HF4+HK4+HP4+HU4+HZ4+IE4+IJ4+Sheet2!C4+Sheet2!H4+Sheet2!M4+Sheet2!R4+Sheet2!W4+Sheet2!AB4+Sheet2!AG4+Sheet2!AL4+Sheet2!AQ4+Sheet2!AV4+Sheet2!BA4+Sheet2!BF4+Sheet2!BK4+Sheet2!BP4"
"+H4+M4+R4+W4+AB4+AG4+AL4+AQ4+AV4+BA4+BF4+BK4+BP4+BU4+BZ4+CE4+CJ4+CO4+CT4+CY4+DD4+DI4+DN4+DS4+DX4+EC4+EH4+EM4+ER4+EW4+FB4+FG4+FL4+FQ4+FV4+GA4+GF4+GK4+GP4+GU4+GZ4+HE4+HJ4+HO4+HT4+HY4+ID4+II4+Sheet2!G4+Sheet2!B4+Sheet2!L4+Sheet2!Q4+Sheet2!V4+Sheet2!AA4+Sheet2!AF4+Sheet2!AK4+Sheet2!AP4+Sheet2!AU4+Sheet2!AZ4+Sheet2!BE4+Sheet2!BJ4+Sheet2!BO4"
"SUM(B4:E4)"
"+Sheet1!L4+Sheet1!Q4+Sheet1!V4+Sheet1!AA4+Sheet1!AF4+Sheet1!AK4+Sheet1!AP4+Sheet1!AU4+Sheet1!AZ4+Sheet1!BE4+Sheet1!BJ4+Sheet1!BO4+Sheet1!BT4+Sheet1!BY4+Sheet1!CD4+Sheet1!CI4+Sheet1!CN4+Sheet1!CS4+Sheet1!CX4+Sheet1!DC4+Sheet1!DH4+Sheet1!DM4+Sheet1!DR4+Sheet1!DW4+Sheet1!EB4+Sheet1!EG4+Sheet1!EL4+Sheet1!EQ4+Sheet1!EV4+Sheet1!FA4+Sheet1!FF4+Sheet1!FK4+Sheet1!FP4+Sheet1!FU4+Sheet1!FZ4+Sheet1!GE4+Sheet1!GJ4+Sheet1!GO4+Sheet1!GT4+Sheet1!GY4+Sheet1!HD4+Sheet1!HI4+Sheet1!HN4+Sheet1!HS4+Sheet1!HX4+Sheet1!IC4+Sheet1!IH4+Sheet1!IM4+Sheet2!F4+Sheet2!K4+Sheet2!P4+Sheet2!U4+Sheet2!Z4+Sheet2!AE4+Sheet2!AJ4+Sheet2!AO4+Sheet2!AT4+Sheet2!AY4+Sheet2!BD4+Sheet2!BI4+Sheet2!BN4+Sheet2!BS4"
"SUM(B4:E4)"
"SUMPRODUCT(C9:H9,C11:H11)"
"SUMPRODUCT($C$9:$H$9,C14:H14)"
"J14-K14"
"SUMPRODUCT(C8:H8,C10:H10)"
"SUMPRODUCT($C$8:$H$8,C13:H13)"
"J13-K13"
"SUMPRODUCT(C7:H7,C9:H9)"
"SUMPRODUCT($C$7:$H$7,C12:H12)"
"J12-K12"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(G10+B10)"
"SUM(H10-I10+J10)"
"SUM(H7:H715)"
"SUM(H7:H2038)"
"1+A9"
"+B6/C6"
"5236875"
"9318146"
"+B23-B24"
"+B27*0.35"
"+B29/200000"
"SUM(F24:F29)"
"2000000-4476"
"SUM(F33:F35)"
"B2"
"B3"
"B4"
"B5"
"B6"
"B7"
"B8"
"B9"
"B10"
"B11"
"B12"
"B2"
"(E2/E$13)+(F2/F$13)+(G2/G$13)+(H2/H$13)+(I2/I$13)+(J2/J$13)+(K2/K$13)+(L2/L$13)+(M2/M$13)+(N2/N$13)+(O2/O$13)"
"P2/P$13"
"1/F$2"
"1/G$2"
"1/$G3"
"1/H$2"
"1/$H3"
"1/$H4"
"1/I$2"
"1/$I3"
"1/$I4"
"1/$I5"
"1/J$2"
"1/$J3"
"1/$J4"
"1/$J5"
"1/$J6"
"1/K$2"
"1/$K3"
"1/$K4"
"1/$K5"
"1/$K6"
"1/$K7"
"1/L$2"
"1/$L3"
"1/$L4"
"1/$L5"
"1/$L6"
"1/$L7"
"1/$L8"
"1/M$2"
"1/$M3"
"1/$M4"
"1/$M5"
"1/$M6"
"1/$M7"
"1/$M8"
"1/$M9"
"1/N$2"
"1/$N3"
"1/$N4"
"1/$N5"
"1/$N6"
"1/$N7"
"1/$N8"
"1/$N9"
"1/$N10"
"1/O$2"
"1/$O3"
"1/$O4"
"1/$O5"
"1/$O6"
"1/$O7"
"1/$O8"
"1/$O9"
"1/$O10"
"1/$O11"
"SUM(E2:E12)"
"Q21"
"AF21"
"AN21"
"AV21"
"B19*B20"
"SUM(B21:C21)"
"SUM(K21:O21)"
"SUM(U21:W21)"
"C9+Table1s2!C19"
"'[1]1-2overview'!$AT$48"
"D10+D14+Table1s2!D7+Table1s2!D14+Table1s2!D18"
"+'[1]1-4s1'!$J$36"
"'[1]1-2overview'!$AT$35"
"'[1]1-3s2-3CH4'!$S$16"
"'[1]1-3s2-3N2O'!$S$16"
"'[1]1-3s2-3NOX'!$S$16"
"'[1]1-3s2-3CO'!$S$16"
"'[1]1-3s2-3NMVOC'!$S$16"
"SUM(I11:I13)"
"'[1]1-2overview'!$AT$36"
"'[1]1-3s2-3CH4'!$S$18"
"'[1]1-3s2-3N2O'!$S$18"
"'[1]1-3s2-3NOX'!$S$18"
"'[1]1-3s2-3CO'!$S$18"
"'[1]1-3s2-3NMVOC'!$S$18"
"SUM(I15:I20)"
"SUM(C8:C13)"
"SUM(I8:I12)"
"IF('[1]1-5s3CO2'!$G$31>0,'[1]1-5s3CO2'!$G$31,'[1]1-2overview'!$AT$37)"
"IF('[1]1-5s3CH4'!$G$30>0,'[1]1-5s3CH4'!$G$30,'[1]1-3s2-3CH4'!$S$19)"
"IF('[1]1-5s3N2O'!$G$30>0,'[1]1-5s3N2O'!$G$30,'[1]1-3s2-3N2O'!$S$19)"
"IF('[1]1-5s3NOX'!$G$31>0,'[1]1-5s3NOX'!$G$31,'[1]1-3s2-3NOX'!$S$19)"
"IF('[1]1-5s3CO'!$G$31>0,'[1]1-5s3CO'!$G$31,'[1]1-3s2-3CO'!$S$19)"
"IF('[1]1-5s3NMVOC'!$G$31>0,'[1]1-5s3NMVOC'!$G$31,'[1]1-3s2-3NMVOC'!$S$19)"
"'[1]1-2overview'!$AT$38"
"'[1]1-3s2-3CH4'!$S$21"
"'[1]1-3s2-3N2O'!$S$21"
"'[1]1-3s2-3NOX'!$S$21"
"'[1]1-3s2-3CO'!$S$21"
"'[1]1-3s2-3NMVOC'!$S$21"
"'[1]1-2overview'!$AT$39"
"'[1]1-3s2-3CH4'!$S$22"
"'[1]1-3s2-3N2O'!$S$22"
"'[1]1-3s2-3NOX'!$S$22"
"'[1]1-3s2-3CO'!$S$22"
"'[1]1-3s2-3NMVOC'!$S$22"
"'[1]1-2overview'!$AT$40"
"'[1]1-3s2-3CH4'!$S$23"
"'[1]1-3s2-3N2O'!$S$23"
"'[1]1-3s2-3NOX'!$S$23"
"'[1]1-3s2-3CO'!$S$23"
"'[1]1-3s2-3NMVOC'!$S$23"
"C13"
"SUM(C15:C17)"
"'[1]1-2overview'!$AT$42"
"'[1]1-3s2-3CH4'!$S$24"
"'[1]1-3s2-3N2O'!$S$24"
"'[1]1-3s2-3NOX'!$S$24"
"'[1]1-3s2-3CO'!$S$24"
"'[1]1-3s2-3NMVOC'!$S$24"
"'[1]1-2overview'!$AT$43"
"'[1]1-3s2-3CH4'!$S$25"
"'[1]1-3s2-3N2O'!$S$25"
"'[1]1-3s2-3NOX'!$S$25"
"'[1]1-3s2-3CO'!$S$25"
"'[1]1-3s2-3NMVOC'!$S$25"
"'[1]1-3s2-3NOX'!$S$26+'[1]1-3s2-3NOX'!$S$27"
"'[1]1-3s2-3CO'!$S$26+'[1]1-3s2-3CO'!$S$27"
"'[1]1-3s2-3NMVOC'!$S$26+'[1]1-3s2-3NMVOC'!$S$27"
"'[1]1-2overview'!$AT$49"
"'[1]1-3s2-3CH4'!$S$29"
"'[1]1-3s2-3N2O'!$S$28"
"'[1]1-3s2-3NOX'!$S$28"
"'[1]1-3s2-3CO'!$S$28"
"'[1]1-3s2-3NMVOC'!$S$28"
"C20+C24"
"'[1]1-6s1'!$H$21"
"'[1]1-7s1'!$G$27"
"IF('[1]1-8s2'!$G$17>0,'[1]1-8s2'!$G$17,'[1]1-8s1'!$G$16)"
"IF('[1]1-8s2'!$G$16>0,'[1]1-8s2'!$G$16,'[1]1-8s1'!$G$15)"
"IF('[1]1-8s2'!$G$18>0,'[1]1-8s2'!$G$18,'[1]1-8s1'!$G$17)+SUM('[1]1-8s4'!$G$16:$G$18)"
"IF('[1]1-8s2'!$G$19>0,'[1]1-8s2'!$G$19,'[1]1-8s1'!$G$18)+'[1]1-8s3'!$F$14"
"'[1]1-7s1'!$G$40"
"'[1]1-7s1'!$G$48"
"SUM(F10:F11)"
"IF('[1]1-5s3NOX'!$G$50>0,'[1]1-5s3NOX'!$G$50,'[1]1-3s2-3NOX'!$S$32)"
"IF('[1]1-5s3CO'!$G$50>0,'[1]1-5s3CO'!$G$50,'[1]1-3s2-3CO'!$S$32)"
"IF('[1]1-5s3NMVOC'!$G$50>0,'[1]1-5s3NMVOC'!$G$50,'[1]1-3s2-3NMVOC'!$S$32)"
"IF('[1]1-5s3SO2'!$G$50>0,'[1]1-5s3SO2'!$G$50,'[1]1-4s1'!$J$39/1000)"
"'[1]1-3s2-3NOX'!$S$31"
"'[1]1-3s2-3CO'!$S$31"
"'[1]1-3s2-3NMVOC'!$S$31"
"'[1]1-4s1'!$J$38/1000"
"'[1]1-2overview'!$BA$48"
"C9+C19+C25+Table2s2!C8+Table2s2!C11+Table2s2!C15+Table2s2!C22"
"SUM(C10:C16)"
"'[2]2-1s1'!$E$17"
"'[2]2-1s2'!$E$17"
"'[2]2-2s1'!$F$20"
"'[2]2-3s1'!$F$20"
"'[2]2-4s1'!$E$17+'[2]2-4s2'!$E$17"
"'[2]2-5s2'!$E$16"
"'[2]2-5s1'!$F$20"
"'[2]2-5s3'!$F$20"
"SUM(C17:C18)"
"'[2]2-5s4'!$F$19"
"'[2]2-5s5'!$E$18"
"SUM(C20:C24)"
"IF('[2]2-6s1'!$F$17>0,'[2]2-6s1'!$F$17,'[2]2-6s2'!$E$17)"
"'[2]2-6s3'!$G$18"
"'[2]2-6s3'!$G$17"
"'[2]2-6s3'!$G$19"
"'[2]2-7s1'!$G$16"
"'[2]2-7s1'!$G$17"
"'[2]2-8s1'!$G$18"
"'[2]2-8s1'!$G$19"
"'[2]2-8s1'!$G$21"
"'[2]2-8s1'!$G$20"
"'[2]2-9s1'!$F$18+'[2]2-9s4'!$E$20"
"IF('[2]2-9s2'!$E$17>0,'[2]2-9s2'!$E$17,'[2]2-9s3'!$E$17)"
"'[2]2-10s1'!$F$25"
"'[2]2-10s2'!$F$25"
"'[2]2-10s4'!$F$24"
"'[2]2-10s3'!$F$25"
"'[2]2-10s5'!$F$25"
"IF('[2]2-11s1'!$G$19>0,'[2]2-11s1'!$G$19,'[2]2-11s2'!$E$18)"
"'[2]2-11s3'!$G$16"
"'[2]2-11s3'!$G$18"
"'[2]2-11s3'!$G$17"
"'[2]2-11s3'!$G$19"
"IF('[2]2-11s1'!$G$20>0,'[2]2-11s1'!$G$20,'[2]2-11s4'!$E$18)"
"IF('[2]2-11s1'!$G$21>0,'[2]2-11s1'!$G$21,'[2]2-11s5'!$E$17)"
"'[2]2-11s10'!$G$17"
"'[2]2-11s10'!$G$18"
"'[2]2-11s10'!$G$19"
"IF(('[2]2-11s6'!$J$20+'[2]2-11s7'!$J$20)>0,'[2]2-11s6'!$J$20+'[2]2-11s7'!$J$20,'[2]2-11s8'!$E$17+'[2]2-11s9'!$D$17)"
"'[2]2-15s13'!$G$19+'[2]2-11s11'!$D$17"
"+'[2]2-11s1'!$G$22"
"SUM(C9:C10)"
"'[2]2-12s1'!$H$16"
"'[2]2-12s1'!$H$18"
"'[2]2-12s1'!$H$17"
"'[2]2-12s2'!$F$22"
"'[2]2-13s1'!$F$24+'[2]2-13s2'!$F$24"
"SUM(C12:C14)"
"'[2]2-14s1'!$G$22"
"'[2]2-14s1'!$G$26"
"'[2]2-14s2'!$G$22"
"'[2]2-14s2'!$G$26"
"SUM(C16:C21)"
"'[2]2-15s3'!$F$17"
"'[2]2-15s3'!$F$18"
"'[2]2-15s7'!$F$18"
"'[2]2-15s7'!$F$19"
"'[2]2-15s8'!$I$16+'[2]2-15s8'!$I$18"
"'[2]2-15s8'!$I$17+'[2]2-15s8'!$I$19"
"'[2]2-15s9'!$G$19+'[2]2-15s9'!$G$22"
"'[2]2-15s9'!$G$20+'[2]2-15s9'!$G$23"
"'[2]2-15s9'!$G$21+'[2]2-15s9'!$G$24"
"'[2]2-15s10'!$G$15"
"'[2]2-15s10'!$G$16"
"'[2]2-15s11'!$G$15"
"'[2]2-15s11'!$G$16"
"'[2]2-15s12'!$G$16"
"'[2]2-15s12'!$G$17"
"'[2]2-15s13'!$G$19"
"SUM(C8:C11)"
"C8+C19+Table4s2!C12+Table4s2!C17+Table4s2!C18+Table4s2!C19+Table4s2!C25"
"'[3]4-1s1'!$E$28/1000"
"('[3]4-1s1'!$E$18+'[3]4-1s1'!$E$19)/1000"
"'[3]4-1s1'!$E$20/1000"
"'[3]4-1s1'!$E$21/1000"
"'[3]4-1s1'!$E$22/1000"
"'[3]4-1s1'!$E$23/1000"
"'[3]4-1s1'!$E$24/1000"
"'[3]4-1s1'!$E$25/1000"
"'[3]4-1s1'!$E$26/1000"
"'[3]4-1s1'!$E$27/1000"
"'[3]4-1s1'!$G$28/1000"
"'[3]4-1s2'!$E$26"
"('[3]4-1s1'!$G$18+'[3]4-1s1'!$G$19)/1000"
"'[3]4-1s1'!$G$20/1000"
"'[3]4-1s1'!$G$21/1000"
"'[3]4-1s1'!$G$22/1000"
"'[3]4-1s1'!$G$23/1000"
"'[3]4-1s1'!$G$24/1000"
"'[3]4-1s1'!$G$25/1000"
"'[3]4-1s1'!$G$26/1000"
"'[3]4-1s1'!$G$27/1000"
"'[3]4-1s2'!$E$20"
"'[3]4-1s2'!$E$21"
"'[3]4-1s2'!$E$23"
"'[3]4-1s2'!$E$25"
"'[3]4-2s1'!$I$23"
"'[3]4-2s1'!$I$16+'[3]4-2s1'!$I$17+'[3]4-2s1'!$I$18"
"'[3]4-2s1'!$I$19+'[3]4-2s1'!$I$20"
"'[3]4-2s1'!$I$21+'[3]4-2s1'!$I$22"
"'[3]4-5s5'!$I$18"
"'[3]4-3s3'!$I$16"
"'[3]4-3s3'!$I$19"
"'[3]4-3s3'!$I$20"
"'[3]4-3s3'!$I$17"
"'[3]4-4s3'!$F$20"
"'[3]4-4s3'!$F$23"
"'[3]4-4s3'!$F$24"
"'[3]4-4s3'!$F$21"
"IF((D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27)>0,(D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27),0)"
"IF((D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27)<0,(D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27),0)"
"G8+G14+G20+G26+G27"
"IF('[4]5-1s3'!$E$19<0,(-1)*'[4]5-1s3'!$E$19,0)"
"IF('[4]5-1s3'!$E$19>0,(-1)*'[4]5-1s3'!$E$19,0)"
"SUM(D15:D19)"
"'[4]5-3s1'!$I$17"
"'[4]5-3s1'!$I$21"
"'[4]5-3s1'!$I$22"
"'[4]5-3s1'!$I$18"
"(44/12)*(SUM('[4]5-2s3'!$J$16:$J$21)+SUM('[4]5-2s4'!$L$16:$L$21))"
"(44/12)*(SUM('[4]5-2s3'!$J$24:$J$25)+SUM('[4]5-2s4'!$L$24:$L$25))"
"(44/12)*(SUM('[4]5-2s3'!$J$27:$J$29)+SUM('[4]5-2s4'!$L$27:$L$29))"
"(44/12)*('[4]5-2s3'!$J$23+'[4]5-2s3'!$J$26+'[4]5-2s3'!$J$30+'[4]5-2s4'!$L$23+'[4]5-2s4'!$L$26+'[4]5-2s4'!$L$30)"
"(44/12)*('[4]5-2s3'!$J$31+'[4]5-2s4'!$L$31)"
" -(44/12)*(SUM('[4]5-4s1'!$H$16:$H$21)+SUM('[4]5-4s2'!$H$16:$H$21))"
" -(44/12)*(SUM('[4]5-4s1'!$H$23:$H$24)+SUM('[4]5-4s2'!$H$23:$H$24))"
" -(44/12)*(SUM('[4]5-4s1'!$H$26:$H$28)+SUM('[4]5-4s2'!$H$27:$H$29))"
" -(44/12)*('[4]5-4s1'!$H$22+'[4]5-4s1'!$H$25+'[4]5-4s1'!$H$29+'[4]5-4s2'!$H$22+'[4]5-4s2'!$H$25+'[4]5-4s2'!$H$30)"
" -(44/12)*('[4]5-4s1'!$H$30+'[4]5-4s2'!$H$31)"
"IF('[4]5-5s4'!$F$22>0,'[4]5-5s4'!$F$22,0)"
"IF('[4]5-5s4'!$F$22<0,'[4]5-5s4'!$F$22,0)"
"C8+C12+C16+C17"
"SUM(C9:C11)"
"SUM('[5]6-1s1'!$N$23:$N$25)"
"'[5]6-3s4'!$G$20"
"'[5]6-2s4'!$G$21"
"'[5]6-4s1'!$G$18"
"C10+C21+Table7As2!D10+Table7As2!D11+Table7As2!D19+Table7As2!D27+Table7As2!D32"
"D10+D21+Table7As2!F10+Table7As2!F11+Table7As2!F19+Table7As2!F27+Table7As2!F32"
"Table7As1!K21"
"C11+C18"
"SUM(C12:C17)"
"Table1s1!C10"
"Table1s1!D10"
"Table1s1!C14"
"Table1s1!D14"
"Table1s2!C7"
"Table1s2!D7"
"Table1s2!C14"
"Table1s2!D14"
"Table1s2!C18"
"Table1s2!D18"
"SUM(C19:C20)"
"Table1s2!D24"
"Table2s1!C8"
"SUM(D22:D30)"
"Table2s1!D8"
"Table2s1!C19"
"Table2s1!D19"
"Table2s1!C25"
"Table2s1!D25"
"Table2s2!C8"
"Table2s2!F8"
"Table2s2!$J$11"
"Table2s2!$J$15"
"Table2s2!$K$15"
"Table2s2!C22"
"Table2s2!D22"
"Table3s1!C7"
"Table3s1!D7"
"Table3s1!E7"
"SUM(G12:G18)"
"Table4s1!C8"
"Table4s1!C19"
"Table4s2!C12"
"Table4s2!D17"
"Table4s2!C25"
"+Table5s1!D7"
"SUM(G21:G23,G25:G26)"
"Table5s1!D8"
"Table5s1!D14"
"Table5s1!F20"
"Table5s1!D26"
"SUM(G28:G31)"
"Table6s1!D8"
"Table6s1!D12"
"+Table6s1!E12"
"Table6s1!D17"
"SUM(C12:C13)"
"Table1s3!C10"
"Table1s3!D10"
"IF(Table7As1!C11>0, SUM(E11,E14,E15,E16,E17,E18,E19),SUM(E10,E14,E15,E16,E17,E18,E19))"
"Table7As1!D9"
"+'[1]1-1s1-3'!$T$45+Table7As1!C18"
"Table7As1!C10"
"Table7As1!E10"
"+Table7As1!C18"
"Table7As1!E18"
"Table7As1!C21"
"Table7As1!E21"
"Table7As2!D10"
"Table7As2!D19"
"Table7As2!G27"
"Table7As2!D32"
"Table7As3!C11"
"Table7As3!E11"
"PAJ_MAD(X4:X13)"
"AVERAGE($G$9:$G$18)"
"AVERAGE($L$8:$U$8)"
"PAJ_AVERAGE($G$9:$G$18,10)"
"PAJ_AVERAGE($L$8:$U$8,10)"
"PAJ_AVERAGE($G$9:$G$18,5)"
"PAJ_AVERAGE($L$8:$U$8,5)"
"PAJ_RAND(B6)"
"PAJ_SimNORM(B7,$D$2,$D$3)"
"PAJ_AVERAGE($G$9:$G$18,H6)"
"PAJ_AVERAGE($L$8:$U$8,K6)"
"PAJ_findname(""Paul"")"
"PAJ_REG_A($G$9:$G$18,10)"
"PAJ_REG_B($G$9:$G$18,10)"
"PAJ_REG_A($G$9:$G$18,5)"
"PAJ_REG_B($G$9:$G$18,5)"
"PAJ_REG_A($G$9:$G$18,H22)"
"PAJ_REG_B($G$9:$G$18,H22)"
"PAJ_LINEAR($H$20,$I$20,I23)"
"PAJ_LINEAR($H$23:H24,$I$23:I24,G24)"
"PAJ_REG_A($K$32:$T$32,10)"
"PAJ_REG_B($K$32:$T$32,10)"
"[1]!Q_Lq(K3:O3)"
"[1]!Q_type($D$2:$D$4)"
"[1]!Q_type(F3:H3)"
"[1]!Q_L(D2:D4)"
"[1]!Q_L(F3:H3)"
"[1]!Q_W(D2:D4)"
"[1]!Q_W(F3:H3)"
"[1]!Q_Lq(D2:D4)"
"[1]!Q_Lq(F3:H3)"
"[1]!Q_Wq(D2:D4)"
"[1]!Q_Wq(F3:H3)"
"[1]!Q_Ls(D2:D4)"
"[1]!Q_Ls(F3:H3)"
"[1]!Q_Lq(K8:K12)"
"[1]!Q_Ws(D2:D4)"
"[1]!Q_Ws(F3:H3)"
"[1]!Q_LamB(D2:D4)"
"[1]!Q_LamB(F3:H3)"
"[1]!Q_Eff(D2:D4)"
"[1]!Q_Eff(F3:H3)"
"[1]!Q_P0(D2:D4)"
"[1]!Q_P0(F3:H3)"
"[1]!Q_PB(D2:D4)"
"[1]!Q_PB(F3:H3)"
"[1]!Q_PF(D2:D4)"
"[1]!Q_PF(F3:H3)"
"[1]!Q_PTq(D20,D2:D4)"
"[1]!Q_PTq(G20,F3:H3)"
"[1]!Q_P0(D2:D4)"
"[1]!Q_P0(F3:H3)"
"[1]!Q_FNEXT(1,D2:D4)*D22"
"[1]!Q_FNEXT(1,F3:H3)*G22"
"[1]!Q_FNEXT(2,D2:D4)*D23"
"[1]!Q_FNEXT(2,F3:H3)*G23"
"[1]!Q_FNEXT(3,D2:D4)*D24"
"[1]!Q_FNEXT(3,F3:H3)*G24"
"[1]!Q_FNEXT(4,D2:D4)*D25"
"[1]!Q_FNEXT(4,F3:H3)*G25"
"[1]!Q_FNEXT(5,D2:D4)*D26"
"[1]!Q_FNEXT(5,F3:H3)*G26"
"[1]!Q_FNEXT(6,D2:D4)*D27"
"[1]!Q_FNEXT(6,F3:H3)*G27"
"[1]!Q_FNEXT(7,D2:D4)*D28"
"[1]!Q_FNEXT(7,F3:H3)*G28"
"[1]!Q_FNEXT(8,D2:D4)*D29"
"[1]!Q_FNEXT(8,F3:H3)*G29"
"[1]!Q_FNEXT(9,D2:D4)*D30"
"[1]!Q_FNEXT(9,F3:H3)*G30"
"[1]!Q_FNEXT(10,D2:D4)*D31"
"[1]!Q_FNEXT(10,F3:H3)*G31"
"PAJ_GCD(B2,C2)"
"B2/D2"
"C2/D2"
"PAJ_LCM(B2,C2)"
"[3]!Inv_TotProfit(F4,_Inv2)"
"[3]!Inv_EOQ(_Inv2)"
"[3]!Inv_TotProfit(Inv1_Inst,_Inv1)"
"[3]!Inv_InvCost(Inv1_Inst,_Inv1)"
"[3]!Inv_Level(Inv1_Inst,_Inv1)"
"[3]!Inv_Max(Inv1_Inst,_Inv1)"
"[3]!Inv_Reorder(Inv1_Inst,_Inv1)"
"[3]!Inv_CycleTime(Inv1_Inst,_Inv1)"
"[3]!Inv_ResTime(Inv1_Inst,_Inv1)"
"[3]!Inv_EOQ(_Inv1)"
"[3]!Inv_TotProfit(Inv1_Opt,_Inv1)"
"[3]!Inv_InvCost(Inv1_Opt,_Inv1)"
"[3]!Inv_Level(Inv1_Opt,_Inv1)"
"[3]!Inv_Max(Inv1_Opt,_Inv1)"
"[3]!Inv_Reorder(Inv1_Opt,_Inv1)"
"[3]!Inv_CycleTime(Inv1_Opt,_Inv1)"
"[3]!Inv_ResTime(Inv1_Opt,_Inv1)"
"[2]!RV_MEAN($H$3:$H$6)"
"[2]!RV_VAR($H$3:$H$6)"
"[2]!RV_SKEW($H$3:$H$6)"
"[2]!RV_KURT($H$3:$H$6)"
"[2]!RV_MEAN(_RV3)"
"[2]!RV_VAR(_RV3)"
"[2]!RV_SKEW(_RV3)"
"[2]!RV_KURT(_RV3)"
"[2]!RV_MEAN($F$17:$H$17)"
"[2]!RV_VAR($F$17:$H$17)"
"[2]!RV_SKEW($F$17:$H$17)"
"[2]!RV_KURT($F$17:$H$17)"
"F4/E4"
"H4/2.2"
"D2/2.2"
"E20*2.2"
"E27*F27"
"SUM(G27:G28,G31,G32,G33,G34,G35,G36,G38,G39,G40,G41,G44,G45)"
"SUM(B9:L9)"
"SUM(B9:B17)-SUM(B19:B37)"
"NOW()"
"B6*C6"
"B6"
"D7/B7"
"D9"
"F9+D6"
"B7+B9"
"E10"
"D12"
"F9+D15"
"H9+D15"
"SUM(B13:B15)"
"SUM(D10:D15)"
"G12+D18"
"D6"
"F21"
"SUM(B27:B28)"
"-B25*E22"
"B29+B30"
"B6*C6"
"H6"
"B6"
"B7+B9"
"SUM(H9:H10)"
"SUM(B13:B15)"
"SUM(B16:B19)"
"155-75"
"D6"
"SUM(D9:D29)"
"SUM(B36:B37)"
"I28"
"B38-B39"
"SUM(M5:M30)"
"B6*C6"
"H6"
"B6"
"B7+B9"
"SUM(H9:H10)"
"SUM(B13:B15)"
"SUM(H15:H17)"
"SUM(B16:B19)"
"200-155"
"SUM(B20:B24)"
"SUM(H24:H27)"
"SUM(B25:B30)"
"D6"
"SUM(D9:D33)"
"SUM(B40:B41)"
"I33"
"B42-B43"
"SUM(M5:M34)"
"'Perpetual WeightedAverage'!B27"
"'Perpetual FIFO'!B36"
"'Perpetual LIFO'!B40"
"0.05*B6"
"SUMPRODUCT(B6:G6,B16:G16)"
"SUMPRODUCT(B7:G7,B20:G20)"
"B10+B11"
"B2+B16-B5"
"B20+C16-C5"
"0.05*B6"
"SUMPRODUCT(B6:G6,B16:G16)"
"SUMPRODUCT(B7:G7,B20:G20)"
"B10+B11"
"B2+B16-B5"
"B20+C16-C5"
"M4"
"M4"
"M4"
"M4"
"M4"
"M4"
"M4"
"M4"
"M4"
"M4"
"N4"
"N4"
"N4"
"N4"
"N4"
"N4"
"N4"
"N4"
"N4"
"N4"
"SUBTOTAL(9,L4:L14)"
"SUBTOTAL(9,L19:L22)"
"SUBTOTAL(9,L27:L29)"
"SUBTOTAL(9,L34:L38)"
"SUBTOTAL(9,L43:L71)"
"SUBTOTAL(9,L81:L88)"
"SUBTOTAL(9,L109:L110)"
"SUBTOTAL(9,L122:L122)"
"SUBTOTAL(9,L127:L132)"
"M171"
"M171"
"M171"
"M171"
"M171"
"M171"
"M171"
"M171"
"M171"
"M171"
"N171"
"SUBTOTAL(9,L160:L177)"
"SUBTOTAL(9,L4:L177)"
"D7+D8+D9-D10-D11"
"A103"
"IF(A104=0,"""",A104)"
"C155"
"B155"
"B11*C11"
"IF(D20=0,"""",D11/D20)"
"IF(D20=0,"""",D12/D20)"
"IF(D20=0,"""",D13/D20)"
"IF(D20=0,"""",D14/D20)"
"IF(D20=0,"""",D15/D20)"
"IF(D20=0,"""",D16/D20)"
"B161"
"IF(D20=0,"""",D17/D20)"
"IF(D20=0,"""",D18/D20)"
"IF(D20=0,"""",D19/D20)"
"SUM(D11:D19)"
"C137"
"IF(D24=0,"""",D24/D39)"
"IF(D24=0,"""",D24/E86)"
"IF(D25=0,"""",D25/D39)"
"IF(D25=0,"""",D25/E86)"
"IF(D26=0,"""",D26/D39)"
"IF(D26=0,"""",D26/E86)"
"IF(D27=0,"""",D27/D39)"
"IF(D27=0,"""",D27/E86)"
"IF(D28=0,"""",D28/D39)"
"IF(D28=0,"""",D28/E86)"
"IF(D29=0,"""",D29/D39)"
"IF(D29=0,"""",D29/E86)"
"IF(D30=0,"""",D30/D39)"
"IF(D30=0,"""",D30/E86)"
"IF(D31=0,"""",D31/D39)"
"IF(D31=0,"""",D31/E86)"
"IF(D32=0,"""",D32/D39)"
"IF(D32=0,"""",D32/E86)"
"IF(A146=0,"""",A146)"
"IF(D33=0,"""",D33/D39)"
"IF(D33=0,"""",D33/E86)"
"IF(D34=0,"""",D34/D39)"
"IF(D34=0,"""",D34/E86)"
"IF(D35=0,"""",D35/D39)"
"IF(D35=0,"""",D35/E86)"
"IF(D36=0,"""",D36/D39)"
"IF(D36=0,"""",D36/E86)"
"IF(D37=0,"""",D37/D39)"
"IF(D37=0,"""",D37/E86)"
"IF(D38=0,"""",D38/D39)"
"IF(D38=0,"""",D38/E86)"
"SUM(D24:D38)"
"B182"
"B181"
"IF(D42=0,"""",D42/D58)"
"IF(D42=0,"""",D42/E86)"
"B183"
"IF(D43=0,"""",D43/E86)"
"IF(D44=0,"""",D44/E86)"
"IF(D45=0,"""",D45/E86)"
"IF(D46=0,"""",D46/E86)"
"IF(D47=0,"""",D47/E86)"
"IF(D48=0,"""",D48/E86)"
"IF(D49=0,"""",D49/E86)"
"IF(D50=0,"""",D50/E86)"
"IF(D51=0,"""",D51/E86)"
"B127*B128"
"IF(D52=0,"""",D52/E86)"
"B129*B130"
"IF(D53=0,"""",D53/E86)"
"B193"
"IF(D54=0,"""",D54/E86)"
"IF(D55=0,"""",D55/E86)"
"IF(D56=0,"""",D56/E86)"
"IF(D57=0,"""",D57/E86)"
"SUM(D42:D57)"
"IF(D58=0,"""",D58/E86)"
"((D39+D58)/2*B197)/100*B122"
"IF(D59=0,"""",D59/E86)"
"D39+D58+D59"
"IF(D60=0,"""",D60/E86)"
"IF(ISBLANK(OR(B111,B112)),0,B111)"
"IF(OR(F211=0,ISBLANK(F211)),0,F211)"
"B63*C63*E63"
"B122"
"IF(D63=0,"""",D63/D70)"
"B122"
"IF(D64=0,"""",D64/D70)"
"B122"
"IF(D65=0,"""",D65/D70)"
"B122"
"IF(D66=0,"""",D66/D70)"
"B122"
"IF(D67=0,"""",D67/D70)"
"IF(ISBLANK(OR(B116,B117)),0,B116*B117)"
"B122"
"IF(D68=0,"""",D68/D70)"
"IF(ISBLANK(OR(B118,B119)),0,B118*B119)"
"B122"
"IF(D69=0,"""",D69/D70)"
"SUM(B63:B69)"
"IF(D70=0,"""",D70/E86)"
"B166"
"B167"
"B166*B167"
"IF(D75=0,"""",D75/E86)"
"B168"
"B169"
"B168*B169"
"IF(D76=0,"""",D76/E86)"
"B170"
"B171"
"IF(D77=0,"""",D77/E86)"
"B172"
"B173"
"B172*B173"
"IF(D78=0,"""",D78/E86)"
"B174"
"B175"
"B174*B175"
"IF(D79=0,"""",D79/E86)"
"B176"
"B177"
"B177*B176"
"IF(D80=0,"""",D80/E86)"
"SUM(B75:B80)"
"D81/D83"
"D81/E86"
"B178/100"
"F90*C82"
"D82/D83"
"D82/E86"
"D81+D82"
"D60+D70+D81"
"D85+D82"
"IF(F90=0,"""",F90/(B117+B119))"
"IF(F90=0,"""",F90/C155)"
"IF(F90=0,"""",(F90/(B128+B130)))"
"IF(F90=0,"""",F90/C157)"
"D20"
"IF(D39=0,"""",D39/(B117+B119))"
"IF(D39=0,"""",D39/C155)"
"+IF(D39=0,"""",(D39/(B128+B130)))"
"IF(D39=0,"""",D39/C157)"
"D39"
"B90-B91"
"IF(D60=0,"""",(D58+D59)/(B117+B119))"
"IF(D60=0,"""",(D58+D59)/C155)"
"IF(D60=0,"""",(D58+D59)/(B128+B130))"
"IF(D60=0,"""",(D58+D59)/C157)"
"D58+D59"
"IF(D70=0,"""",D70/(B117+B119))"
"IF(D70=0,"""",D70/C155)"
"IF(D70=0,"""",(D70/(B128+B130)))"
"IF(D70=0,"""",D70/C157)"
"D70"
"B94-C95"
"IF(D81=0,"""",D81/(B117+B119))"
"IF(D81=0,"""",D81/C155)"
"IF(D81=0,"""",(D81/B128+B130))"
"IF(D81=0,"""",D81/C157)"
"D81"
"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))"
"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))"
"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))"
"B127*B128"
"B111"
"B116*B117"
"B118*B119"
"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)"
"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)"
"(A211+B211+C211+E211)"
"(B216+C216+E216)"
"IF(A103=0,"""",A103)"
"C155"
"B155"
"B11*C11"
"IF(D20=0,"""",D11/D20)"
"IF(D20=0,"""",D12/D20)"
"IF(D20=0,"""",D13/D20)"
"IF(D20=0,"""",D14/D20)"
"IF(D20=0,"""",D15/D20)"
"IF(D20=0,"""",D16/D20)"
"B161"
"IF(D20=0,"""",D17/D20)"
"IF(D20=0,"""",D18/D20)"
"IF(D20=0,"""",D19/D20)"
"SUM(D11:D19)"
"C137"
"IF(D24=0,"""",D24/D39)"
"IF(D24=0,"""",D24/E86)"
"IF(D25=0,"""",D25/D39)"
"IF(D25=0,"""",D25/E86)"
"IF(D26=0,"""",D26/D39)"
"IF(D26=0,"""",D26/E86)"
"IF(D27=0,"""",D27/D39)"
"IF(D27=0,"""",D27/E86)"
"IF(D28=0,"""",D28/D39)"
"IF(D28=0,"""",D28/E86)"
"IF(D29=0,"""",D29/D39)"
"IF(D29=0,"""",D29/E86)"
"IF(D30=0,"""",D30/D39)"
"IF(D30=0,"""",D30/E86)"
"IF(D31=0,"""",D31/D39)"
"IF(D31=0,"""",D31/E86)"
"IF(D32=0,"""",D32/D39)"
"IF(D32=0,"""",D32/E86)"
"IF(A146=0,"""",A146)"
"IF(D33=0,"""",D33/D39)"
"IF(D33=0,"""",D33/E86)"
"IF(D34=0,"""",D34/D39)"
"IF(D34=0,"""",D34/E86)"
"IF(D35=0,"""",D35/D39)"
"IF(D35=0,"""",D35/E86)"
"IF(D36=0,"""",D36/D39)"
"IF(D36=0,"""",D36/E86)"
"IF(D37=0,"""",D37/D39)"
"IF(D37=0,"""",D37/E86)"
"IF(D38=0,"""",D38/D39)"
"IF(D38=0,"""",D38/E86)"
"SUM(D24:D38)"
"B182"
"B181"
"IF(D42=0,"""",D42/D58)"
"IF(D42=0,"""",D42/E86)"
"B183"
"IF(D43=0,"""",D43/E86)"
"IF(D44=0,"""",D44/E86)"
"IF(D45=0,"""",D45/E86)"
"IF(D46=0,"""",D46/E86)"
"IF(D47=0,"""",D47/E86)"
"IF(D48=0,"""",D48/E86)"
"IF(D49=0,"""",D49/E86)"
"IF(D50=0,"""",D50/E86)"
"IF(D51=0,"""",D51/E86)"
"B127*B128"
"IF(D52=0,"""",D52/E86)"
"B129*B130"
"IF(D53=0,"""",D53/E86)"
"B193"
"IF(D54=0,"""",D54/E86)"
"IF(D55=0,"""",D55/E86)"
"IF(D56=0,"""",D56/E86)"
"IF(D57=0,"""",D57/E86)"
"SUM(D42:D57)"
"IF(D58=0,"""",D58/E86)"
"((D39+D58)/2*B197)/100*B122"
"IF(D59=0,"""",D59/E86)"
"D39+D58+D59"
"IF(D60=0,"""",D60/E86)"
"IF(ISBLANK(OR(B111,B112)),0,B111)"
"IF(OR(F211=0,ISBLANK(F211)),0,F211)"
"B63*C63*E63"
"B122"
"IF(D63=0,"""",D63/D70)"
"B122"
"IF(D64=0,"""",D64/D70)"
"B122"
"IF(D65=0,"""",D65/D70)"
"B122"
"IF(D66=0,"""",D66/D70)"
"B122"
"IF(D67=0,"""",D67/D70)"
"IF(ISBLANK(OR(B116,B117)),0,B116*B117)"
"B122"
"IF(D68=0,"""",D68/D70)"
"IF(ISBLANK(OR(B118,B119)),0,B118*B119)"
"B122"
"IF(D69=0,"""",D69/D70)"
"SUM(B63:B69)"
"IF(D70=0,"""",D70/E86)"
"B166"
"B167"
"B166*B167"
"IF(D75=0,"""",D75/E86)"
"B168"
"B169"
"B168*B169"
"IF(D76=0,"""",D76/E86)"
"B170"
"B171"
"IF(D77=0,"""",D77/E86)"
"B172"
"B173"
"B172*B173"
"IF(D78=0,"""",D78/E86)"
"B174"
"B175"
"B174*B175"
"IF(D79=0,"""",D79/E86)"
"B176"
"B177"
"B177*B176"
"IF(D80=0,"""",D80/E86)"
"SUM(B75:B80)"
"D81/D83"
"D81/E86"
"B178/100"
"F90*C82"
"D82/D83"
"D82/E86"
"D81+D82"
"D60+D70+D81"
"D85+D82"
"IF(F90=0,"""",F90/(B117+B119))"
"IF(F90=0,"""",F90/C155)"
"IF(F90=0,"""",(F90/(B128+B130)))"
"IF(F90=0,"""",F90/C157)"
"D20"
"IF(D39=0,"""",D39/(B117+B119))"
"IF(D39=0,"""",D39/C155)"
"+IF(D39=0,"""",(D39/(B128+B130)))"
"IF(D39=0,"""",D39/C157)"
"D39"
"B90-B91"
"IF(D60=0,"""",(D58+D59)/(B117+B119))"
"IF(D60=0,"""",(D58+D59)/C155)"
"IF(D60=0,"""",(D58+D59)/(B128+B130))"
"IF(D60=0,"""",(D58+D59)/C157)"
"D58+D59"
"IF(D70=0,"""",D70/(B117+B119))"
"IF(D70=0,"""",D70/C155)"
"IF(D70=0,"""",(D70/(B128+B130)))"
"IF(D70=0,"""",D70/C157)"
"D70"
"B94-C95"
"IF(D81=0,"""",D81/(B117+B119))"
"IF(D81=0,"""",D81/C155)"
"IF(D81=0,"""",(D81/(B128+B130)))"
"IF(D81=0,"""",D81/C157)"
"D81"
"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))"
"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))"
"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))"
"B127*B128"
"B111"
"B116*B117"
"B118*B119"
"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)"
"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)"
"(A211+B211+C211+E211)"
"(B216+C216+E216)"
"IF(A103=0,"""",A103)"
"C155"
"B155"
"B11*C11"
"IF(D20=0,"""",D11/D20)"
"IF(D20=0,"""",D12/D20)"
"IF(D20=0,"""",D13/D20)"
"IF(D20=0,"""",D14/D20)"
"IF(D20=0,"""",D15/D20)"
"IF(D20=0,"""",D16/D20)"
"B161"
"IF(D20=0,"""",D17/D20)"
"IF(D20=0,"""",D18/D20)"
"IF(D20=0,"""",D19/D20)"
"SUM(D11:D19)"
"C137"
"IF(D24=0,"""",D24/D39)"
"IF(D24=0,"""",D24/E86)"
"IF(D25=0,"""",D25/D39)"
"IF(D25=0,"""",D25/E86)"
"IF(D26=0,"""",D26/D39)"
"IF(D26=0,"""",D26/E86)"
"IF(D27=0,"""",D27/D39)"
"IF(D27=0,"""",D27/E86)"
"IF(D28=0,"""",D28/D39)"
"IF(D28=0,"""",D28/E86)"
"IF(D29=0,"""",D29/D39)"
"IF(D29=0,"""",D29/E86)"
"IF(D30=0,"""",D30/D39)"
"IF(D30=0,"""",D30/E86)"
"IF(D31=0,"""",D31/D39)"
"IF(D31=0,"""",D31/E86)"
"IF(D32=0,"""",D32/D39)"
"IF(D32=0,"""",D32/E86)"
"IF(A146=0,"""",A146)"
"IF(D33=0,"""",D33/D39)"
"IF(D33=0,"""",D33/E86)"
"IF(D34=0,"""",D34/D39)"
"IF(D34=0,"""",D34/E86)"
"IF(D35=0,"""",D35/D39)"
"IF(D35=0,"""",D35/E86)"
"IF(D36=0,"""",D36/D39)"
"IF(D36=0,"""",D36/E86)"
"IF(D37=0,"""",D37/D39)"
"IF(D37=0,"""",D37/E86)"
"IF(D38=0,"""",D38/D39)"
"IF(D38=0,"""",D38/E86)"
"SUM(D24:D38)"
"B182"
"B181"
"IF(D42=0,"""",D42/D58)"
"IF(D42=0,"""",D42/E86)"
"B183"
"IF(D43=0,"""",D43/E86)"
"IF(D44=0,"""",D44/E86)"
"IF(D45=0,"""",D45/E86)"
"IF(D46=0,"""",D46/E86)"
"IF(D47=0,"""",D47/E86)"
"IF(D48=0,"""",D48/E86)"
"IF(D49=0,"""",D49/E86)"
"IF(D50=0,"""",D50/E86)"
"IF(D51=0,"""",D51/E86)"
"B127*B128"
"IF(D52=0,"""",D52/E86)"
"B129*B130"
"IF(D53=0,"""",D53/E86)"
"B193"
"IF(D54=0,"""",D54/E86)"
"IF(D55=0,"""",D55/E86)"
"IF(D56=0,"""",D56/E86)"
"IF(D57=0,"""",D57/E86)"
"SUM(D42:D57)"
"IF(D58=0,"""",D58/E86)"
"((D39+D58)/2*B197)/100*B122"
"IF(D59=0,"""",D59/E86)"
"D39+D58+D59"
"IF(D60=0,"""",D60/E86)"
"IF(ISBLANK(OR(B111,B112)),0,B111)"
"IF(OR(F211=0,ISBLANK(F211)),0,F211)"
"B63*C63*E63"
"B122"
"IF(D63=0,"""",D63/D70)"
"B122"
"IF(D64=0,"""",D64/D70)"
"B122"
"IF(D65=0,"""",D65/D70)"
"B122"
"IF(D66=0,"""",D66/D70)"
"B122"
"IF(D67=0,"""",D67/D70)"
"IF(ISBLANK(OR(B116,B117)),0,B116*B117)"
"B122"
"IF(D68=0,"""",D68/D70)"
"IF(ISBLANK(OR(B118,B119)),0,B118*B119)"
"B122"
"IF(D69=0,"""",D69/D70)"
"SUM(B63:B69)"
"IF(D70=0,"""",D70/E86)"
"B166"
"B167"
"B166*B167"
"IF(D75=0,"""",D75/E86)"
"B168"
"B169"
"B168*B169"
"IF(D76=0,"""",D76/E86)"
"B170"
"B171"
"IF(D77=0,"""",D77/E86)"
"B172"
"B173"
"B172*B173"
"IF(D78=0,"""",D78/E86)"
"B174"
"B175"
"B174*B175"
"IF(D79=0,"""",D79/E86)"
"B176"
"B177"
"B177*B176"
"IF(D80=0,"""",D80/E86)"
"SUM(B75:B80)"
"D81/D83"
"D81/E86"
"B178/100"
"F90*C82"
"D82/D83"
"D82/E86"
"D81+D82"
"D60+D70+D81"
"D85+D82"
"IF(F90=0,"""",F90/(B117+B119))"
"IF(F90=0,"""",F90/C155)"
"IF(F90=0,"""",(F90/(B128+B130)))"
"IF(F90=0,"""",F90/C157)"
"D20"
"IF(D39=0,"""",D39/(B117+B119))"
"IF(D39=0,"""",D39/C155)"
"+IF(D39=0,"""",(D39/(B128+130)))"
"IF(D39=0,"""",D39/C157)"
"D39"
"B90-B91"
"IF(D60=0,"""",(D58+D59)/(B117+B119))"
"IF(D60=0,"""",(D58+D59)/C155)"
"IF(D60=0,"""",(D58+D59)/(B128+B130))"
"IF(D60=0,"""",(D58+D59)/C157)"
"D58+D59"
"IF(D70=0,"""",D70/(B117+B119))"
"IF(D70=0,"""",D70/C155)"
"IF(D70=0,"""",(D70/(B128+B130)))"
"IF(D70=0,"""",D70/C157)"
"D70"
"B94-C95"
"IF(D81=0,"""",D81/(B117+B119))"
"IF(D81=0,"""",D81/C155)"
"IF(D81=0,"""",(D81/B128+B130))"
"IF(D81=0,"""",D81/C157)"
"D81"
"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))"
"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))"
"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))"
"B127*B128"
"B111"
"B116*B117"
"B118*B119"
"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)"
"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)"
"(A211+B211+C211+E211)"
"(B216+C216+E216)"
"IF(A103=0,"""",A103)"
"C155"
"B155"
"B11*C11"
"IF(D20=0,"""",D11/D20)"
"IF(D20=0,"""",D12/D20)"
"IF(D20=0,"""",D13/D20)"
"IF(D20=0,"""",D14/D20)"
"IF(D20=0,"""",D15/D20)"
"IF(D20=0,"""",D16/D20)"
"B161"
"IF(D20=0,"""",D17/D20)"
"IF(D20=0,"""",D18/D20)"
"IF(D20=0,"""",D19/D20)"
"SUM(D11:D19)"
"C137"
"IF(D24=0,"""",D24/D39)"
"IF(D24=0,"""",D24/E86)"
"IF(D25=0,"""",D25/D39)"
"IF(D25=0,"""",D25/E86)"
"IF(D26=0,"""",D26/D39)"
"IF(D26=0,"""",D26/E86)"
"IF(D27=0,"""",D27/D39)"
"IF(D27=0,"""",D27/E86)"
"IF(D28=0,"""",D28/D39)"
"IF(D28=0,"""",D28/E86)"
"IF(D29=0,"""",D29/D39)"
"IF(D29=0,"""",D29/E86)"
"IF(D30=0,"""",D30/D39)"
"IF(D30=0,"""",D30/E86)"
"IF(D31=0,"""",D31/D39)"
"IF(D31=0,"""",D31/E86)"
"IF(D32=0,"""",D32/D39)"
"IF(D32=0,"""",D32/E86)"
"IF(A146=0,"""",A146)"
"IF(D33=0,"""",D33/D39)"
"IF(D33=0,"""",D33/E86)"
"IF(D34=0,"""",D34/D39)"
"IF(D34=0,"""",D34/E86)"
"IF(D35=0,"""",D35/D39)"
"IF(D35=0,"""",D35/E86)"
"IF(D36=0,"""",D36/D39)"
"IF(D36=0,"""",D36/E86)"
"IF(D37=0,"""",D37/D39)"
"IF(D37=0,"""",D37/E86)"
"IF(D38=0,"""",D38/D39)"
"IF(D38=0,"""",D38/E86)"
"SUM(D24:D38)"
"B182"
"B181"
"IF(D42=0,"""",D42/D58)"
"IF(D42=0,"""",D42/E86)"
"B183"
"IF(D43=0,"""",D43/E86)"
"IF(D44=0,"""",D44/E86)"
"IF(D45=0,"""",D45/E86)"
"IF(D46=0,"""",D46/E86)"
"IF(D47=0,"""",D47/E86)"
"IF(D48=0,"""",D48/E86)"
"IF(D49=0,"""",D49/E86)"
"IF(D50=0,"""",D50/E86)"
"IF(D51=0,"""",D51/E86)"
"B127*B128"
"IF(D52=0,"""",D52/E86)"
"B129*B130"
"IF(D53=0,"""",D53/E86)"
"B193"
"IF(D54=0,"""",D54/E86)"
"IF(D55=0,"""",D55/E86)"
"IF(D56=0,"""",D56/E86)"
"IF(D57=0,"""",D57/E86)"
"SUM(D42:D57)"
"IF(D58=0,"""",D58/E86)"
"((D39+D58)/2*B197)/100*B122"
"IF(D59=0,"""",D59/E86)"
"D39+D58+D59"
"IF(D60=0,"""",D60/E86)"
"IF(ISBLANK(OR(B111,B112)),0,B111)"
"IF(OR(F211=0,ISBLANK(F211)),0,F211)"
"B63*C63*E63"
"B122"
"IF(D63=0,"""",D63/D70)"
"B122"
"IF(D64=0,"""",D64/D70)"
"B122"
"IF(D65=0,"""",D65/D70)"
"B122"
"IF(D66=0,"""",D66/D70)"
"B122"
"IF(D67=0,"""",D67/D70)"
"IF(ISBLANK(OR(B116,B117)),0,B116*B117)"
"B122"
"IF(D68=0,"""",D68/D70)"
"IF(ISBLANK(OR(B118,B119)),0,B118*B119)"
"B122"
"IF(D69=0,"""",D69/D70)"
"SUM(B63:B69)"
"IF(D70=0,"""",D70/E86)"
"B166"
"B167"
"B166*B167"
"IF(D75=0,"""",D75/E86)"
"B168"
"B169"
"B168*B169"
"IF(D76=0,"""",D76/E86)"
"B170"
"B171"
"IF(D77=0,"""",D77/E86)"
"B172"
"B173"
"B172*B173"
"IF(D78=0,"""",D78/E86)"
"B174"
"B175"
"B174*B175"
"IF(D79=0,"""",D79/E86)"
"B176"
"B177"
"B177*B176"
"IF(D80=0,"""",D80/E86)"
"SUM(B75:B80)"
"D81/D83"
"D81/E86"
"B178/100"
"F90*C82"
"D82/D83"
"D82/E86"
"D81+D82"
"D60+D70+D81"
"D85+D82"
"IF(F90=0,"""",F90/(B117+B119))"
"IF(F90=0,"""",F90/C155)"
"IF(F90=0,"""",(F90/(B128+B130)))"
"IF(F90=0,"""",F90/C157)"
"D20"
"IF(D39=0,"""",D39/(B117+B119))"
"IF(D39=0,"""",D39/C155)"
"+IF(D39=0,"""",(D39/(B128+B130)))"
"IF(D39=0,"""",D39/C157)"
"D39"
"B90-B91"
"IF(D60=0,"""",(D58+D59)/(B117+B119))"
"IF(D60=0,"""",(D58+D59)/C155)"
"IF(D60=0,"""",(D58+D59)/(B128+B130))"
"IF(D60=0,"""",(D58+D59)/C157)"
"D58+D59"
"IF(D70=0,"""",D70/(B117+B119))"
"IF(D70=0,"""",D70/C155)"
"IF(D70=0,"""",(D70/(B128+B130)))"
"IF(D70=0,"""",D70/C157)"
"D70"
"B94-C95"
"IF(D81=0,"""",D81/(B117+B119))"
"IF(D81=0,"""",D81/C155)"
"IF(D81=0,"""",(D81/B128+B130))"
"IF(D81=0,"""",D81/C157)"
"D81"
"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))"
"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))"
"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))"
"B127*B128"
"B111"
"B116*B117"
"B118*B119"
"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)"
"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)"
"(A211+B211+C211+E211)"
"(B216+C216+E216)"
"IF(H12="""","""",(G12*H12))"
"IF(H12="""","""",(G12*H12))"
"SUM(O12:P21)"
"SUM(O12:P21)"
"'Modelling Uncertainty'!C6"
"B12"
"C19"
"B12"
"K19+J12"
"MIN(C19,C16)"
"MIN(C21+D19,D18)"
"C19-C20"
"D19+C21-D20"
"$B$9+C19*$B$10"
"B7+B8*C19"
"B7+B8*K19"
"J7+J8*J12"
"-B28"
"C20*C24-C19*C25-C26-C27"
"G20*G24-G19*G25-G26-G27+G29"
"-J28"
"K20*K24-K19*K25-K26-K27-K29"
"L20*L24-L19*L25-L26-L27"
"O20*O24-O19*O25-O26-O27+O30"
"B30"
"C30*(1+$B$33)^-C15"
"B33"
"SUM(B34:G34)"
"K31*(1+$B$33)^-K15"
"'NPV Workbook'!C16"
"[1]!gen_triang((1-4*I14),1,(1+4*I14))*D13"
"I11"
"'NPV Workbook'!D17"
"[1]!gen_triang((1-$I16),1,(1+$I16))*E15"
"I11"
"E16*D17"
"IF(D14>C7,""expand"",""don't expand"")"
"'NPV Workbook'!C19"
"IF(D19=""expand"",D20+C6,D20)"
"E20"
"MIN(D20,D17)"
"MIN(D22+E20,E17)"
"D20-D21"
"E20+D22-E21"
"'NPV Workbook'!C22"
"[1]!gen_triang((1-I25),1,(1+I25))*D24"
"I11"
"'NPV Workbook'!D23"
"I11"
"'NPV Workbook'!C25"
"I11"
"'NPV Workbook'!C26"
"I11"
"'NPV Workbook'!C27"
"4000000+100*D20"
"IF(D19=""expand"",'NPV Workbook'!J7+'Modelling Uncertainty'!C6*'NPV Workbook'!J8,0)"
"'NPV Workbook'!G29"
"I11"
"-C35"
"D21*D28-D20*D31-D34-D33-D36"
"E21*E28-E20*E31-E34-E33"
"H21*H28-H20*H31-H34-H33+H38"
"'NPV Workbook'!B33"
"C39"
"D39/(1+$C$42)^D12"
"SUM(C43:H43)"
"1.25*B4"
"B6*B5"
"2*$B$5"
"B5"
"E19"
"E23"
"B7"
"B5"
"E25"
"2*$B$10"
"+E32"
"IF((D31+D15)-((D15+D18+D24+D31)/6*4)>0,1521.3,1523.1)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Inventory Held for Repair"", ""Inventory Purchased for Resale"")"
"ROUNDUP(IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,((E32+E16)-((E16+E19+E25+E32)/6*4))/2,(-((E32+E16)-((E16+E19++E25+E32)/6*4)))/2),0)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Inventory Purchased for Resale"", ""Inventory Held for Repair"")"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,6790.1, 1529)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Other Exp Not Requiring Budgetary Resources - DLR"", ""Inventory - Allowance"")"
"ROUNDUP(E38*B6,0)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1529,6790)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,""Inventory - Allowance for Impaired Inventory"", ""Other Exp Not Requiring Budgetary Resources - DLR"")"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1524.1,1521.3)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Excess,Obsolete, and Unserviceable"", ""Inventory Purchased for Resale"")"
"ROUNDUP(IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,((E32+E16)-((E16+E19+E25+E32)/6*4))/2,(-((E32+E16)-((E16+E19++E25+E32)/6*4)))/2),0)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1521.3,1524.1)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Inventory Purchased for Resale"", ""Excess, Obsolete, and Unserviceable"")"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,6790.1, 1529)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Other Exp Not Requiring Budgetary Resources - DLR"", ""Inventory - Allowance"")"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1529,6790)"
"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,""Inventory - Allowance for Unserviceable Inventory"", ""Other Exp Not Requiring Budgetary Resources - DLR"")"
"E44"
"B3"
"ROUNDUP(IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,((+$E$16+$E$32-E38-E45)/4),((+$E$16+$E$32+E38+E45)/4)),0)"
"B2"
"B2"
"+E54"
"ROUNDUP(B6*E72,0)"
"B3"
"B2-B3"
"+E60"
"+E60"
"+E72"
"B8"
"+E84"
"E64"
"E63"
"IF(E72>B7, "" "", 6100.31)"
"E79"
"E80"
"IF(B9-B8>0,6100.12,(IF(B9-B8=0,"""",2110.99)))"
"IF(B9-B8>0,""Operating Exp - DLR Repair Cost - Organic"",(IF(B9-B8=0,"""",""Goods Receipt/Invoice Receipt"")))"
"IF(B9-B8>0,B9-B8,(IF(B9-B8=0,"""",B8-B9)))"
"IF(B9-B8>0,2110.99,(IF(B9-B8=0,"""",6100.12)))"
"IF(B9-B8>0,""Goods Receipt/Invoice Receipt"",(IF(B9-B8=0,"""",""Operating Exp - DLR Repair Cost - Organic"")))"
"B9"
"IF(B96=6100.12,4610.3, IF(B96=2110.99,4901.32,""""))"
"IF(B96=6100.12,""Allotments - Realized Resources"",IF(B96=2110.99,""Delivered Orders - Obligations Unpaid - Repair"",""""))"
"E96"
"IF(B96=6100.12,4901.32, IF(B96=2110.99,4610.3,""""))"
"IF(B96=6100.12,""Delivered Orders, Obligations Unpaid - Repair"",IF(B96=2110.99,""Allotments - Realized Resources"",""""))"
"+E33"
"+E100"
"IF(B9-B8>0,+E93+E103,(IF(B9-B8=0,E93,E93-E102)))"
"+E36"
"E66"
"E66"
"SUM(D7:O8)"
"'Business Case Transactions'!E124"
"-'Business Case Transactions'!E111"
"-'Business Case Transactions'!E118"
"SUM(D10:O10)"
"'Business Case Transactions'!E57"
"-'Business Case Transactions'!E70"
"-'Business Case Transactions'!E125"
"'Business Case Transactions'!E16"
"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E32-'Business Case Transactions'!E38-'Business Case Transactions'!E44,'Business Case Transactions'!E32+'Business Case Transactions'!E38+'Business Case Transactions'!E38)"
"-'Business Case Transactions'!E55"
"'Business Case Transactions'!E83"
"'Business Case Transactions'!E19"
"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E38,-'Business Case Transactions'!E38)"
"'Business Case Transactions'!E72"
"-'Business Case Transactions'!E84"
"'Business Case Transactions'!E60"
"-'Business Case Transactions'!E73"
"'Business Case Transactions'!E25"
"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E44,-'Business Case Transactions'!E44)"
"SUM(D16:O16)"
"-'Business Case Transactions'!E23-'Business Case Transactions'!E29"
"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,-'Business Case Transactions'!E42-'Business Case Transactions'!E48,'Business Case Transactions'!E42+'Business Case Transactions'!E48)"
"-'Business Case Transactions'!E64"
"'Business Case Transactions'!E86"
"SUM(D22:O24)"
"-'Business Case Transactions'!E100"
"'Business Case Transactions'!E110"
"-'Business Case Transactions'!E107"
"'Business Case Transactions'!E117"
"-'Business Case Transactions'!E33"
"-'Business Case Transactions'!E90"
"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,0,'Business Case Transactions'!B8-'Business Case Transactions'!B9)+'Business Case Transactions'!E99"
"'Business Case Transactions'!E106"
"-'Business Case Transactions'!E51"
"'Business Case Transactions'!E50"
"-'Business Case Transactions'!E67"
"'Business Case Transactions'!E66"
"-'Business Case Transactions'!E128"
"'Business Case Transactions'!E127"
"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,"""",'Business Case Transactions'!B9-'Business Case Transactions'!B8)"
"'Business Case Transactions'!E79"
"'Business Case Transactions'!E35"
"-'Business Case Transactions'!E80"
"'Business Case Transactions'!E92"
"-'Business Case Transactions'!E36"
"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,"""",'Business Case Transactions'!B8-'Business Case Transactions'!B9)"
"'Business Case Transactions'!E120"
"-'Business Case Transactions'!E93"
"'Business Case Transactions'!E113"
"-'Business Case Transactions'!E121"
"-'Business Case Transactions'!E114"
"-'Business Case Transactions'!E58"
"'Business Case Transactions'!E69"
"-'Business Case Transactions'!E17-'Business Case Transactions'!E20-'Business Case Transactions'!E26"
"'Business Case Transactions'!E89"
"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,"""",'Business Case Transactions'!B9-'Business Case Transactions'!B8)"
"'Business Case Transactions'!E54-'Business Case Transactions'!E61"
"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E41+'Business Case Transactions'!E47,-'Business Case Transactions'!E41-'Business Case Transactions'!E47)"
"'Business Case Transactions'!E63"
"-'Business Case Transactions'!E87"
"'Business Case Transactions'!E22+'Business Case Transactions'!E28"
"SUM(D6:D66)"
"'Trial Balance Postings'!P6"
"'Trial Balance Postings'!P9"
"'Trial Balance Postings'!P11"
"'Trial Balance Postings'!P13"
"'Trial Balance Postings'!P16"
"'Trial Balance Postings'!P21"
"E23"
"'Trial Balance Postings'!P51"
"'Trial Balance Postings'!P53"
"'Trial Balance Postings'!P55"
"'Trial Balance Postings'!P57"
"'Trial Balance Postings'!P60"
"'Trial Balance Postings'!P62"
"'Trial Balance Postings'!P64"
"SUM(E13:E20)"
"E21+E22"
"'Trial Balance Postings'!P27"
"'Trial Balance Postings'!P29"
"'Trial Balance Postings'!P33"
"'Trial Balance Postings'!P42"
"'Trial Balance Postings'!P48"
"SUM(D5:D10)"
"100%-E17"
"+F17*D17"
"+G17*D17"
"+H$22*H17"
"+J17+K17"
"6000-2000"
"E18"
"E18"
"SUM(H17:H19)"
"12480+8320"
"SUM(J17:J19)"
"+H21/H20"
"+I25+I26"
"+J25/K25"
"+L17"
"+I27"
"+L19"
"+C21"
"1-D7"
"+C7*E7"
"+G7*C7"
"+H7*-H13"
"+J7*J13"
"+K7+M7"
"+C18"
"+E8*C8"
"+H8*H13"
"+C17"
"+D9"
"+H9*H13"
"SUM(K7:K9)"
"SUM(H7:H10)"
"+H12/H11"
"+C16-C17"
"+M7"
"+M17+M18"
"+N8"
"+M19+M21"
"+N9"
"+M19"
"+C21"
"+M28/M29"
"+C8"
"1.13+7.735"
"0.145+0.203"
"3.93+0.145"
"0.19+0.026"
"0.88+0.79+0.2"
"IF(I4="""",""  "",H4*I4)"
"SUM(I4:I32)"
"SUM(B14:E14)"
"SUM(B14:B16)"
"SUMPRODUCT(B8:E10,B14:E16)"
"SUM(B14:E14)"
"SUM(B14:B16)"
"B20*15"
"B20*$G$14"
"SUMPRODUCT(B8:E10,B14:E16)"
"(2*E6*D6/B6)^0.5"
"B6*B13/2+E6*D6/B13"
"B13*C6/2"
"SUM(E13:E16)"
"(2*E6*D6/B6)^0.5"
"B6*B15/2+E6*D6/B15"
"B15*C6/2"
"SUMPRODUCT(B15:B18,G6:G9)"
"SUM(E15:E18)"
"SUM(B14:E14)"
"B$14/B$9"
"B$14/B$9*B$8"
"SUM(B18:F18)"
"SUM(B18:B21)"
"SUM(B18:B21)*B7"
"SUMPRODUCT(B11:B14,B18:B21)"
"SUM(G25:G26)"
"60250*4"
"L5"
"+J5-O5"
"O8-J8"
"Q9/12*11"
"M10+((Q10-M10)/12*7)"
"Q11/12*5"
"(L12/12*5)+(Q12/12*7)"
"Q13/12*9"
"Q14/12*10"
"(L15/12*9)+(Q15/12*3)"
"SUM(K6:K24)"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B3"
"'CHARGEBACKS (FY02)'!B4"
"'CHARGEBACKS (FY02)'!C5"
"'CHARGEBACKS (FY02)'!D5"
"'CHARGEBACKS (FY02)'!E5"
"'CHARGEBACKS (FY02)'!F5"
"'CHARGEBACKS (FY02)'!G5"
"'CHARGEBACKS (FY02)'!I5"
"'CHARGEBACKS (FY02)'!K5"
"'CHARGEBACKS (FY02)'!L5"
"K5"
"(60250*4)"
"+J5-M5"
"N6-K6"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B3"
"'CHARGEBACKS (FY02)'!B4"
"'CHARGEBACKS (FY02)'!C5"
"'CHARGEBACKS (FY02)'!D5"
"'CHARGEBACKS (FY02)'!E5"
"'CHARGEBACKS (FY02)'!F5"
"'CHARGEBACKS (FY02)'!G5"
"+'FY02'!H5"
"+'FY02'!L5*1.03"
"+J5-M5"
"N6-K6"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B3"
"'CHARGEBACKS (FY02)'!B4"
"'CHARGEBACKS (FY02)'!C5"
"'CHARGEBACKS (FY02)'!D5"
"'CHARGEBACKS (FY02)'!E5"
"'CHARGEBACKS (FY02)'!F5"
"'CHARGEBACKS (FY02)'!G5"
"+'FY03'!H5"
"+'FY03'!L5*1.021"
"+J5-M5"
"N6-K6"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B3"
"'CHARGEBACKS (FY02)'!B4"
"'CHARGEBACKS (FY02)'!C5"
"'CHARGEBACKS (FY02)'!D5"
"'CHARGEBACKS (FY02)'!E5"
"'CHARGEBACKS (FY02)'!F5"
"'CHARGEBACKS (FY02)'!G5"
"+'FY04'!H5"
"+'FY04'!L5*1.021"
"+'FY03'!M5"
"+J5-M5"
"N6-K6"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"'FY02'!$B$2"
"'FY02'!$B$3"
"'FY02'!$B$4"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'CHARGEBACKS (FY02)'!B2"
"'FY02'!K5"
"'FY02'!L5/1000"
"'FY03'!$K$5"
"'FY03'!$L$5/1000"
"'FY04'!$K$5"
"'FY04'!$L$5/1000"
"'CHARGEBACKS (FY02)'!$T$25"
"'CHARGEBACKS (FY02)'!$V$25/1000"
"'CHARGEBACKS (FY02)'!$T$25"
"'CHARGEBACKS (FY02)'!$U$25/1000*(1+$K$15)"
"'CHARGEBACKS (FY02)'!$T$25"
"K20*(1+N15)"
"'CHARGEBACKS (FY02)'!$T$25"
"TEXT(('FY02'!S5/1000)*-1,""0.00"")"
"TEXT(('FY03'!$S$5/1000)*-1,""0.00"")"
"TEXT(('FY04'!$S$5/1000)*-1,""0.00"")"
"TEXT(('FY05'!$S$5/1000)*-1,""0.00"")"
"'FY02'!$R$25"
"'FY02'!$T$25/1000"
"'FY02'!$S$25/1000*(1+$K$15)"
"J24"
"K24*(1+N15)"
"J24"
"'FY03'!$R$25"
"'FY03'!$T$25/1000"
"'FY03'!$S$25/1000*(1+$N$15)"
"N25*(1+Q15)"
"'FY04'!$R$25"
"'FY04'!$T$25/1000"
"'FY04'!S25/1000*(1+Q15)"
"'FY05'!$R$25"
"'FY05'!$T$25/1000"
"'FY03'!$R$45"
"'FY03'!$T$45/1000"
"'FY03'!$S$45/1000*(1+$N$15)"
"N29*(1+Q15)"
"'FY04'!$R$45"
"'FY04'!$T$45/1000"
"'FY04'!$S$45/1000*(1+$Q$15)"
"'FY05'!$R$45"
"'FY05'!$T$45/1000"
"SUM(G18:G31)"
"+H33"
"SUM(H38:H45)"
"SUM(H50:H55)"
"H56+H46"
"H58-H33"
"+G19"
"+H21"
"G64+G63"
"D4*E4"
"SUM(D4:D5)"
"30*D20*D21"
"F4/C10+E10*D6"
"R2*1000*'Initial Stand'!$D$20*'Initial Stand'!$D$21"
"SUM(N7:N14)"
"SUM(F7:F14)"
"$C7*H7"
"L7-N7"
"D7-F7"
"SUM(D8:D14)"
"SUM(H7:H14)"
"SUM(P6:P14)"
"$C9*D9"
"SUM(D8:D10)"
"SUM(E9:E10)"
"B3-C3-D3"
"B4*$B$1/($B$1+$D$1+$F$1)+D4*$D$1/($B$1+$D$1+$F$1)+F4*$F$1/($B$1+$D$1+$F$1)"
"H4*$H$1+I4*$I$1"
"100*J4/$J$14"
"100*L4/$L$14"
"100*N4/$N$14"
"K4/(M4*$L$1+O4*$N$1)"
"SUM(B4:B13)"
"B4*$B$1+C4*$C$1"
"100*D4/$D$14"
"100*F4/$F$14"
"100*H4/$H$14"
"E4/(G4*$F$1+I4*$H$1)"
"SUM(B4:B13)"
"B4*$B$1+C4*$C$1"
"100*D4/$D$8"
"100*F4/$F$8"
"100*H4/$H$8"
"E4/(G4*$F$1+I4*$H$1)"
"SUM(B4:B7)"
"COUNTA(A5:A39)"
"SUM(L11*M11)"
"D11*F11"
"D11*K11"
"D11*N11"
"H11+I11+J11-K11-M11-N11"
"D11*P11"
"A11+1"
"SUM(G11:G55)"
"1+A7"
"SUMPRODUCT(Inputs!C21:C27,Inputs!D21:D27)+SUMPRODUCT(Inputs!C33:C36,Inputs!D33:D36)"
"D4-C4"
"'StockPoint Statistics'!E4"
"'RLV Delays'!A7"
"Inputs!C21"
"Inputs!C3"
"Inputs!C33"
"IF(VALUE(D3)=0,""First Index Rule"",IF(VALUE(D3)=1,""Runout Rule"",""Rule?""))"
"C11*D11"
"SUM(Z21:Z27)"
"SUM(Z33:Z36)"
"F21/B$7"
"IF(G21=0,S21,0)"
"IF(G21>0,S21,0)"
"U21*J21"
"U21*(1-L21)"
"W21*M21"
"(V21+X21)/60"
"IF(G21=1,Y21,0)"
"SUMPRODUCT(C$43:C$49,W$21:W$27)*F33"
"SUMPRODUCT(D$43:D$49,W$21:W$27)*F34"
"SUMPRODUCT(E$43:E$49,W$21:W$27)*F35"
"SUMPRODUCT(F$43:F$49,W$21:W$27)*F36"
"OFFSET(Data_SRU_Parts,C41-1,1)"
"OFFSET(Data_LRU_Parts,A43-1,1)"
"PRODUCT(B14:C14)"
"SUM(D2:D50)"
"A12+1"
"SUM(B13-1)"
"SUM(F2:F12)"
"SUM(C11:C25)"
"SUM(E11:F24)"
"SUM(E11:F24)"
"SUM(G11:G24)"
"SUM(C11:C19)"
"SUM(E11:F19)"
"SUM(E11:F19)"
"SUM(C11:C19)"
"SUM(E11:F19)"
"SUM(E11:F19)"
"SUM(C11:C18)"
"SUM(E11:F18)"
"SUM(E11:F18)"
"SUM(C11:C24)"
"SUM(E11:F24)"
"SUM(E11:F24)"
"SUM(C11:C18)"
"SUM(E11:F18)"
"SUM(E11:F18)"
"'Page 2'!D26"
"'Page 2'!$E$26:$F$26"
"'Page 2'!$G$26"
"'Page 3'!D20"
"'Page 4'!$E$20:$F$20"
"'Page 4'!$G$20"
"'Page 4'!D20"
"'Page 3'!$E$20:$F$20"
"'Page 3'!$G$20"
"'Page 5'!D19"
"'Page 5'!E19:F19"
"'Page 5'!G19"
"'Page 5'!G19"
"'Page 5'!G19"
"'Page 6'!D25"
"'Page 6'!E25:F25"
"'Page 6'!G25"
"'Page 6'!G25"
"'Page 6'!G25"
"'Page 7'!D19"
"'Page 7'!E19:F19"
"'Page 7'!G19"
"'Page 7'!G19"
"'Page 7'!G19"
"SUM(D9:D14)"
"SUM(F9:I14)"
"SUM(F9:I14)"
"SUM(F9:I14)"
"SUM(F9:I14)"
"+K6"
"SUM(C5:C10)"
"+P6+P7+P8-Q9"
"SUM(G6:G10)-SUM(H7:H10)"
"+B5+B6-SUM(C5:C10)-C11"
"+P6*1.4"
"+F21+I21+L21"
"SUM(Q16:Q18)"
"+P10"
"+Q22-Q23"
"SUM(I21:I24)"
"SUM(L30:L33)"
"+F4+F5"
"+SUM(F6:F8)"
"SUM(G9:G13)"
"4625+3230+4100"
"-(6410+3730)"
"+SUM(G15:G18)"
"9375+6820+6175+5775"
"5775+6820"
"+G27-G28"
"1375+2500+1800+1290"
"+E31-F31"
"+G29+G31"
"SUM(F36:F38)"
"+D19+F19"
"+#REF!"
"#REF!"
"+F44*F6"
"+H45+H44"
"+H46+H47"
"SUBTOTAL(9,F5:F6)"
"SUBTOTAL(9,F8:F8)"
"SUBTOTAL(9,I14:I14)"
"D9+1"
" SUM(A4:A18)"
"SUM(A4:A24)"
"SUM(B4:B16)"
"SUM(B5:B15)"
"SUM(A4:A12)"
"SUM(D13+F13+H13+J13+L13+M13)"
"SUM(O13+P13+R13+S13+U13+V13+W13+X13+Y13+Z13+AA13+AB13+AC13)"
"SUM(AE13+AF13+AH13+AI13+AJ13)"
"SUM(AD13+AK13)"
"SUM(BD13+BE13+BF13+BG13)"
"D7/C7"
"SUM(B7:B22)"
"SUM(B30:B44)"
"D7/C7"
"SUM(B7:B13)"
"D7/C7"
"SUM(B7:B19)"
"D7/C7"
"SUM(B7:B22)"
"2+9"
"93826+124675"
"60536+87393"
"D7/C7"
"2561+7661"
"10893+13131"
"7+4"
"238310+70535"
"155291+46818"
"9111+7318"
"29769+8534"
"11+7"
"287524+134101"
"191270+89118"
"12689+13094"
"35281+14988"
"3+3"
"209524+61644"
"6755+7008"
"26989+7029"
"9+6"
"236982+259655"
"160061+183602"
"7670+21974"
"23432+21974"
"3+5"
"159235+162626"
"104613+107625"
"5109+9769"
"19452+11259"
"SUM(B7:B26)"
"4229+59601"
"94226+39639"
"183602+56120"
"D7/C7"
"SUM(B7:B8)"
"SUM(B8:N8)"
"SUM(B8:B20)"
"SUM(B8:N8)"
"SUM(B8:B20)"
"SUM(B8:N8)"
"SUM(B8:B20)"
"SUM(B8:N8)"
"SUM(B8:B16)"
"SUM(B8:I8)"
"SUM(B8:B20)"
"SUM(B29:J29)"
"SUM(B29:B39)"
"SUM(B8:M8)"
"SUM(B8:B20)"
"SUM(B8:L8)"
"SUM(B8:B20)"
"SUM(B8:J8)"
"SUM(2+3+3)"
"SUM(B8:B20)"
"98645-1361"
"SUM(B8:B11)"
"602269+200"
"SUM(B12:B16)"
"69041+12956"
"71265-1"
"387853+41723"
"303801+594-768+200"
"1176170-1361-594+768+1"
"B6"
"+B9/C9-1"
"-456892+1"
"SUM(B9:B10)"
"-496544-473667"
"-57659-455-80171-102996+6246+2049+64-18095-B15"
"-87616-90761"
"-18095-1304"
"SUM(B13:B15)"
"3172+2739"
"-82299+1957+1"
"-27151-27141"
"SUM(B16:B19)"
"-ROUND(B20*36%,0)"
"-ROUND(C20*39.3%,0)"
"SUM(C20:C21)"
"ROUND((B24)/B32,2)"
"ROUND(C24/C32,2)"
"ROUND(B22/B33,2)"
"454679-1"
"+B38+B39"
"B40+B44"
"17574+22808+16491+30292-130+7640+(11024+3510+16827+18095+1304)+1"
"-29553+9244"
"-11024-3510-16827-9244-18095-1304"
"'Inc. Stmt - Reported - YTD'!B6"
"+B9/C9-1"
"-456892+1"
"SUM(B9:B10)"
"C9+C10"
"-1234249+11024+3510+16827"
"-57659-455-80171-102996+6246+2049+64-18095-B15+9244+18095+1304"
"-18095-1304+19399"
"SUM(B13:B15)"
"1181-1181"
"-82299+1957+1+1658"
"SUM(B16:B19)"
"-ROUND(B20*36%,0)"
"'Inc. Stmt - Reported - YTD'!B21-4444"
"SUM(C20:C21)"
"ROUND((B24)/B32,2)"
"ROUND(C24/C32,2)"
"ROUND(B22/B33,2)"
"454679-1"
"+B38+B39"
"B40+B44"
"17574+22808+16491+30292-130+7640+(11024+3510+16827+18095+1304)+1"
"-29553+9244"
"(-11024-3510-16827-9244-18095-1304)*0"
"B6"
"'Inc. Stmt - Reported - YTD'!B7"
"+B9/C9-1"
"B9+B10"
"SUM(B11:B12)"
"-16104-979"
"SUM(B13:B15)"
"-ROUND(B19*36%,0)"
"SUM(C19:C20)"
"ROUND((B23)/B31,2)"
"ROUND(C23/C31,2)"
"ROUND(B21/B32,2)"
"+B37+B38"
"B39+B43"
"SUM(B47:B50)"
"'Inc. Stmt - Reported QTR'!B6"
"+B9/C9-1"
"B9+B10"
"-670532+9017+16827"
"SUM(B11:B12)"
"-124989+5209"
"-16104-979+17083"
"SUM(B13:B15)"
"-ROUND(B19*36%,0)"
"'Inc. Stmt - Reported - YTD'!B21-4444"
"SUM(C19:C20)"
"ROUND((B23)/B31,2)"
"ROUND(C23/C31,2)"
"ROUND(B21/B32,2)"
"+B37+B38"
"B39+B43"
"-48136*0"
"SUM(B47:B50)"
"'Inc. Stmt - Reported - YTD'!B7"
"B9"
"B9"
"B9"
"'Inc. Stmt - Reported QTR'!B11"
"B12/B12"
"'Inc. Stmt - Reported QTR'!C11"
"D12/D12"
"+'Inc. Stmt - Reported - YTD'!B11"
"+'Inc. Stmt - Reported - YTD'!C11"
"B14/$B$12"
"B14-D14"
"B14/D14-1"
"D14/$D$12"
"I14/$I$12"
"K14/$K$12"
"+B15+[1]Reconciliation!$B$20"
"+B16"
"SUM(B14:B16)"
"'Inc. Stmt - Reported QTR'!B16"
"'Inc. Stmt - Reported QTR'!C16"
"+'Inc. Stmt - Reported - YTD'!B16"
"+'Inc. Stmt - Reported - YTD'!C16"
"+B15"
"B16"
"B22/$B$12-0.001"
"B23+[1]Reconciliation!$B$21"
"-'Inc. Stmt - Reported QTR'!B15"
"-'Inc. Stmt - Reported QTR'!C15"
"+B24+[1]Reconciliation!$B$22"
"SUM(B20:B24)"
"'Inc. Stmt - Reported QTR'!B21"
"'Inc. Stmt - Reported QTR'!C21"
"'Inc. Stmt - Reported - YTD'!B22"
"+'Inc. Stmt - Reported - YTD'!C22"
"ROUND((B21)*(1-$B$48),0)"
"ROUND((I21)*(1-$I$48),0)"
"ROUND((I24)*(1-$I$48),0)+1"
"+B33+[1]Reconciliation!$B$30"
"+B34+[1]Reconciliation!$B$31"
"SUM(B28:B34)"
"+'Inc. Stmt - Reported QTR'!B28"
"+'Inc. Stmt - Reported QTR'!C28"
"+'Inc. Stmt - Reported - YTD'!B29"
"+'Inc. Stmt - Reported - YTD'!C29"
"ROUND(B29/$B$47,2)"
"ROUND(I29/$I$47,2)"
"ROUND(I30/$I$47,2)+0.01"
"ROUND(B32/$B$47,2)+0.01"
"+'Inc. Stmt - Reported QTR'!B32"
"+B16-B15-B14-B13-B12-B11-B10"
"B10"
"H11/F11"
"SUM(F11:F12)"
"+F13+F17+F19"
"+F29+F32"
"+F42+F47"
"SUM(F63:F65)"
"F21+F34+F49+F66+F75"
"SUM(D13+F13+H13+J13+L13+M13)"
"SUM(O13+P13+R13+S13+U13+V13+W13+X13+Y13+Z13+AA13+AB13+AC13)"
"SUM(AE13+AF13+AH13+AI13+AJ13)"
"SUM(AD13+AK13)"
"SUM(BD13+BE13+BF13+BG13)"
"3+B18-B19"
"B20+C18-C19"
"B37+B47"
"IF(((B21-B20)>0),""No"", ""Yes"")"
"IF((B27>4),""N0"",""Yes"")"
"IF(((B29)>4),""No"",""Yes"")"
"IF(B37=0,0,(IF(B37=1,800,(IF(B37=2,1800,(IF(B37=3,3000,(IF(B37=4,4000,(IF(B37=5,4800,""Error"")))))))))))"
"B38*(22+B27)"
"+B9"
"B39"
"+F39"
"IF(((B41- B39)<= 0),""Yes"",""No"")"
"IF((B47 <=  4), (B47*200), ""Error"")"
"B48*(22+B29)"
"+B10"
"IF(((B51-B49) > 0),""No"",""Yes"")"
"3000+B41-B9"
"B56+C41-C9"
"300+B51-B10"
"B57+C51-C10"
"IF(((0.5*B56+B57)<= 60000), ""Yes"", ""No"")"
"IF(((0.5*D56+D57)< 60000), ""Yes"", ""No"")"
"IF((B56 >= 0), (0.25*B56), ""BAD"")"
"IF((B57 >= 0), (0.75*B57), ""BAD"")"
"B18*1000"
"B19*250"
"B20*22*8*10"
"B20*(B27+B29)*8*15"
"B75+B76"
"B67+B68+B71+B72+B75+B76"
"SUM(B79:M79)"
"3+B18-B19"
"B20+C18-C19"
"B37+B47"
"IF(((B21-B20)>0),""No"", ""Yes"")"
"IF((B27>4),""N0"",""Yes"")"
"IF(((B29)>4),""No"",""Yes"")"
"IF(B37=0,0,(IF(B37=1,800,(IF(B37=2,1800,(IF(B37=3,3000,(IF(B37=4,4000,(IF(B37=5,4800,""Error"")))))))))))"
"+G9"
"IF(((B41- B39)<= 0),""Yes"",""No"")"
"IF((B47 <=  4), (B47*200), ""Error"")"
"B48*(22+B29)"
"+B10"
"IF(((B51-B49) > 0),""No"",""Yes"")"
"3000+B41-B9"
"B56+C41-C9"
"300+B51-B10"
"B57+C51-C10"
"IF(((0.5*B56+B57)<= 60000), ""Yes"", ""No"")"
"IF(((0.5*D56+D57)< 60000), ""Yes"", ""No"")"
"IF((B56 >= 0), (0.25*B56), ""BAD"")"
"IF((B57 >= 0), (0.75*B57), ""BAD"")"
"B18*1000"
"B19*250"
"B20*22*8*10"
"B20*(B27+B29)*8*15"
"B75+B76"
"B67+B68+B71+B72+B75+B76"
"SUM(B79:M79)"
"3+B18-B19"
"B20+C18-C19"
"B37+B47"
"IF(((B21-B20)>0),""No"", ""Yes"")"
"IF((B27>4),""N0"",""Yes"")"
"IF(((B29)>4),""No"",""Yes"")"
"IF(B37=0,0,(IF(B37=1,800,(IF(B37=2,1800,(IF(B37=3,3000,(IF(B37=4,4000,(IF(B37=5,4800,""Error"")))))))))))"
"B38*(22+B27)"
"+B9"
"IF(((B41- B39)<= 0),""Yes"",""No"")"
"IF((B47 <=  4), (B47*200), ""Error"")"
"B48*(22+B29)"
"+B10"
"IF(((B51-B49) > 0),""No"",""Yes"")"
"3000+B41-B9"
"B56+C41-C9"
"300+B51-B10"
"B57+C51-C10"
"IF(((0.5*B56+B57)<= 60000), ""Yes"", ""No"")"
"IF(((0.5*D56+D57)< 60000), ""Yes"", ""No"")"
"IF((B56 >= 0), (0.25*B56), ""BAD"")"
"IF((B57 >= 0), (0.75*B57), ""BAD"")"
"B18*1000"
"B19*250"
"B20*22*8*10"
"B20*(B27+B29)*8*15"
"B75+B76"
"B67+B68+B71+B72+B75+B76"
"SUM(B79:M79)"
"SUM(F12:F28)"
"SUM(C319,C308,C301,C266,C211,C134,C130,C123,C119,C94,C82,C58,C54)"
"B7-C7-D7-E7"
"SUM(C120:F120)"
"463.1+168.7"
"422.9+174.6"
"B155-SUM(C155:E155)"
"SUM(B9:B15)"
"C11/130273"
"D11/3988"
"E11/74"
"F11/10"
"G11/134344"
"C11/130273"
"D11/3988"
"E11/74"
"F11/10"
"G11/134344"
"C11/130273"
"D11/3988"
"E11/74"
"F11/10"
"G11/134344"
"C11/130273"
"D11/3988"
"E11/74"
"F11/10"
"G11/134344"
"C11/130273"
"D11/3988"
"E11/74"
"F11/10"
"G11/134344"
"11288.45+12557.01+10569.33+11018.95+5911.65+5111.8"
"104943.6+40056.4+24712.14+3213.97+6443.96+35374.35+1482.42"
"8912+4576"
"11500+3114"
"76977-3114"
"16000+72499"
"14153.51+1229.63+617+31350.06+29655.11+11051.04"
"64992-34600"
"57500+2100"
"153427.95+47041.49+76113.68+63400.57+47950.2+61575.32+66971.59+8384.71"
"650965+24035"
"200000-24035"
"477.79+1006.68+172.71+3420.55+1902.12+4199.45+4140.27"
"55227+59870-5722+17302+12500"
"125000+29795+27545-16"
"48226.69+19701.59+19767.3+18610.75+20054.31"
"31692+15169"
"28750*3"
"255+1530.92"
"366.48+310.68+219+164.7+498"
"5319.43+4799.78"
"SUM(C5:C88)"
"220184.62+180000"
"56530.9+139334.47+75969.15"
"49419+40000"
"18879.48+20000"
"350153.65+117023.9"
"218043+240000"
"SUM(C93:C98)"
"+C89+D89"
"+E89"
"+C100+C99"
"+E99+E89"
"273196-38834"
"49945.1+15479.68+4756.14"
"151505.05+11492.07+5567.9"
"101116.99+15822.05+7387.2+7894.47+2452.81"
"99280.2+390.38"
"41661+12866+36274.81+27959.95"
"165445.99+9790.17+7699.59+8264.25"
"206537.9+15923.44+38880.56"
"488711.1+10300.9"
"129974.46+39550.41+21721"
"214211+10009.64+13819.48+16393.81"
"72399-7794"
"40336.26+3030.95+2934.95+2434.95+3044.95"
"16798.01+1754.23+2120+497.2+600+1087.58+400+297.5+318.75"
"SUM(B5:B48)"
"SUM(B54:B59)"
"+B49"
"+B61+B49"
"C20*D38*G29"
"C20*D24*G24"
"F31"
"D20*D38*G16"
"D13-G9-G10-G12"
"SUM(D9:D12)"
"A1"
"+D12+F12-H12"
"+I12*J12"
"SUM(K12:K16)"
"SUM(D23*D24)"
"SUM(G18:G24)"
"+K17-K25"
"+D2+1"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"+'2000 Total'!D3"
"IF($C3=E$2,$D3,0)"
"SUM(E3:J3)/$D$54"
"SUM(D3:D53)"
"+E54/$D$54"
"SUM(E55:J55)"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(E3:P3)"
"+'January 2000'!L3"
"+'February 2000'!L3"
"+'March 2000'!N3"
"+'April 2000'!L3"
"+'May 2000'!L3"
"+'June 2000'!N3"
"+'July 2000'!L3"
"+'August 2000'!L3"
"+'September 2000'!N3"
"+'October 2000'!L3"
"+'November 2000'!L3"
"+'December 2000'!M3"
"SUM(D3:D53)"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"SUM(D3:D53)"
"+'January 2000'!J2+7"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"SUM(D3:D53)"
"+'February 2000'!J2+7"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:M3)"
"SUM(D3:D53)"
"7+'March 2000'!L2"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"SUM(D3:D53)"
"7+'April 2000'!J2"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'May 2000'!J2"
"+D2+7"
"+E2"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:M3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'June 2000'!L2"
"+D2+7"
"+E2"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'July 2000'!J2"
"+D2+7"
"+E2"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'August 2000'!J2"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:L3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'September 2000'!L2"
"+D2+7"
"+E2"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'October 2000'!J2"
"+D2+7"
"+E2"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:K3)"
"+Timesheet!A46"
"SUM(D3:D53)"
"7+'November 2000'!J2"
"+D2+7"
"IF(+Timesheet!A3="""","""",+Timesheet!A3)"
"SUM(D3:L3)"
"SUM(D4:J4)"
"+Timesheet!A46"
"SUM(D3:D53)"
"H5*C5"
"G5/H5"
"J5/2000"
"A5+1"
"AVERAGE(J5:J20)"
"SUMPRODUCT(J5:J20,$H$5:$H$20)/SUM($H$5:$H$20)"
"'[1]ES&Prime Yrly $'!$D5+PMT('[3]Cost Info'!$G$3,'[3]Cost Info'!$C$2,-([2]Sheet1!$G$13)*C5)"
"'[1]ES&Prime Yrly $'!$E5+([2]Sheet1!$I$13+[2]Sheet1!$I$27)*(B5-2)+[2]Sheet1!$I$29"
"AVERAGE(H5:H20)*2000"
"(D5+F5)/2"
"H5*C5"
"G5/H5"
"J5/2000"
"M5*C5"
"G5/M5"
"A5+1"
"AVERAGE(J5:J20)"
"SUMPRODUCT(J5:J20,$I$5:$I$20)/SUM($I$5:$I$20)"
"SUMPRODUCT(O5:O20,$M$5:$M$20)/SUM($M$5:$M$20)"
"(D5+F5)/2"
"H5*C5"
"G5/H5"
"J5/2000"
"418.180499999999+164.7"
"'Inventory PM & NOx'!M5"
"164.7"
"(N5/M5)*U5"
"(O5/M5)*U5"
"G5/M5"
"A5+1"
"305.943+156.9"
"156.9"
"389.0535+149.1"
"149.1"
"455.009+141.3"
"141.3"
"529.542+133.4"
"133.4"
"352.0425+125.6"
"125.6"
"678.608000000001+117.8"
"117.8"
"753.141000000001+110"
"110"
"827.674+102.2"
"102.2"
"902.207+94.4"
"94.4"
"896.659+86.6"
"86.6"
"1051.273+78.8"
"78.8"
"1125.806+71"
"71"
"1200.339+63.1"
"63.1"
"1274.872+55.3"
"55.3"
"1484.893+47.5"
"47.5"
"AVERAGE(J5:J20)"
"SUMPRODUCT(J5:J20,$H$5:$H$20)/SUM($H$5:$H$20)"
"SUMPRODUCT(Q5:Q20,$M$5:$M$20)/SUM($M$5:$M$20)"
"Inventory!A5"
"Inventory!G5"
"Inventory!I5"
"'Inventory PM & NOx+ROG'!A5"
"'Inventory PM & NOx+ROG'!G5"
"'Inventory PM & NOx+ROG'!O5"
"'Inventory PM & NOx+ROG'!N5"
"'Inventory PM & NOx+ROG'!M5"
"'Inventory PM & NOx+ROG'!U5"
"SUMPRODUCT(D8:D23,$C$8:$C$23)/SUM($C$8:$C$23)"
"SUMPRODUCT(M8:M23,$L$8:$L$23)/SUM($L$8:$L$23)"
"Cover!$B$49"
"Cover!$B$50"
"Cover!$B$51"
"IF(Cover!$B$29<>"""",Cover!$B$29,""#N/A"")"
"Cover!$B$7"
"IF(Cover!$B$8<>"""",Cover!$B$8,""#N/A"")"
"IF(Cover!$B$9<>"""",Cover!$B$9,""#N/A"")"
"IF(Cover!$B$5<>"""",TEXT(Cover!$B$5,""YYYYMMDD""),#N/A)"
"IF(Cover!$B$4<>"""",TEXT(Cover!$B$4,""YYYYMMDD""),#N/A)"
"IF(Cover!$B$27<>"""",Cover!$B$27,""#N/A"")"
"IF(Cover!$B$28<>"""",Cover!B$28,"""")"
"Cover!$B$48"
"IF(Cover!$B$21=""1"",Cover!$B$21,"""")"
"Cover!$B$23"
"Cover!$B$24"
"Cover!$B$25"
"Cover!$B$26"
"Cover!$B$29"
"IF(Cover!$B$48<>"""",VLOOKUP(Cover!$B$48,Table!$E$4:$F$11,2,FALSE),"""")"
"IF(Cover!$B$10<>"""", Cover!$B$10, """")"
"IF(Cover!$B$11<>"""", Cover!$B$11, """")"
"IF(Cover!$B$12<>"""", Cover!$B$12, """")"
"IF(Cover!$B$13<>"""", Cover!$B$13, """")"
"IF(Cover!$B$14<>"""", Cover!$B$14, """")"
"IF(Cover!$B$15<>"""", Cover!$B$15, """")"
"IF(Cover!$B$16<>"""", Cover!$B$16, """")"
"IF(Cover!$B$17<>"""", Cover!$B$17, """")"
"IF(Cover!$B$18<>"""", Cover!$B$18, """")"
"IF(Cover!$B$31<>"""",Cover!$B$31, """")"
"IF(Cover!$B$32<>"""",Cover!$B$32, """")"
"IF(Cover!$B$33<>"""",Cover!$B$33, """")"
"IF(Cover!$B$34<>"""",Cover!$B$34, """")"
"IF(Cover!$B$35<>"""",Cover!$B$35, """")"
"IF(Cover!$B$36<>"""",Cover!$B$36, """")"
"IF(Cover!$B$37<>"""",Cover!$B$37, """")"
"IF(Cover!$B$38<>"""",Cover!$B$38, """")"
"IF(Cover!$B$39<>"""",Cover!$B$39, """")"
"IF(Cover!$B$40<>"""",Cover!$B$40, """")"
"IF(Cover!$B$41<>"""",Cover!$B$41, """")"
"IF(Cover!$B$42<>"""",Cover!$B$42, """")"
"IF(Cover!$B$43<>"""",Cover!$B$43, """")"
"IF(Cover!$B$44<>"""",Cover!$B$44, """")"
"IF(Cover!$B$45<>"""",Cover!$B$45, """")"
"IF(Cover!$B$46<>"""",Cover!$B$46, ""'"")"
"IF(Schedule!A3<>"""",IF(VLOOKUP(Schedule!A3,Table!$A$4:$D$39,3,FALSE)="""",""FS"",""FI""),""Unused Row"")"
"IF(A3<>"""",IF(Cover!$B$7<>"""",Cover!$B$7,""#N/A""),"""")"
"IF(A3<>"""",IF(Cover!$B$8<>"""",Cover!$B$8,""#N/A""),"""")"
"IF(A3<>"""",IF(Cover!$B$9<>"""",Cover!$B$9,""#N/A""),"""")"
"IF(A3<>"""",IF(Cover!$B$5<>"""",TEXT(Cover!$B$5, ""YYYYMMDD""),""#N/A""),"""")"
"IF(B3<>"""",IF(Cover!$B$4<>"""",TEXT(Cover!$B$4, ""YYYYMMDD""),""#N/A""),"""")"
"IF(A3<>"""",IF(Cover!$B$27<>"""",Cover!$B$27,""#N/A""),"""")"
"IF(A3<>"""",Cover!$B$48,"""")"
"IF(A3<>"""",IF(Schedule!A3<>"""",Schedule!A3,""#N/A""),"""")"
"IF(Schedule!B3<>"""",Schedule!B3,""#N/A"")"
"IF(A3=""FI"",IF(VLOOKUP(J3,Table!$A$4:$D$39,3,FALSE)=""I"",""I"",""S""),"""")"
"IF(A3=""FI"",IF(L3=""S"",""#N/A"",""""),IF(A3=""FS"",IF(I3=""TOR"",IF(J3=""TD"",IF(Schedule!H3<>"""",Schedule!H3,""""),""""),"""")))"
"IF(A3=""FI"",IF(L3=""I"",""GA"",""""),"""")"
"IF(A3=""FI"",IF(L3=""I"",IF(Schedule!K3<>"""",Schedule!K3,""""),""""),IF(A3=""FS"",IF(I3=""CCR"",IF(Schedule!D3<>"""",Schedule!D3,""""),""""),"""") )"
"IF(A3=""FI"",IF(L3=""I"",TEXT(Cover!$B$5, ""YYYYMMDD""),""""),"""")"
"IF(A3=""FS"",IF(Schedule!D3<>"""",Schedule!D3,""""),"""")"
"IF(A3=""FI"",IF(L3=""I"",Cover!$B$21,""""),IF(A3=""FS"",Schedule!E3,""""))"
"IF(A3=""FS"","""",""CA"")"
"IF(A3=""FS"","""","""")"
"IF(A3=""FS"",IF(Schedule!F3<>"""",IF(LEN(Schedule!$F3)=2,Schedule!F3,""""),IF(J3=""TD"",""#N/A"","""")),"""")"
"IF(A3=""FS"",IF(Schedule!F3<>"""",IF(LEN(Schedule!$F3)>2,Schedule!F3,""""),IF(J3=""TD"",""#N/A"","""")),"""")"
"IF(A3=""FS"","""","""")"
"IF(A3=""FS"","""","""")"
"IF(H3=""FS"","""","""")"
"IF(A3=""FS"",IF(VLOOKUP(Schedule!A3,Table!$A$4:$D$39,4,FALSE)=""B"",IF(Schedule!H3<>"""",Schedule!H3,""""),""""),"""")"
"IF(A3=""FS"",TEXT(IF(Schedule!I3<>"""",Schedule!I3,""""), ""YYYYMMDD""),"""")"
"IF(A3=""FS"",IF(Schedule!J3<>"""",Schedule!J3,""""),"""")"
"IF(A3=""FS"",""GA"","""")"
"IF(A3=""FS"",IF(Schedule!K3<>"""",Schedule!K3,""""),"""")"
"IF(A3=""FS"",""GA"","""")"
"IF(A3=""FS"",IF(J3=""TD"",IF(Schedule!L3<>"""",Schedule!L3,""""),""""),"""")"
"IF(A3=""FS"","""","""")"
"IF(A3=""FS"","""","""")"
"IF(A3=""FS"",IF(LEN(Cover!$B$29)>9,""#N/A"",Cover!$B$29),"""")"
"IF(A3=""FS"","""","""")"
"IF(A3=""FI"","""",IF(A3=""FS"",IF(I3=""TOR"",IF(J3=""TD"",Schedule!G3,""""),"""")))"
"IF(A3=""FI"","""",IF(A3=""FS"",IF(I3=""CCR"",Schedule!C3,""""),"""") )"
"IF(A3=""FI"","""",IF(A3=""FS"",IF(I3=""CCR"","""",Schedule!C3),"""") )"
"IF(A3=""FS"",""'"","""")"
"SUM(G3:G158)"
"SUM(F160)/5280"
"SUM(C8,C66,C82,C129,C160,C195,C212,C225,C261,C291)/10"
"SUM(C10,C19,C40,C53)/46*100"
"SUM(C10,C19,C40,C53)/46*100"
"SUM(F11,F13,F15,F17)"
"SUM(C10,C19,C40,C53)/46*100"
"IF(D11,3,0)"
"IF(E11,1,0)"
"SUM(C69)/10*100"
"SUM(C85,C96,C103,C112,C119)/31*100"
"SUM(C131,C148)/27*100"
"SUM(C163,C174,C185)/32*100"
"SUM(C198)/16*100"
"SUM(C215)/9*100"
"SUM(C228,C243)/30*100"
"SUM(C264,C275)/31*100"
"SUM(F20,F22,F24,F26,F28,F30,F32,F34,F36,F38)"
"SUM(C294)/13*100"
"IF(D26,2,0)"
"SUM(F41,F43,F45,F47,F49,F51)"
"SUM(F54,F56,F58,F60,F62)"
"SUM(F70,F72,F74,F76,F78)/10*100"
"SUM(F70,F72,F74,F76,F78)/10*100"
"SUM(F70,F72,F74,F76,F78)/10*100"
"SUM(C85,C96,C103,C112,C119)/31*100"
"SUM(C85,C96,C103,C112,C119)/31*100"
"SUM(C85,C96,C103,C112,C119)/31*100"
"SUM(F97,F99,F101)"
"SUM(C131,C148)/27*100"
"SUM(C131,C148)/27*100"
"SUM(F132,F134,F136,F138,F140,F142,F144,F146)"
"SUM(C163,C174,C185)/32*100"
"SUM(C163,C174,C185)/32*100"
"SUM(C163,C174,C185)/32*100"
"SUM(F199,F201,F203,F205,F207,F209)/16*100"
"SUM(F199,F201,F203,F205,F207,F209)/16*100"
"SUM(F199,F201,F203,F205,F207,F209)/16*100"
"SUM(F216,F218,F220,F222)/9*100"
"SUM(F216,F218,F220,F222)/9*100"
"SUM(F216,F218,F220,F222)/9*100"
"SUM(C228,C243)/30*100"
"SUM(C228,C243)/30*100"
"SUM(C228,C243)/30*100"
"SUM(F229,F231,F233,F235,F237,F239,F241)"
"SUM(C264,C275)/31*100"
"SUM(C264,C275)/31*100"
"SUM(C264,C275)/31*100"
"SUM(F295,F297,F299,F301,F303,F305,F307,F309)/13*100"
"SUM(F295,F297,F299,F301,F303,F305,F307,F309)/13*100"
"'Data Input'!$C6"
"'Data Input'!$C8"
"'Data Input'!$C66"
"'Data Input'!$C82"
"'Data Input'!$C129"
"'Data Input'!$C160"
"'Data Input'!$C195"
"'Data Input'!$C212"
"'Data Input'!$C225"
"'Data Input'!$C261"
"'Data Input'!$C291"
"'Prob1 solution'!A3"
"SUM(C3:H3)-SUM(I3:N3)-O3+SUM(P3:V3)"
"-C5"
"-C6"
"-C7"
"E8"
"D9"
"-E9"
"-C10"
"-C11"
"D9"
"-D9"
"C15"
"C6/12"
"((H7-1000)/5)/12"
"I18"
"K4*0.12/12"
"SUM(C3:C19)"
"O2"
"O20"
"C2"
"C20"
"J2"
"J20"
"P2"
"P20"
"D2"
"D20"
"K2"
"K20"
"E2"
"E20"
"L2"
"L20"
"C25-C26"
"F2"
"F20"
"G2"
"G20"
"M2"
"M20"
"Q2"
"Q20"
"H2"
"H20"
"N2"
"N20+C37"
"R2"
"R20"
"I2"
"I20"
"S20"
"T2"
"T20"
"SUM(G25:G30)-G31"
"SUM(K25:K30)"
"U2"
"U20"
"IF(V2="""","""",V2)"
"V20"
"C28-C30-C31-C32-C33-C34-C35"
"SUM(D8:D18)"
"D4+D19-D34"
"SUM(C8:C29)"
"SUM(B15:B26)"
"D12+B27-C27"
"F3+F4"
"SUM(F9:F18)"
"F19"
"F33"
"F3+F37-F38"
"E7+SUM(D9:D11)-SUM(D13:D15)"
"SUM(D8:D18)"
"E4+D19-D34"
"E4+E19-E34"
"NOW()"
"IF('Tufts Summary Data'!B2=""Enter Entity Name Here"",""*****"",'Tufts Summary Data'!B2)"
"'Energy Use Emissions'!K8*'Conversion Factors'!B$26*(12/44)"
"('Agriculture Emissions'!H8+'Agriculture Emissions'!H25)*'Conversion Factors'!B$27*(12/44)"
"SUM(B8:F8)"
"B8*0.9072"
"IF('Tufts Summary Data'!B72 > 0, G24/'Tufts Summary Data'!B72)"
"IF('Tufts Summary Data'!D72 > 0, G24/'Tufts Summary Data'!D72)"
"G24"
"I24"
"H24"
"G32"
"C41-C43"
"D41/C41"
"I32"
"H32"
"FORECAST(2010,C40:C41,$B40:$B41)"
"C42-C43"
"G24*0.93"
"('Tufts Summary Data'!B8*'Conversion Factors'!B8)/2000*(12/44)*0.9072"
"('Agriculture Emissions'!H8+'Agriculture Emissions'!H25)*'Conversion Factors'!B$27*(12/44)*0.9072"
"SUM(B51:J51)"
"('Tufts Summary Data'!B16*'Conversion Factors'!B16)/2000*(12/44)*0.9072"
"('Agriculture Emissions'!H16+'Agriculture Emissions'!H33)*'Conversion Factors'!B$27*(12/44)*0.9072"
"B51"
"SUM(C51:G51)"
"SUM(H51:I51)"
"J51"
"SUM(B59:E59)"
"FORECAST(2010,B59:B60,{1990,1998})"
"B59*0.93"
"B59/$F59"
"NOW()"
"SUM('Medford Data:Boston Data'!B8)"
"D72+E72/2"
"NOW()"
"NOW()"
"NOW()"
"NOW()"
"('Tufts Summary Data'!B8*'Conversion Factors'!B8)/2000"
"SUM(B8:J8)"
"NOW()"
"('Tufts Summary Data'!B57*'Conversion Factors'!E26)"
"SUM(B8:G8)"
"('Tufts Summary Data'!B57*'Conversion Factors'!E43)"
"NOW()"
"IF('Tufts Summary Data'!B2=""Enter Entity Name Here"",""*****"",'Tufts Summary Data'!B2)"
"0.1258/0.9072"
"0.0615/0.9072"
"0.008/0.9072"
"0.005/0.9072"
"0.018/0.9072"
"0.0015/0.9072"
"0.089/0.9072"
"0.00169/0.9072"
"IF(A8=""Inventory"", ""Correct"",""not correct"")"
"IF(A9=""   Accounts payable"", ""Correct"",""not correct"")"
"IF(A17=""   Cash"", ""Correct"",""not correct"")"
"IF(A20=""Accounts receivable"", ""Correct"",""not correct"")"
"IF(A21=""   Sales"", ""Correct"",""not correct"")"
"IF(A23=""Cost of merchandise sold"", ""Correct"",""not correct"")"
"IF(A39=""   Inventory"", ""Correct"",""Not correct"")"
"IF(A57=""Sales returns and allowances"", ""Correct"",""not correct"")"
"IF(A61=""Sales discounts"", ""Correct"",""not correct"")"
"IF(A67=""Credit card expense"", ""Correct"",""not correct"")"
"IF(A74=""   Purchase discounts"", ""Correct"",""not correct"")"
"SUM(B8:B74)"
"IF(B75=C75, ""In balance"", ""Not in balance"")"
"SUM(C21+C28+C36+C44)"
"B57"
"B61"
"C80-B81-B82"
"B23+B30+B38+B46"
"C83-C84"
"C85/C83"
"C84/C83"
"IF(C89=100%,""Equals 100%"",""Does not equal 100""%)"
"C87+C88"
"B8-C13+B16-C24-C31-C39-C47"
"B8+B16"
"-B12"
"-C84"
"C95+C96+C97"
"IF(C92=C98,""Reconciled"", ""Not Reconciled"")"
"ROUND(SUM(D2:D290),5)"
"ROUND(SUM(D292:D460),5)"
"ROUND(SUM(D462:D813),5)"
"ROUND(SUM(D815:D899),5)"
"ROUND(SUM(D901:D905),5)"
"ROUND(SUM(D907:D932),5)"
"ROUND(SUM(D934:D936),5)"
"ROUND(SUM(D942:D1591),5)"
"ROUND(SUM(D1593:D1622),5)"
"ROUND(SUM(D1624:D1625),5)"
"A$9"
"A$10"
"A$11"
"I12"
"I12"
"I12"
"I12"
"H12"
"A5+1"
"C6+1"
"D19*G19"
"J19/1000"
"SQRT((F19*F19)+(I19*I19))"
"IF(I19<=0.0504,""High"",IF(I19<=0.1504,""Good"",IF(I19>0.304,""Poor"",""Fair"")))"
"K19*L19"
"N19^2"
"IF(L21<=0.0504,""High"",IF(L21<=0.1504,""Good"",IF(L21>0.304,""Poor"",""Fair"")))"
"IF(L44<=0.05,""High"",IF(L44<=0.15,""Good"",IF(L44>0.3,""Poor"",""Fair"")))"
"IF(SUM(J21:J44)>0, SUM(J21:J44),0.000001)"
"SUM(K21:K44)"
"IF(K46>0,SQRT(SUM(O21:O44))/K46,0.0000000001)"
"IF(F19<=0.05,""High"",IF(F19<=0.15,""Good"",IF(F19>0.3,""Poor"",""Fair"")))"
"IF(N(E19)>0,E19*F19,IF(N(D19)>0,D19/1000*F19,0))"
"H19^2"
"IF(F20<=0.0504,""High"",IF(F20<=0.1504,""Good"",IF(F20>0.304,""Poor"",""Fair"")))"
" E20*F20"
"D22*F22"
"IF(SUM(D22:D45)>0,SUM(D22:D45),0.00000001)"
"IF(D47>0,SQRT(SUM(I22:I45))/D47,0.0000000001)"
"IF(F49<=0.05,""High"",IF(F49<=0.15,""Good"",IF(F49<0.3,""Poor"",""Fair"")))"
"SQRT((('1 aggregation - indirect measur'!J46*'1 aggregation - indirect measur'!L48)^2)+(('2 aggregation - direct measur'!D47)*'2 aggregation - direct measur'!F49)^2)/('1 aggregation - indirect measur'!J46+'2 aggregation - direct measur'!D47)"
"IF(C6<=0.05,""High"",IF(C6<=0.15,""Good"",IF(C6>0.3,""Poor"",""Fair"")))"
"E9"
"E9"
"D6"
"D6"
"SUM(A46:A82)"
"E9"
"E9"
"'unclassified pd'!H40:I40"
"'unclassified pd'!H40:I40"
"'unclassified pd'!A84+SUM('extra pages for duties'!A7:A44)"
"'unclassified pd'!H40:I40"
"'unclassified pd'!H40:I40"
"E9"
"E9"
"D6"
"D6"
"SUM(A46:A77)"
"SUM(A80:A87) + A79"
"NOW()"
"+[1]VEHICLEINFO!L26"
"+[1]VEHICLEINFO!D26"
"+[1]VEHICLEINFO!N26"
"+[1]VEHICLEINFO!Q26"
"+[1]VEHICLEINFO!O26"
"+[1]VEHICLEINFO!L34"
"+[1]VEHICLEINFO!D34"
"+[1]VEHICLEINFO!N34"
"+[1]VEHICLEINFO!Q34"
"+[1]VEHICLEINFO!O34"
"+[1]VEHICLEINFO!L62"
"+[1]VEHICLEINFO!D62"
"+[1]VEHICLEINFO!N62"
"+[1]VEHICLEINFO!Q62"
"+[1]VEHICLEINFO!O62"
"+[1]VEHICLEINFO!L10"
"+[1]VEHICLEINFO!D10"
"+[1]VEHICLEINFO!N10"
"+[1]VEHICLEINFO!Q10"
"+[1]VEHICLEINFO!O10"
"+[1]VEHICLEINFO!L66"
"+[1]VEHICLEINFO!D66"
"+[1]VEHICLEINFO!N66"
"+[1]VEHICLEINFO!Q66"
"+[1]VEHICLEINFO!O66"
"+[1]VEHICLEINFO!L73"
"+[1]VEHICLEINFO!D73"
"+[1]VEHICLEINFO!N73"
"+[1]VEHICLEINFO!Q73"
"+[1]VEHICLEINFO!O73"
"+[1]VEHICLEINFO!$L$203"
"+[1]VEHICLEINFO!$M$203"
"+[1]VEHICLEINFO!$D$203"
"+[1]VEHICLEINFO!$N$203"
"+[1]VEHICLEINFO!$Q$203"
"+[1]VEHICLEINFO!$O$203"
"+[1]VEHICLEINFO!$K$203"
"+[1]VEHICLEINFO!L119"
"+[1]VEHICLEINFO!D119"
"+[1]VEHICLEINFO!N119"
"+[1]VEHICLEINFO!Q119"
"+[1]VEHICLEINFO!O119"
"+[1]VEHICLEINFO!L165"
"+[1]VEHICLEINFO!D165"
"+[1]VEHICLEINFO!N165"
"+[1]VEHICLEINFO!Q165"
"+[1]VEHICLEINFO!O165"
"SUM(C6:C7)"
"C8/B8"
"D8/B8"
"E8/B8"
"F8/B8"
"G8/B8"
"H8/B8"
"I8/B8"
"J8/B8"
"K8/B8"
"L8/B8"
"SUM(C14:C20)"
"SUM(C21,C12,C8)"
"NOW()"
"C4/B4"
"SUM(B4:B5)"
"C6/B6"
"D6/B6"
"E6/B6"
"F6/B6"
"G6/B6"
"H6/B6"
"I6/B6"
"J6/B6"
"K6/B6"
"L6/B6"
"SUM(B12:B18)"
"B6+B10+B19"
"G8"
"SUM(G5:R5)"
"SUM(G10:G210)"
"G4+G5-G6-G7"
"G4+S5-S6-S7"
"E10*C10"
"F10-S10"
"IF(T10>-1,0,IF(T10<1,(S10-F10)/F10,0))"
"G8"
"SUM(G5:R5)"
"SUM(G10:G210)"
"G4+G5-G6-G7"
"G4+S5-S6-S7"
"E10*C10"
"F10-S10"
"IF(T10>-1,0,IF(T10<1,(S10-F10)/F10,0))"
"Financials!B14"
"Financials!C41"
"Financials!C46"
"C12+(C11*C13)"
"(D9*D15*(1-D18))+(D10*D14)"
"IF(D6>0,D6/(1-D18),D16/(1-D18))"
"C22/$C$3"
"D23+D22"
"SUM(D26:D29)"
"E19+E23+E29+E35"
"C12*$B$28"
"B12"
"E12/E$28"
"B12"
"B12"
"B12"
"B14*0.8"
"SUM(B12:B15)"
"B16/$B$28"
"2*C21"
"-C21"
"0.75*$C$25"
"SUM(E19:E20)"
"0.25*$C$25"
"0.75*$C$27"
"E24+E21"
"0.25*$C$27"
"E26+E21+E24"
"B3"
"E27+E16"
"C31*$B$48"
"0.75*0.259"
"(B31-(B14-E14))"
"0.25*0.259"
"0.25*0.081"
"0.75*0.081"
"SUM(B31:B35)"
"0.75*$C$40"
"0.25*$C$40"
"(C41-C36)"
"(B5/(1+B5))"
"E40+E36"
"0.01*$C$46"
"0.2*$C$46"
"0.79*$C$46"
"C48-C41"
"SUM(E43:E45)"
"B28"
"IF(B46+B41<>B28,""ERROR"","""")"
"B53+B52"
"B51/B53"
"E51/$E$53"
"H51/H$53"
"C52*B53"
"B28*B4"
"B53/$B$53"
"E51-E52"
"C55*$B$53"
"(0.98*($C$53-$C$57))"
"(0.02*($C$53-$C$57))"
"B56*0.8"
"B53-SUM(B55:B56)"
"B6"
"IF(B57/B53<>C57,""ERROR"","""")"
"C57-C76-SUM(C61:C75)"
"B60*0.8"
"SUM('Inv CC'!C26:C29)"
"E14*SUM('Inv CC'!D26:D29)"
"B63-(0.1*(E61/B61))"
"'Inv CC'!C23"
"$E$14*'Inv CC'!D23"
"'Inv CC'!C32"
"$E$14*'Inv CC'!D32"
"(B56/0.3)*0.7"
"B7"
"E57-SUM(E60:E75)"
"IF(ABS(B76-(B57-SUM(B60:B75)))>0.0001,""ERROR"","""")"
"C82*B53"
"B8"
"E76-SUM(E78:E81)"
"IF(B76-SUM(B78:B81)<>B82,""ERROR"","""")"
"B82*'Inv CC'!$D$18"
"(B14*'Inv CC'!$D$22)"
"B82-SUM(B84:B86)"
"IF(B82-SUM(B84:B86)<>B87,""ERROR"","""")"
"(B55+B56)/B14"
"B98"
"B87/B28"
"B87/B46"
"B53/B13"
"SUM(B97:B99)"
"-365/(SUM(B55:B56)/B31)"
"365/B90"
"365/B95"
"(B82/B53)*(B53/B28)*(B28/B46)"
"E87-$B87"
"(SUM($B31:$B32)-SUM(E31:E32))"
"E14*H8*K9"
"G6*K9"
"IF(G3<>Financials!B87/Financials!B46,""ERROR"","""")"
"IF(G3<>(Financials!B87/Financials!B46),""ERROR"","""")"
"E9*H8"
"IF(G6<>(Financials!B87/Financials!B28),""ERROR"","""")"
"E43/H13"
"Financials!C87"
"IF((E43/H13)<>H8,""ERROR"","""")"
"H13/K11"
"IF(E14-E11<>E9,""ERROR"","""")"
"SUM(Financials!C84:C86)"
"Financials!B46"
"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")"
"Financials!B28"
"Financials!C82"
"Financials!C28"
"IF(H14<>(H17+K17),""ERROR"","""")"
"Financials!C81"
"Financials!C27"
"Financials!C16"
"SUM(C19:C21)"
"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")"
"Financials!C78"
"Financials!C26"
"Financials!C14"
"Financials!C25"
"Financials!C13"
"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")"
"SUM(C24:C25)"
"Financials!C74"
"Financials!C19"
"Financials!C12"
"Financials!C70"
"IF((E44-E37)<>E35,""ERROR"","""")"
"SUM(C33:C37)"
"Financials!C60"
"Financials!C63"
"E44-E37"
"SUM(Financials!C65:C68)"
"SUM(C39:C40)"
"Financials!C55"
"Financials!C51"
"Financials!B53"
"Financials!C53"
"E14*H8*K9"
"G6*K9"
"IF(G3<>Financials!E87/Financials!E46,""ERROR"","""")"
"E9*H8"
"IF(G6<>(Financials!E87/Financials!E28),""ERROR"","""")"
"E43/H13"
"Financials!F87"
"IF((E43/H13)<>H8,""ERROR"","""")"
"H13/K11"
"IF(E14-E11<>E9,""ERROR"","""")"
"SUM(Financials!F84:F86)"
"Financials!E46"
"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")"
"Financials!E28"
"Financials!F82"
"Financials!F28"
"IF(H14<>(H17+K17),""ERROR"","""")"
"Financials!F81"
"Financials!F27"
"Financials!F16"
"SUM(C19:C21)"
"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")"
"Financials!F78"
"Financials!F26"
"Financials!F14"
"Financials!F25"
"Financials!F13"
"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")"
"SUM(C24:C25)"
"Financials!F74"
"Financials!F19"
"Financials!F12"
"Financials!F70"
"IF((E44-E37)<>E35,""ERROR"","""")"
"SUM(C33:C37)"
"Financials!F60"
"Financials!F63"
"E44-E37"
"SUM(Financials!F65:F68)"
"SUM(C39:C40)"
"Financials!F55"
"Financials!F51"
"Financials!E53"
"Financials!F53"
"E14*H8*K9"
"G6*K9"
"IF(G3<>Financials!H87/Financials!H46,""ERROR"","""")"
"E9*H8"
"IF(G6<>(Financials!H87/Financials!H28),""ERROR"","""")"
"E43/H13"
"Financials!I87"
"IF((E43/H13)<>H8,""ERROR"","""")"
"H13/K11"
"IF(E14-E11<>E9,""ERROR"","""")"
"SUM(Financials!I84:I86)"
"Financials!H46"
"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")"
"Financials!H28"
"Financials!I82"
"Financials!I28"
"IF(H14<>(H17+K17),""ERROR"","""")"
"Financials!I81"
"Financials!I27"
"Financials!I16"
"SUM(C19:C21)"
"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")"
"Financials!I78"
"Financials!I26"
"Financials!I14"
"Financials!I25"
"Financials!I13"
"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")"
"SUM(C24:C25)"
"Financials!I74"
"Financials!I19"
"Financials!I12"
"Financials!I70"
"IF((E44-E37)<>E35,""ERROR"","""")"
"SUM(C33:C37)"
"Financials!I60"
"Financials!I63"
"E44-E37"
"SUM(Financials!I65:I68)"
"SUM(C39:C40)"
"Financials!I55"
"Financials!I51"
"Financials!H53"
"Financials!I53"
"E14*H8*K9"
"G6*K9"
"IF(G3<>Financials!K87/Financials!K46,""ERROR"","""")"
"E9*H8"
"IF(G6<>(Financials!K87/Financials!K28),""ERROR"","""")"
"E43/H13"
"Financials!L87"
"IF((E43/H13)<>H8,""ERROR"","""")"
"H13/K11"
"IF(E14-E11<>E9,""ERROR"","""")"
"SUM(Financials!L84:L86)"
"Financials!K46"
"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")"
"Financials!K28"
"Financials!L82"
"Financials!L28"
"IF(H14<>(H17+K17),""ERROR"","""")"
"Financials!L81"
"Financials!L27"
"Financials!L16"
"SUM(C19:C21)"
"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")"
"Financials!L78"
"Financials!L26"
"Financials!L14"
"Financials!L25"
"Financials!L13"
"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")"
"SUM(C24:C25)"
"Financials!L74"
"Financials!L19"
"Financials!L12"
"Financials!L70"
"IF((E44-E37)<>E35,""ERROR"","""")"
"SUM(C33:C37)"
"Financials!L60"
"Financials!L63"
"E44-E37"
"SUM(Financials!L65:L68)"
"SUM(C39:C40)"
"Financials!L55"
"Financials!L51"
"Financials!K53"
"Financials!L53"
"E14*H8*K9"
"G6*K9"
"IF(G3<>Financials!N87/Financials!N46,""ERROR"","""")"
"E9*H8"
"IF(G6<>(Financials!N87/Financials!N28),""ERROR"","""")"
"E43/H13"
"Financials!O87"
"IF((E43/H13)<>H8,""ERROR"","""")"
"H13/K11"
"IF(E14-E11<>E9,""ERROR"","""")"
"SUM(Financials!O84:O86)"
"Financials!N46"
"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")"
"Financials!N28"
"Financials!O82"
"Financials!O28"
"IF(H14<>(H17+K17),""ERROR"","""")"
"Financials!O81"
"Financials!O27"
"Financials!O16"
"SUM(C19:C21)"
"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")"
"Financials!O78"
"Financials!O26"
"Financials!O14"
"Financials!O25"
"Financials!O13"
"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")"
"SUM(C24:C25)"
"Financials!O74"
"Financials!O19"
"Financials!O12"
"Financials!O70"
"IF((E44-E37)<>E35,""ERROR"","""")"
"SUM(C33:C37)"
"Financials!O60"
"Financials!O63"
"E44-E37"
"SUM(Financials!O65:O68)"
"SUM(C39:C40)"
"Financials!O55"
"Financials!O51"
"Financials!N53"
"Financials!O53"
"Financials!C12"
"SUM(Financials!C25:C26)"
"SUM(B3:B7)"
"Financials!B51"
"SUM(Financials!B55:B56)"
"C11-C12"
"C14/$C$13"
"Financials!B52"
"Financials!B60"
"SUM(Financials!B63:B65)"
"SUM(Financials!B70:B72)"
"SUM(Financials!B74:B75)"
"SUM(Financials!B78:B81)"
"Financials!B82"
"Financials!C51"
"SUM(Financials!C55:C56)"
"SUM(Financials!C60:C61)"
"SUM(Financials!C63:C68)"
"SUM(Financials!C70:C72)"
"SUM(Financials!C74:C75)"
"SUM(Financials!C78:C81)"
"Financials!C82"
"C9*C10*C11*0.16"
"C9*C10*C11*0.25"
"(E9+G9)/2"
"C9*C10*C11*C12"
"(C15/C16)*2.1"
"(C15/C16)*4"
"(C15/C16)*C17"
"C20*C21*C22*0"
"C20*C21*C22*1"
"C26*C27*0"
"C26*C27*0.25"
"C26*C27*C28"
"SUM(E9:E41)"
"(C48/C49)*C50*2.1"
"(C48/C49)*C50*4"
"(C48/C49)*C50*C51"
"SUM(E48:E94)"
"(C110+C111)*C112*0.16"
"(C110+C111)*C112*0.44"
"(C110+C111)*C112*C113"
"C116*C117*C118*C119*0"
"C116*C117*C118*C119*1"
"C116*C117*C118*C119*C120"
"C130*0.04*0.18"
"C130*0.06*0.25"
"C130*C131*C133"
"C135*C137"
"C135*C137"
"C135*C137"
"E104+E110+E116+E123+E133+E140+E146"
"E42+E95+E149"
"E9"
"E15"
"E20"
"E26"
"+E31"
"E38"
"SUM(C210:C215)"
"E48"
"E54"
"E60"
"+E66"
"+E74"
"+E80"
"E86"
"E92"
"SUM(C219:C226)"
"E104"
"E110"
"E116"
"+E123"
"E133"
"+E135"
"E140"
"E146"
"C216"
"C227"
"C238"
"SUM(C252:C254)"
"C257"
"C257"
"C257"
"((C257+C258)/C255)*12"
"(C255*C259)/(C257+C258)"
"C255/12"
"TODAY()"
"TODAY()"
"'Page 1'!B1"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"'Page 1'!A53:U53"
"194.75+19"
"3172878-6750-52367-71636-50837-27351-10373-54373-44962-1555-23613-4440-166095-6202-24800-29314-41755-58927-18073-12599-5671-1920-4637-10229-21208-6173-5209-41748-11725-533655-24958-10985-89166-8549-24026-206150-26152-12855-1040-5915-3024-4292-5638-19895-61813-57534-145677-211321-12158-1778-18945"
"(8900029-567629-324937-403097-37878-174898-74529-285812-14688-47362-261864-65542-70358-225994-72033-432469-66083-1431875-168899-78511-39053-21402-31621-359257)*4"
"K5"
"18628000+497000"
"Q5-L5"
"P16*20"
"SUM(K6:K24)"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B3"
"'CHARGEBACKS (FY00)'!B4"
"'CHARGEBACKS (FY00)'!K5"
"'CHARGEBACKS (FY00)'!P5"
"'CHARGEBACKS (FY00)'!Q5"
"O5-L5"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B3"
"'CHARGEBACKS (FY00)'!B4"
"23312000+650/10000"
"K5"
"O5-L5"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"N8*72.45"
"(((N9*33.46)/12)*8)+44"
"SUM(K6:K24)"
"7252176*0.06"
"+O25-L25"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B3"
"'CHARGEBACKS (FY00)'!B4"
"'FY03'!K5+13520"
"('FY03'!L5*1.02)+2043460+650+66000"
"K5"
"O5-L5"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B3"
"'CHARGEBACKS (FY00)'!B4"
"'FY04'!K5"
"('FY04'!L5*1.02)-2328761"
"K5"
"O5-L5"
"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))"
"SUM(K6:K24)"
"FY00!$B$2"
"FY00!$B$3"
"FY00!$B$4"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"'CHARGEBACKS (FY00)'!B2"
"FY00!K5"
"FY00!L5/1000"
"'FY03'!$K$5"
"'FY03'!O5/1000"
"'FY04'!$K$5"
"'FY04'!O5/1000"
"'FY05'!$K$5"
"'FY05'!O5/1000"
"'CHARGEBACKS (FY00)'!$T$25"
"'CHARGEBACKS (FY00)'!$V$25/1000"
"'CHARGEBACKS (FY00)'!$T$25"
"'CHARGEBACKS (FY00)'!$U$25/1000*(1+$K$15)"
"'CHARGEBACKS (FY00)'!$T$25"
"K20*(1+N15)"
"'CHARGEBACKS (FY00)'!$T$25"
"FY00!$R$25"
"FY00!$T$25/1000"
"FY00!$S$25/1000*(1+$K$15)"
"J24"
"K24*(1+N15)"
"J24"
"'FY03'!N25"
"'FY05'!$R$25"
"'FY05'!$S$25/1000*(1+$N$15)"
"N25*(1+Q15)"
"'FY04'!$R$25"
"'FY04'!$S$25/1000"
"'FY05'!$R$45"
"'FY05'!$T$45/1000"
"'FY05'!$S$45/1000*(1+$N$15)"
"N29*(1+Q15)"
"'FY04'!$R$45"
"'FY04'!$T$45/1000"
"'FY04'!$S$45/1000*(1+$Q$15)"
"'FY03'!$R$45"
"'FY03'!$T$45/1000"
"SUM(G18:G31)"
"H33"
"0+K33"
"SUM(H38:H45)"
"SUM(H50:H55)"
"H56+H46"
"H58-H33"
"FY00!S5/1000"
"G64+G63"
"SUM(D12:F12)"
"SUM(D15:F15)"
"SUM(F14:F49)"
"+F51"
"+F52-F53"
"ROUND(B12*B19,2)"
"SUM(B21:B32)"
"+B33-B35"
"AVERAGE(D10:D71)"
"STDEV(D10:D71)"
"H5/$H$17"
"I5"
"MAX(D10:D71)"
"I6+J5"
"MIN(D10:D71)"
"D3"
"LN(1+D10)"
"QUARTILE($E$10:$E$71,G21)"
"0.25*G21"
"DATE(1996,2,2)"
"MONTH(B33)"
"YEAR(B33)"
"C4"
"IF($B11<C$6,C$5,IF($B11=C$6, 100+C$5,0))"
"C$18*C9"
"SUM(C21:G21)"
"EXP(C5)-1"
"$C$4*EXP($C$5*$C$7)"
"$C$4*EXP(-$C$5*$C$7)"
"C10"
"C11"
"J15&C5"
"C11"
"BSOptionValue(1,C4,C5,C6,C7,C8,C9)"
"G8-G4"
"LINEST(ShareA,Index,,1)"
"TRANSPOSE(C4:C5)"
"TRANSPOSE(C7:D7)"
"MMULT(C4:C5,C7:D7)"
"TRANSPOSE(C10:D11)"
"MMULT(C7:D7,C4:C5)"
"TRANSPOSE(C13)"
"MINVERSE(C17:E19)"
"MMULT(A,invA)"
"MMULT(I17:K19,C21:C23)"
"-LN(D5)/B5"
"F5"
"EXP(F5)-1"
"ROUND(M5,3)"
"-LN(N5)/B5"
"-LN(D6/D5)"
"SUM(F25:F34)"
"LN(1+IRR(H24:H34))"
"-F20"
"D5"
"H25*D25"
"$B$21"
"H25*EXP(-$H$20*B25)"
"B20+B21"
"1-B39"
"($B$39*B52+$B$40*B53)/EXP(B46)"
"$B$20"
"B61*INDEX(D5:D14,B69)"
"IF(E61=1,""call"",""put"")"
"B61*INDEX(D5:D14,B71)"
"B61*(B63/B62)"
"EXP(-B66*B70)*E61*(B64*E69-B65*E72)"
"BlackBondOptionValue(E61,B64,B65,B66,B70,B73)"
"(LN(B64/B65)+0.5*(B73^2)*B70)/(B73*SQRT(B70))"
"NORMSDIST(E61*E68)"
"B69-B68"
"(LN(B64/B65)-0.5*(B73^2)*B70)/(B73*SQRT(B70))"
"NORMSDIST(E61*E71)"
"B20"
"B21/B20"
"B18"
"IF(E80<$B$81,$B$85,$B$78+$B$85)"
"1/(1+$B$83)^E80"
"F80*G80"
"E80*H80"
"EXP(H20)-1"
"B78*B79/B82"
"H91"
"I91/H91"
"ChuaBondDuration(0,B78,B79,B80,B81,B82,B83)"
"SUM(H80:H89)"
"ChuaBondDuration(1,B78,B79,B80,B81,B82,B83)"
"B83+B99"
"BlakeOrszagBondConvexity(B78,B79,B80,B81,B82,B83)"
"F80"
"1/(1+$G$95)^E99"
"-B95*B99+0.5*B97*B99^2"
"B86*(1+B101)"
"E10"
"E17"
"0.0154/B5"
"B14*EXP(-B13*B7)"
"VasicekCIRZeroValue(1,B5,B6,B7,B8,B9,B11)"
"B9-B8"
"IF(B10>0,-LN(E6)/B10,B7)"
"VasicekCIRSpotRate(1,B5,B6,B7,B8,B9,B11)"
"IF(B5=0,B10,(1-EXP(-B5*B10))/B5)"
"IF(B5=0,EXP(B11^2*B10^3/6),EXP(((B13-B10)*(B5^2*B6-0.5*B11^2))/B5^2-(B11^2*B13^2)/(4*B5)))"
"B6-0.5*(B11/B5)^2"
"B11*IF(B10>0,(1-EXP(-B5*B10))/(B5*B10),1)"
"B5"
"IF(H23=1,""call"",""put"")"
"E27*H23*(EXP(H29+0.5*H30)*H35-E24*H36)"
"VasicekCIRZeroValue(1,B23,B24,B25,B27,B28,B31)"
"VasicekZeroOptionValue(H23,E23,E24,B23,B24,B25,B27,B28,B29,B31)"
"VasicekCIRZeroValue(1,B23,B24,B25,B27,B29,B31)"
"IF(NOT(B23=0),B31*SQRT((1-EXP(-2*B23*(B28-B27)))/(2*B23)),B31*SQRT((B28-B27)))"
"LN(E23*E28/E27)-0.5*E31^2"
"IF(NOT(B23=0),(1-EXP(-B23*(B29-B28)))/B23,(B29-B28))"
"E31^2"
"B11"
"IF(NOT(B23=0),E29*E30,B31*(B29-B28)*SQRT(B28-B27))"
"H33+SQRT(H30)"
"(H29-LN(E24))/SQRT(H30)"
"NORMSDIST(H23*H32)"
"NORMSDIST(H23*H33)"
"B5"
"SUM(H51:H60)"
"B28"
"VasicekCIRBondOptionValue(1,H41,E41,E42,E43,B41,B42,B43,B44,B45,B46,B47,B48)"
"Jamshidianrstar(1,E41,E42,E43,B41,B42,B43,B45,B46,B47,B48,0.001)"
"B11"
"SUM(F51:F56)"
"$B$45"
"B51+$B$47"
"VasicekCIRZeroValue(1,$B$41,$B$42,E$47,B51,C51,$B$48)"
"$E$42+IF(C51=$B$46,$E$41,0)"
"D51*E51"
"VasicekZeroOptionValue($H$41,E51,F51,$B$41,$B$42,$B$43,$B$44,B51,C51,$B$48)"
"C51+$B$47"
"E10"
"E17"
"0.0189/B5"
"B16*EXP(-B15*B7)"
"VasicekCIRZeroValue(2,B5,B6,B7,B8,B9,B11)"
"B9-B8"
"IF(B10>0,-LN(E6)/B10,B7)"
"SQRT(0.0073)"
"VasicekCIRSpotRate(2,B5,B6,B7,B8,B9,B11)"
"SQRT(B5^2+2*B11^2)"
"EXP(B13*B10)-1"
"2*B5*B6/(B13+B5)"
"2*B14/((B13+B5)*B14+2*B13)"
"POWER((2*B13*EXP((B13+B5)*0.5*B10))/((B13+B5)*B14+2*B13),2*B5*B6/(B11^2))"
"B11*SQRT(B7)*IF(B10>0,B15/B10,1)"
"B5"
"IF(H23=1,""call"",""put"")"
"IF(E24>=E23*E31,0,IF(H23=1,E23*E28*H29-E24*E27*H30,E24*E27*(1-H30)-E23*E28*(1-H29)))"
"VasicekCIRZeroValue(2,B23,B24,B25,B27,B28,B31)"
"CIRZeroOptionValue(H23,E23,E24,B23,B24,B25,B27,B28,B29,B31)"
"VasicekCIRZeroValue(2,B23,B24,B25,B27,B29,B31)"
"1-CIRSankaranQ(H31,H32,H33)"
"(B33+B23)*(EXP(B33*(B29-B28))-1)+2*B33"
"1-CIRSankaranQ(H34,H35,H36)"
"B11"
"(2*B33*EXP(0.5*(B33+B23)*(B29-B28))/E30)^(2*B23*B24/(B31^2))"
"2*E35*(E33+E34+E32)"
"2*(EXP(B33*(B29-B28))-1)/E30"
"4*B23*B24/(B31^2)"
"SQRT(B23^2+2*B31^2)"
"2*B33/((B31^2)*(EXP(B33*(B28-B27))-1))"
"2*(E33^2)*B25*EXP(B33*(B28-B27))/(E33+E34+E32)"
"(B33+B23)/(B31^2)"
"2*E35*(E33+E34)"
"LN(E23*E31/E24)/E32"
"4*B23*B24/(B31^2)"
"2*(E33^2)*B25*EXP(B33*(B28-B27))/(E33+E34)"
"B5"
"SUM(H51:H60)"
"B28"
"SQRT(B41^2+2*B48^2)"
"VasicekCIRBondOptionValue(2,H41,E41,E42,E43,B41,B42,B43,B44,B45,B46,B47,B48)"
"Jamshidianrstar(2,E41,E42,E43,B41,B42,B43,B45,B46,B47,B48,0.001)"
"B11"
"SUM(F51:F56)"
"$B$45"
"B51+$B$47"
"VasicekCIRZeroValue(2,$B$41,$B$42,$E$47,B51,C51,$B$48)"
"$E$42+IF(C51=$B$46,$E$41,0)"
"D51*E51"
"CIRZeroOptionValue($H$41,E51,F51,$B$41,$B$42,$B$43,B$44,B51,C51,$B$48)"
"C51+$B$47"
"-LN(D6/$K$5)/B6"
"1-K7"
"F6"
"C12*EXP(-2*$H$7)"
"($K$7*C16+$K$8*C17)/EXP(B12)"
"$K$5"
"100*(B16-D7)"
"B12"
"D22*EXP(-2*$H$8)"
"($K$7*C27+$K$8*C28)/EXP(B22)"
"100*(B27-D8)"
"B22"
"E34*EXP(-2*$H$9)"
"($K$7*C40+$K$8*C41)/EXP(B34)"
"100*(B40-D9)"
"BinZeroRateTree(2,D6:D9,H7:H9,K5,K6)"
"BinZeroPrice($K$5,$B$48,G48,$K$6)"
"0.5*LN(C48/C49)/SQRT($K$6)"
"0.5*LN(D48/D49)/SQRT($K$6)"
"0.5*LN(E48/E49)/SQRT($K$6)"
"-LN(D6/$K$5)/B6"
"1-K7"
"F6"
"C12-2*$H$7"
"($K$7*C16+$K$8*C17)/EXP(B12)"
"$K$5"
"B16-D7"
"B12"
"D22-2*$H$8"
"($K$7*C27+$K$8*C28)/EXP(B22)"
"B27-D8"
"B22"
"E34-2*$H$9"
"($K$7*C40+$K$8*C41)/EXP(B34)"
"B40-D9"
"BinZeroRateTree(1,$D$6:$D$9,$H$7:$H$9,$K$5,$K$6)"
"BinZeroPrice($K$5,$B$48,G48,$K$6)"
"0.5*(C48-C49)/SQRT($K$6)"
"0.5*(D48-D49)/SQRT($K$6)"
"0.5*(E48-E49)/SQRT($K$6)"
"(1+E5)^-((D3+1)*$B$3)"
"BDTPuvec(E5,F5:H5,F15:H15,B3)"
"2*F7*(1+$E$5)-F9"
"2*F7*(1+$E$5)-M9"
"0.5*(F9+F10)/(1+$E$5)"
"(F9^-(1/(E3*$B$3)))-1"
"(M9^-(1/(E3*$B$3)))-1"
"(F10^-(1/(E3*$B$3)))-1"
"(M10^-(1/(E3*$B$3)))-1"
"0.5*LN(F17/F18)/SQRT($B$3)"
"1000*(F15-F20)"
"(1/F9-1)/(1/F10-1)"
"(F9/G9-1)/(F10/G10-1)"
"BDTKvec(F9:H9,F10:H10)"
"((1/(0.5*(F9+F10)))-1)/(0.5*(1+1/F25))"
"(((F9+F10)/(G9+G10))-1)/((0.5*(1+1/G25))^F3)"
"BDTXvec(F9:H9,F10:H10,F26:H26)"
"E5"
"F28"
"E5"
"M29"
"F32/F25"
"M32/M26"
"G33/G25"
"H34/H25"
"0.5*(F38+F39)/(1+E32)"
"$I$38"
"(1+C8)^B4-1"
"BDTPuvec(B5,D8:L8,D9:L9,B4)"
"2*D13*(1+$B$5)-D11"
"(1+C8)^-(C20*$B$4)"
"BDTKvec(D11:L11,D12:L12)"
"BDTXvec(D11:L11,D12:L12,C15:K15)"
"B5"
"IF($A21<=C$20,C$16/(C$15^$A21),"""")"
"IF($A36<=B$35,0.5*(C36+C37)/(1+B21),"""")"
"IF($A51<=B$50,0.5*(C51+C52)/(1+B21),"""")"
"IF($A51<=F$50,MAX($F$5*(F36-$F$4),0),"""")"
"IF($A62<=B$61,MAX($F$5*(B36-$F$4),0.5*(C62+C63)/(1+B21)),"""")"
"IF($A62<=F$61,MAX($F$5*(F36-$F$4),0),"""")"
"D10"
"E10"
"1-SUM(I10:I11)"
"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)"
"SUMPRODUCT(C5:C7,I10:I12)"
"SQRT(I18)"
"MMULT(TRANSPOSE(I10:I12),MMULT(C15:E17,I10:I12))"
"1-SUM(I11:I12)"
"D10"
"E10"
"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)"
"PortfolioReturn(C5:C7,I10:I12)"
"SQRT(PortfolioVariance(I10:I12,C15:E17))"
"1-SUM(I6:I7)"
"1/3"
"MMULT(TRANSPOSE(I5:I7),C5:C7)"
"PortfolioReturn(C5:C7,I5:I7)"
"D10"
"MMULT(TRANSPOSE(I5:I7),MMULT(C15:E17,I5:I7))"
"E10"
"SQRT(I11)"
"SQRT(PortfolioVariance(I5:I7,C15:E17))"
"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)"
"MINVERSE(C15:E17)"
"MMULT(TRANSPOSE(A24:A26),C24:C26)"
"MMULT(H15:J17,C5:C7)"
"MMULT(H15:J17,A24:A26)"
"MMULT(TRANSPOSE(C5:C7),C24:C26)"
"(1/G26)*(MMULT(D24:D26,G24)-MMULT(C24:C26,G23))"
"(1/G26)*(MMULT(C24:C26,G25)-MMULT(D24:D26,G23))"
"I24+J24"
"MMULT(TRANSPOSE(A24:A26),D24:D26)"
"G24*G25-G23^2"
"PortfolioReturn($C$5:$C$7,I24:I26)"
"SQRT(PortfolioVariance(I24:I26,$C$15:$E$17))"
"I24+J24*$D$33"
"TRANSPOSE(HLPortfolioWeights(D33,-1,C5:C7,C15:E17))"
"PortfolioReturn(C5:C7,D36:D38)"
"SQRT(PortfolioVariance(D36:D38,C15:E17))"
"G23/G25"
"I24+J24*$D$43"
"TRANSPOSE(HLPortfolioWeights(-1,-1,C5:C7,C15:E17))"
"PortfolioReturn(C5:C7,D46:D48)"
"SQRT(PortfolioVariance(D46:D48,C15:E17))"
"(G23/G25)-(G26/G25^2)/(D53-(G23/G25))"
"I24+J24*$D$55"
"TRANSPOSE(HLPortfolioWeights(-1,D53,C5:C7,C15:E17))"
"PortfolioReturn(C5:C7,D58:D60)"
"SQRT(PortfolioVariance(D58:D60,C15:E17))"
"1-SUM(I8:J8)"
"D10"
"PortfolioReturn(C5:C7,H8:J8)"
"E10"
"SQRT(PortfolioVariance(H8:J8,C15:E17))"
"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)"
"SQRT(PortfolioVariance(D24:F24,$C$15:$E$17))"
"PortfolioReturn($C$5:$C$7,D24:F24)"
"K13-0.5*K6*K14^2"
"D11"
"1-H14"
"PortfolioReturn(C7:C8,H13:H14)"
"(C8-C7)/(K6*D8^2)"
"SQRT(PortfolioVariance(H13:H14,C15:D16))"
"C11*D7^2"
"D11*D7*D8"
"Prob1OptimalRiskyWeight(C8,C7,D8,K6)"
"D12*D8^2"
"K24-0.5*K20*K25^2"
"(D22^2-D29)/(D21^2+D22^2-2*D29)"
"PortfolioReturn(C21:C22,H24:H25)"
"1-H24"
"SQRT(PortfolioVariance(H24:H25,C29:D30))"
"K29-0.5*K20*K30^2"
"H24+(C21-C22)/($K$20*(D21^2+D22^2-2*D29))"
"PortfolioReturn(C21:C22,H29:H30)"
"SQRT(PortfolioVariance(H29:H30,C29:D30))"
"Prob2OptimalRiskyWeight1(C21,C22,0,D21,D22,D25,K20)"
"C37-$C$36"
"K41-0.5*K45*K42^2"
"(E37*D38^2-E38*E47)/(E37*D38^2+E38*D37^2-(E37+E38)*E47)"
"PortfolioReturn(C37:C38,H41:H42)"
"SQRT(PortfolioVariance(H41:H42,D47:E48))"
"E41"
"Prob2OptimalRiskyWeight1(C37,C38,C36,D37,D38,E42,0)"
"C41*D36^2"
"D41*D36*D37"
"E41*D36*D38"
"K52-0.5*K45*K53^2"
"D42*D37^2"
"E42*D37*D38"
"E43*D38^2"
"1-H50"
"(K41-C36)/(K45*K42^2)"
"Prob1OptimalRiskyWeight(K41,C36,K42,K45)"
"H48"
"TRANSPOSE(Prob3OptimalWeightsVec(C37,C38,C36,D37,D38,E42,K45))"
"PortfolioReturn(C36:C38,H52:H54)"
"$H$50*H43"
"SQRT(PortfolioVariance(H52:H54,C46:E48))"
"$H$50*H42"
"E12"
"C12"
"B13*$C$6+B14*$C$7"
"SQRT((B13*$E$6)^2+(B14*$E$7)^2+2*B13*B14*$C$9)"
"C12-0.5*$G$5*E12^2"
"1-B14"
"(C7-C6)/(G5*E7^2)"
"Prob1OptimalRiskyWeight(C7,C6,E7,G5)"
"E18"
"C18"
"B23"
"C8*E6*E7"
"B13*$C$6+B14*$C$7"
"SQRT((B13*$E$6)^2+(B14*$E$7)^2+2*B13*B14*$C$9)"
"C12-0.5*$G$5*E12^2"
"1-B13"
"E12"
"C12"
"(E7^2-C9)/(E6^2+E7^2-2*C9)"
"B18+(C6-C7)/(G5*(E6^2+E7^2-2*C9))"
"C8-C7"
"C9-C7"
"C10*E8*E9"
"B18*$C$8+B19*$C$9"
"SQRT((B18*$E$8)^2+(B19*$E$9)^2+2*B18*B19*$C$11)"
"C16-0.5*$G$5*E16^2"
"E16"
"C16"
"1-B18"
"C22-C7"
"(D8*E9^2-D9*C11)/(D8*E9^2+D9*E8^2-(D8+D9)*C11)"
"B32*C7+(1-B32)*C22"
"SQRT((B32*E7)^2+((1-B32)*E22)^2+2*B32*(1-B32)*C27)"
"E31"
"C31"
"B24*(1-B32)"
"B25*(1-B32)"
"B38*C7+(1-B38)*C22"
"SQRT((B38*E7)^2+((1-B38)*E22)^2+2*B38*(1-B38)*C27)"
"1-D22/(G5*E22^2)"
"B24*(1-B38)"
"B25*(1-B38)"
"K17"
"M17"
"K33"
"L33"
"M33"
"$I$6+$I$7*C6"
"B6-E6"
"INTERCEPT(B6:B65,C6:C65)"
"LINEST(B6:B65,C6:C65,TRUE,TRUE)"
"ZNplotmat(B6:B65)"
"SLOPE(B6:B65,C6:C65)"
"RSQ(B6:B65,C6:C65)"
"STEYX(B6:B65,C6:C65)"
"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),1,2)"
"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),2,2)"
"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),1,1)"
"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),2,1)"
"I9"
"I9*SQRT(12)"
"PortfolioSpecificRisk(B6:B65,C6:C65,12)"
"SQRT(SUMSQ(F6:F65)/(COUNT(F6:F65)-2))*SQRT(12)"
"I14"
"K35*K29+(1-K35)*O29"
"O35^2"
"PortfolioAdjustedBeta(B6:B65,C6:C65,K30)"
"K30^2"
"K32/(K32+K33)"
"I15"
"SQRT(K35*K33)"
"PortfolioAdjustedBetaStdError(B6:B65,C6:C65,K30)"
"CorrMatrix(C13:J72)"
"PortfolioAlpha(C13:C72,$B13:$B72)"
"PortfolioAlphaStdError(C13:C72,$B13:$B72)"
"PortfolioBeta(C13:C72,$B13:$B72)"
"AVERAGE(C13:C72)"
"PortfolioBetaStdError(C13:C72,$B13:$B72)"
"STDEV(B13:B72)*SQRT(12)"
"VARP(C13:C72)"
"PortfolioSpecificRisk(C13:C72,$B13:$B72,12)"
"EXP(W8+0.5*W10)-1"
"VCVMatrix(C13:J72)"
"-NORMSINV(1-W17)"
"W6*$W$19*SQRT(W10*$W$15)"
"VaRAssetNormRel(W6,W10,$W$15,$W$17)"
"W21-W6*W12*$W$15"
"VaRAssetNormAbs(W6,W12,W10,$W$15,$W$17)"
"SQRT(MMULT(MMULT(W21:AD21,M5:T12),TRANSPOSE(W21:AD21)))"
"VaRPortfolio(W21:AD21,M5:T12)"
"PortfolioBeta(C13:C72,$B$13:$B$72)"
"SQRT(MMULT(MMULT(W24:AD24,M5:T12),TRANSPOSE(W24:AD24)))"
"PortfolioSpecificRisk(C13:C72,$B$13:$B$72,1)"
"VaRPortfolio(W24:AD24,M5:T12)"
"VAR(B13:B72)"
"$M$36*HLOOKUP($L41,$M$32:$T$34,2,FALSE)*HLOOKUP(M$40,$M$32:$T$34,2,FALSE)+IF($L41=M$40,HLOOKUP($L41,$M$32:$T$34,3,FALSE)^2,0)"
"VCVSingleIndexMatrix(C13:J72,B13:B72)"
"M19-M55"
"AVERAGE(B26:B95)"
"2*LN(B6)-0.5*LN(B7)"
"SUMSQ(B26:B95)/COUNT(B26:B95)"
"-2*LN(B6)+LN(B7)"
"B6-1"
"EXP(E6+0.5*E7)-1"
"NORMSINV(K8)"
"B6*(B7/B6^2)^(0.5*((1/K7)-1))-1"
"EXP(E6+0.5*E7/K7)-1"
"K6*EXP(E6*K7+K11*SQRT(E7*K7))"
"ISForecastWealth(K6,B26:B95,K7,K8)"
"(B6^2)/SQRT(B7)-1"
"EXP(E6)-1"
"EXP(E6+K11*SQRT(E7/K7))-1"
"ISForecastReturn(B26:B95,K7,K8)"
"E26*B26"
"ISForecastWealth($E$96,$B$26:$B$95,$D97-$D$96,H$25)"
"AVERAGE(C20:C79)"
"PortfolioSharpeRatio(M20:M79)"
"PortfolioTreynorRatio(M20:M79,$M20:$M79)"
"STDEV(C20:C79)"
"C6/C8"
"D6/D8"
"PortfolioAlpha(M20:M79,$M20:$M79)"
"SQRT(C8^2-(C13*D8)^2)"
"PortfolioAppraisalRatio(N20:N79,$M20:$M79)"
"C6/C13"
"D6/D13"
"INTERCEPT(C20:C79,$D$20:$D$79)"
"C11"
"D11"
"SLOPE(C20:C79,$D$20:$D$79)"
"C11/C9"
"CORREL(C20:C79,D20:D79)"
"E4*$H$4"
"B12/(E12^2)"
"G12/$G$17"
"SUMPRODUCT(B12:B15,$I$12:$I$15)"
"SQRT(SUMSQ(E12*I12,E13*I13,E14*I14,E15*I15))"
"SUM(G12:G15)"
"M32"
"M28"
"B17"
"E24-B4"
"Prob2OptimalRiskyWeight1(B24,E24,B4,B29,E29,B31,B7)"
"B4+B26*B5+B23"
"B4+E26*B5"
"1-I23"
"D17"
"I29+I30*B5"
"M29+M30*B5"
"E17"
"B4+I27"
"B4+M27"
"SQRT((B26*B6)^2+B28^2)"
"E26*B6"
"I23*B23"
"M23*B23"
"I23*B26+I24*E26"
"M23*B26+M24*E26"
"B26*B6/B29"
"I23*B28"
"M23*B28"
"SQRT((I30*B6)^2+I31^2)"
"SQRT((M30*B6)^2+M31^2)"
"E23/E29"
"I27/I32"
"1-B41"
"Prob1OptimalRiskyWeight(I28,B4,I32,B7)"
"B40"
"I45-B4"
"M45-B4"
"I12*$I$23*$B$41"
"B40*B4+B41*(B4+I27)"
"M40*B4+M41*(B4+I27)"
"B41*I29"
"M41*I29"
"B41*I30"
"M41*I30"
"B41*I31"
"M41*I31"
"I24*B41"
"B41*I32"
"M41*I32"
"P23"
"P40"
"Q40"
"AVERAGE(M21:M80)"
"M6*10000"
"VAR(M21:M80)"
"SQRT(M6)"
"VAR(B21:B80)"
"1-(M6/L9)"
"1-SUM(D16:J16)"
"SUMPRODUCT($C$16:$J$16,C21:J21)"
"B21-L21"
"J6+J5-1"
"M23*10000"
"VAR(INDEX($M$38:$M$97,J6,1):INDEX($M$38:$M$97,J7,1))"
"SQRT(M23)"
"VAR(INDEX($B$38:$B$97,J6,1):INDEX($B$38:$B$97,J7,1))"
"1-(M23/L26)"
"1-SUM(D33:J33)"
"SUMPRODUCT($C$33:$J$33,C38:J38)"
"B38-L38"
"M6*10000"
"VAR(M21:M80)"
"CorrMatrix(P21:W80)"
"COUNT(P21:P80)"
"SQRT(M6)"
"SUM(AB12:AI12)"
"VAR(B21:B80)"
"1-(M6/L9)"
"IF(AB11>0,1,0)"
"1-SUM(E14:J14)"
"$AD$5/(AB14*SQRT($AD$6-$AD$7-1))"
"AB11/AB16"
"INDEX($P$21:$W$80,A21,$B$9)"
"StyleSubMatrix(P21:W80,B9)"
"SUMPRODUCT($D$14:$J$14,D21:J21)"
"B21-L21"
"1/SQRT(C4)"
"IF($A9<K$8,OFFSET(K9,0,-1)-$C$5,OFFSET(K9,1,-1)+$C$5)"
"(2*C22-$C$4)/SQRT($C$4)"
"COMBIN($C$4,C22)"
"G22*$C$6^$C$4"
"SUMPRODUCT(E22:E31,I22:I31)"
"SQRT(SUMPRODUCT(I22:I31,(E22:E31)^2)-I33^2)"
"D12/D15"
"LN(D4)+(D6-D8-0.5*D13^2)*D12"
"2*LN(K9)-0.5*LN(K10)"
"EXP(D6*G6)"
"D13^2*D12"
"LN(K10)-2*LN(K9)"
"EXP((D6-D8-0.5*D13^2)*G6+D13*SQRT(G6))"
"EXP(J6+0.5*J7)"
"SUMPRODUCT(K35:K44,K$21:K$30)"
"EXP((D6-D8-0.5*D13^2)*G6-D13*SQRT(G6))"
"EXP(2*J6+2*J7)"
"SUMPRODUCT(K35:K44,(K$21:K$30)^2)"
"0.5"
"D11-D10"
"1-G11"
"EXP(-D6*D12)*SUMPRODUCT(K35:K44,K49:K58)"
"IF(D16=1,""Call"",""Put"")"
"BSOptionValue(D16,D4,D5,D6,D8,D12,D13)"
"IF($A21<C$20,$G$10*OFFSET(C21,0,-1),IF($A21=C$20,$G$9*OFFSET(C21,1,-1),""""))"
"BinTree(0,D4,D6,D8,D12,D13,D15)"
"$D$4"
"IF($A35<=B$34,COMBIN(B$34,$A35)*$G$11^$A35*$G$12^(B$34-$A35),"""")"
"COMBIN($D$15,A35)*$G$11^$D$15"
"BinTreeProbs(0,D6,D8,D12,D13,D15)"
"MAX($D$16*(K21-$D$5),0)"
"D12/D15"
"LN(D4)+(D6-D8-0.5*D13^2)*D12"
"2*LN(K9)-0.5*LN(K10)"
"EXP(D6*G6)"
"D13^2*D12"
"LN(K10)-2*LN(K9)"
"EXP((D6-D8)*G6)"
"EXP(D13*SQRT(G6))"
"EXP(J6+0.5*J7)"
"SUMPRODUCT(K$35:K$44,K$21:K$30)"
"1/G9"
"EXP(2*J6+2*J7)"
"SUMPRODUCT(K$35:K$44,(K$21:K$30)^2)"
"(G8-G10)/(G9-G10)"
"D11-D10"
"1-G11"
"EXP(-D6*D12)*SUMPRODUCT(K35:K44,K49:K58)"
"IF(D16=1,""Call"",""Put"")"
"BSOptionValue(D16,D4,D5,D6,D8,D12,D13)"
"IF($A21<C$20,$G$10*OFFSET(C21,0,-1),IF($A21=C$20,$G$9*OFFSET(C21,1,-1),""""))"
"BinTree(1,D4,D6,D8,D12,D13,D15)"
"$D$4"
"IF($A35<=B$34,COMBIN(B$34,$A35)*$G$11^$A35*$G$12^(B$34-$A35),"""")"
"BinTreeProbs(1,D6,D8,D12,D13,D15)"
"MAX($D$16*(K21-$D$5),0)"
"B12/B15"
"EXP(B6*E6)"
"EXP((B6-B8)*E6)"
"EXP(B13*SQRT(E6))"
"1/E9"
"(E8-E10)/(E9-E10)"
"B11-B10"
"(E9/E8)*E11"
"MAX(0,1+INT(LN(B5/(B4*E10^B15))/LN(E9/E10)))"
"BSDOne(B4,B5,B6,B8,B12,B13)"
"1-BINOMDIST(E14-1,B15,E12,TRUE)"
"NORMSDIST(H15)"
"IF(E14<=B15,B4*EXP(-B8*B12)*E16-B5*EXP(-B6*B12)*E18,0)"
"BSDTwo(B4,B5,B6,B8,B12,B13)"
"BinEuroOptionValue(1,1,B4,B5,B6,B8,B12,B13,B15)"
"1-BINOMDIST(E14-1,B15,E11,TRUE)"
"BSOptionValue(1,B4,B5,B6,B8,B12,B13)"
"D12/D15"
"EXP(D6*G4)"
"EXP((D6-D8)*G4)"
"LN(D4)+(D6-D8-0.5*D13^2)*D12"
"2*LN(K9)-0.5*LN(K10)"
"BSDOne(D4,D5,D6,D8,D12,D13)"
"D13^2*D12"
"LN(K10)-2*LN(K9)"
"BSDTwo(D4,D5,D6,D8,D12,D13)"
"PPNormInv(G8,D15)"
"EXP(J6+0.5*J7)"
"SUMPRODUCT(K$35:K$44,K$21:K$30)"
"1-G9"
"EXP(2*J6+2*J7)"
"SUMPRODUCT(K$35:K$44,(K$21:K$30)^2)"
"PPNormInv(G7,D15)"
"D11-D10"
"G6*G11/G9"
"(D15+1)/2"
"G6*(1-G11)/(1-G9)"
"1-BINOMDIST(K12-1,D15,G11,TRUE)"
"NORMSDIST(G7)"
"EXP(-D6*D12)*SUMPRODUCT(K35:K44,K49:K58)"
"1-BINOMDIST(K12-1,D15,G9,TRUE)"
"NORMSDIST(G8)"
"IF(D16=1,""Call"",""Put"")"
"BSOptionValue(D16,D4,D5,D6,D8,D12,D13)"
"IF($A21<C$20,$G$13*OFFSET(C21,0,-1),IF($A21=C$20,$G$12*OFFSET(C21,1,-1),""""))"
"$D$4"
"IF($A35<=B$34,COMBIN(B$34,$A35)*$G$9^$A35*$G$10^(B$34-$A35),"""")"
"MAX($D$16*(K21-$D$5),0)"
"BSOptionValue(B15,B4,B5,B6,B8,B12,B13)"
"BinOptionValue(1,B15,1,B4,B5,B6,B8,B12,B13,E5)"
"BinOptionValue(2,B15,1,B4,B5,B6,B8,B12,B13,E5)"
"BSOptionValue($B$15,$B$4,$B$5,$B$6,$B$8,$B$12,$B$13)"
"BinOptionValue(1,$B$15,1,$B$4,$B$5,$B$6,$B$8,$B$12,$B$13,E10)"
"BinOptionValue(2,$B$15,1,$B$4,$B$5,$B$6,$B$8,$B$12,$B$13,E10)"
"B11-B10"
"IF(B15=1,""Call"",""Put"")"
"D12/D15"
"EXP(D6*G6)"
"EXP((D6-D8)*G6)"
"EXP(D13*SQRT(G6))"
"1/G9"
"(G8-G10)/(G9-G10)"
"D11-D10"
"1-G11"
"EXP(-D6*D12)*SUMPRODUCT(K35:K44,K49:K58)"
"BSOptionValue(D16,D4,D5,D6,D8,D12,D13)"
"IF(D16=1,""Call"",""Put"")"
"B86"
"IF($A21<C$20,$G$10*OFFSET(C21,0,-1),IF($A21=C$20,$G$9*OFFSET(C21,1,-1),""""))"
"$D$4"
"IF($A35<=B$34,COMBIN(B$34,$A35)*$G$11^$A35*$G$12^(B$34-$A35),"""")"
"BinTreeProbs(1,D6,D8,D12,D13,D15)"
"IF($A49<=B$48,MAX($D$16*(B21-$D$5),0),"""")"
"IF($A63<=B$62,($G$11*C62+$G$12*C63)/$G$7,"""")"
"K49"
"IF($A77<=B$76,MAX(($G$11*C76+$G$12*C77)/$G$7,B49),"""")"
"K49"
"B4*B16*E11-B5*B15*E16"
"B4*B16*(E11-1)-B5*B15*(E16-1)"
"BSOptionValue(E7,B4,B5,B6,B8,B11,B12)"
"BSOptionValue(H7,B4,B5,B6,B8,B11,B12)"
"(LN(B4/B5)+B14*B11)/(B12*SQRT(B11))"
"BSDOne(B4,B5,B6,B8,B11,B12)"
"B10-B9"
"NORMSDIST(E10)"
"B6-B8+0.5*B12^2"
"EXP(-B6*B11)"
"E10-B12*SQRT(B11)"
"BSDTwo(B4,B5,B6,B8,B11,B12)"
"EXP(-B8*B11)"
"LN(B4)+(B6-B8-0.5*B12^2)*B11"
"(B24+B25-LN(B5))/SQRT(B25)"
"(B12^2)*B11"
"E24-SQRT(B25)"
"EXP(B24+0.5*B25)"
"EXP(B24+0.5*B25)"
"EXP(2*B24+2*B25)"
"EXP(-$B$6*$B$11)*E7*($E$26*NORMSDIST(E7*$E$24)-$B$5*NORMSDIST(E7*$E$25))"
"B28-B27^2"
"LNOptionValue0(E7,$B$24,$B$25,$B$5,$B$6,$B$11)"
"B4*EXP((B6-B8)*B11)"
"(LN(E4/B5)+0.5*(B12^2)*B11)/(B12*SQRT(B11))"
"E5-B12*SQRT(B11)"
"B10-B9"
"BSOptionValue(E9,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"EXP(-B6*B11)*(E4*NORMSDIST(E5)-B5*NORMSDIST(E6))"
"(B5*(1-NORMSDIST(E6))-E4*(1-NORMSDIST(E5)))*EXP(-B6*B11)"
"BlackOptionValue(E9,$E$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"BlackOptionValue(E5,$B$4,$B$5,$B$6,$B$6,$B$11,$B$12)"
"BSOptionValue(E5,$B$4,$B$5,$B$6,$B$6,$B$11,$B$12)"
"BlackFuturesOptionValue(E5,$B$4,$B$5,$B$6,$B$11,$B$12)"
"B10-B9"
"(LN(B4/B5)+B14*B11)/(B12*SQRT(B11))"
"NORMSDIST(E4)"
"NORMDIST(E4,0,1,FALSE)"
"EXP(B6)-1"
"E4-B12*SQRT(B11)"
"IF(G8=1,""Call"",""Put"")"
"B10-B9"
"B4*B16*E5-B5*B15*E8"
"BSOptionValue(G8,B4,B5,B6,B8,B11,B12)"
"B16*E5"
"BSOptionDelta($G$8,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"B6-B8+0.5*B12^2"
"(B16*E6)/(B4*B12*SQRT(B11))"
"BSOptionGamma($G$8,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"EXP(-B6*B11)"
"B5*B11*B15*E8"
"BSOptionRho($G$8,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"EXP(-B8*B11)"
"B6*E11-(B6-B8)*B4*E13-0.5*(B12^2)*(B4^2)*E14"
"BSOptionTheta($G$8,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"B4*B16*SQRT(B11)*E6"
"BSOptionVega($G$8,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12)"
"-E21*E13"
"E21*(E13*B4-E11)"
"E21*E11"
"E21*BSOptionValue(1,H21,B5,B6,B8,B11-1/52,B12)"
"E22*B4"
"E22*H21"
"E23"
"E27+SIGN(E27)*ABS(E27)*B7/52"
"SUM(E25:E27)"
"H21"
"-E35*E13-E37*B42"
"-E35*E14/B43"
"-(E35*E11+E36*B4+E37*B40)"
"BSOptionValue(1,B4,B37,B6,B8,B38,B12)"
"E35*E11"
"E35*BSOptionValue(1,H35,B5,B6,B8,B11-1/52,B12)"
"BSOptionDelta(1,$B$4,$B$37,$B$6,$B$8,$B$38,$B$12)"
"E36*B4"
"E36*H35"
"BSOptionGamma(1,$B$4,$B$37,$B$6,$B$8,$B$38,$B$12)"
"E37*B40"
"E37*BSOptionValue(1,H35,B37,B6,B8,B38-1/52,B12)"
"BSOptionRho(1,$B$4,$B$37,$B$6,$B$8,$B$38,$B$12)"
"E38"
"E44+SIGN(E44)*ABS(E44)*B7/365"
"BSOptionTheta(1,$B$4,$B$37,$B$6,$B$8,$B$38,$B$12)"
"BSOptionVega(1,$B$4,$B$37,$B$6,$B$8,$B$38,$B$12)"
"SUM(E41:E44)"
"H29"
"H46"
"IF(E4=1,""call"",""put"")"
"BSOptionValue(E4,B4,B5,B6,B8,B11,B12)"
"B18*AVERAGE(H22:H57)"
"B18*STDEV(H22:H57)/SQRT(B14)"
"B10-B9"
"(B6-B8-0.5*B12^2)*B11"
"B12*SQRT(B11)"
"B18*SUMPRODUCT(J22:J57,H22:H57)"
"EXP(-B6*B11)"
"RAND()"
"NORMSINV(B22)"
"$B$4*EXP($B$16+C22*$B$17)"
"MAX($E$4*(E22-$B$5),0)"
"1/$B$14"
"IF(E4=1,""call"",""put"")"
"BSOptionValue(E4,B4,B5,B6,B8,B11,B12)"
"B18*AVERAGE(H22:H57)"
"B18*STDEV(H22:H57)/SQRT(B14)"
"B10-B9"
"(B6-B8-0.5*B12^2)*B11"
"B12*SQRT(B11)"
"EXP(-B6*B11)"
"RAND()"
"NORMSINV(B22)"
"$B$4*EXP($B$16+C22*$B$17)"
"$B$4*EXP($B$16-C22*$B$17)"
"MAX($E$4*(D22-$B$5),0)"
"0.5*(F22+G22)"
"IF(E4=1,""call"",""put"")"
"BSOptionValue(E4,B4,B5,B6,B8,B11,B12)"
"B18*AVERAGE(H22:H57)"
"B18*STDEV(H22:H57)/SQRT(B14)"
"B10-B9"
"(B6-B8-0.5*B12^2)*B11"
"B12*SQRT(B11)"
"EXP(-B6*B11)"
"FaureBase2(A22)"
"MoroNormSInv(B22)"
"$B$4*EXP($B$16+C22*$B$17)"
"MAX($E$4*(E22-$B$5),0)"
"$B$15"
"MCOptionValue(1,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12,E6)"
"QMCOptionValue(1,$B$4,$B$5,$B$6,$B$8,$B$11,$B$12,E6)"
"B10-B9"
"BSOptionValue(1,B4,B5,B6,B8,B11,B12)"
"IF(H4=1,""call"",""put"")"
"D11/M14"
"BSOptionValue(H4,D4,D5,D6,D8,D11,D12)"
"EXP(D6*M6)"
"EXP((D6-D8)*M6)"
"EXP(-D6*D11)*SUM(H21:H56)"
"EXP(-D6*D11)*SUMPRODUCT(F21:F56,E21:E56)"
"EXP(D12*SQRT(M6))"
"NIOptionValue(H4,D4,D5,D6,D8,D11,D12,H12,H15)"
"1/M9"
"(M8-M10)/(M9-M10)"
"1-M11"
"-H12"
"(D6-D8-0.5*D12^2)*D11"
"EXP(-D6*D11)*SUM(S21:S56)"
"EXP(-D6*D11)*SUMPRODUCT(Q21:Q56,P21:P56)"
"D12*SQRT(D11)"
"(H12-H13)/H15"
"$H$13+(A21+0.5)*$H$17"
"$D$4*EXP($D$15+$D$17*B21)"
"MAX(C21-$D$5,0)"
"$H$17*NORMDIST(B21,0,1,FALSE)"
"E21*F21"
"(LN(N21/$D$4)-$D$15)/$D$17"
"$D$4*$M$10^($M$14-L21)*$M$9^(L21)"
"MAX($H$4*(N21-$D$5),0)"
"COMBIN($M$14,L21)*$M$11^L21*$M$12^($M$14-L21)"
"LN(B4)+(B6-B8-0.5*B12^2)*B11"
"EXP(E4+0.5*E5)"
"(B12^2)*B11"
"EXP(2*E4+2*E5)"
"E8+SQRT(E5)"
"(2*H5-H4^2)/(H5-H4^2)"
"(E4-LN(B5))/SQRT(E5)"
"(H5-H4^2)/(H4*H5)"
"NORMSDIST(B14*E7)"
"IF(B14=1,GAMMADIST(1/B5,H7-1,H8,TRUE),1-GAMMADIST(1/B5,H7-1,H8,TRUE))"
"B10-B9"
"NORMSDIST(B14*E8)"
"IF(B14=1,GAMMADIST(1/B5,H7,H8,TRUE),1-GAMMADIST(1/B5,H7,H8,TRUE))"
"EXP(-B6*B11)*B14*(EXP(E4+0.5*E5)*E10-B5*E11)"
"EXP(-B6*B11)*B14*(H4*H10-B5*H11)"
"LNOptionValue0(B14,E4,E5,B5,B6,B11)"
"RGOptionValue(B14,H4,H5,B5,B6,B11)"
"IF(B14=1,""call"",""put"")"
"BSOptionValue(B14,B4,B5,B6,B8,B11,B12)"
"LNOptionValue(B14,H4,H5,B5,B6,B11)"
"E14"
"H14"
"F20/E20"
"SQRT(2*PI()/B11)*H10/(H6+H7)"
"B4*EXP(-B8*B11)"
"B5*EXP(-B6*B11)"
"B17-B14*0.5*(H6-H7)"
"(H8^2)-((H6-H7)^2)/PI()"
"H8+SQRT(H9)"
"B10-B9"
"SQRT(2*ABS(LN(B4/B5)+(B6-B8)*B11)/B11)"
"BSOptionValue(B14,B4,B5,B6,B8,B11,B12)"
"BSOptionISDGoalSeekNR(B14,B4,B5,B6,B8,B11,B17)"
"H17"
"H4"
"H13"
"(LN($B$4/$B$5)+($B$6-$B$8+0.5*D22^2)*$B$11)/(D22*SQRT($B$11))"
"NORMSDIST(D24)"
"(LN($B$4/$B$5)+($B$6-$B$8-0.5*D22^2)*$B$11)/(D22*SQRT($B$11))"
"$H$6*D25-$H$7*D28"
"PDFmoment(1,$H$14:$H$30,$B$14:$B$30)"
"PDFmoment(1,$H$14:$H$30,$J$14:$J$30)"
"J14"
"H14"
"PDFnonneg(F14:F32)"
"PDFmoment(2,$H$14:$H$30,$B$14:$B$30)"
"PDFmoment(2,$H$14:$H$30,$J$14:$J$30)"
"PDFmoment(3,$H$14:$H$30,$B$14:$B$30)"
"PDFmoment(3,$H$14:$H$30,$J$14:$J$30)"
"PDFmodes(F14:F32)"
"PDFmoment(4,$H$14:$H$30,$B$14:$B$30)"
"PDFmoment(4,$H$14:$H$30,$J$14:$J$30)"
"SUM(F14:F30)"
"(A14-($B$4-A14))/SQRT($B$4)"
"COMBIN($B$4,A14)*(0.5^$B$4)"
"1+$B$6*(B14^3-3*B14)/6+($B$7-3)*(B14^4-6*B14^2+3)/24+($B$6^2)*(B14^6-15*B14^4+45*B14^2-15)/72"
"E14*D14"
"F14/$F$10"
"(B14-$H$4)/SQRT($H$5)"
"B14"
"EXP(-D37*D41)*SUM(J49:J65)"
"EdgeworthEuroOptionValue(1,D35,D36,D37,D38,D41,D42,B6,B7,B4)"
"BSOptionValue(1,D35,D36,D37,D38,D41,D42)"
"D40-D39"
"D37-D38-0.5*D42^2"
"D37-D38-LN(SUM(B49:B65))/D41"
"H14*EXP($D$42*SQRT($D$41)*J14)"
"J14"
"$D$35*EXP($D$45*$D$41+D49*$D$42*SQRT($D$41))"
"MAX(E49-$D$36,0)"
"H14"
"F49*H49"
"BSOptionValue(J4,D4,D5,D6,D8,D11,D12)"
"EdgeworthEuroOptionValue(J4,D4,D5,D6,D8,D11,D12,D14,D15,J6)"
"D10-D9"
"BSOptionISDGoalSeekNR(J4,D4,D5,D6,D8,D11,J10)"
"BSOptionValue(J4,D4,D5,D6,D8,D11,J12)"
"D5*EXP(-(D6-D8)*D11)"
"$B$22*EXP(D24*$D$12*SQRT($D$11))"
"BSOptionValue($J$4,$D$4,E24,$D$6,$D$8,$D$11,$D$12)"
"EdgeworthEuroOptionValue($J$4,$D$4,E24,$D$6,$D$8,$D$11,$D$12,$D$14,$D$15,$J$6)"
"$D$12"
"BSOptionISDGoalSeekNR($J$4,$D$4,E24,$D$6,$D$8,$D$11,G24)"
"B22*EXP(B24*D12*SQRT(D11))"
"BSOptionValue(J4,D4,B26,D6,D8,D11,D12)"
"EdgeworthEuroOptionValue(J4,D4,B26,D6,D8,D11,D12,D14,D15,J6)"
"BSOptionISDGoalSeekNR(J4,D4,B26,D6,D8,D11,B30)"
"BSOptionValue(J4,D4,B26,D6,D8,D11,B32)"
"TRANSPOSE(MAvec(B11:B34,D3))"
"TRANSPOSE(ESvec(B11:B34,F5,F3))"
"TRANSPOSE(Holtvec(I11:I34,I6,I7,I3,I4))"
"TRANSPOSE(Wintervec(I11:I34,I6,I7,L4:L15,I3,I4,I5))"
"TRANSPOSE(Wintervec(O11:O34,O6,O7,R4:R15,O3,O4,O5))"
"$F$5"
"(1-$F$3)^(A$66-A42)"
"$I$6"
"$I$7"
"$F$3*(1-$F$3)^(A$66-A43)"
"$I$3*G43+(1-$I$3)*(H42+I42)"
"$I$4*(H43-H42)+(1-$I$4)*I42"
"H42+I42"
"SUMPRODUCT(E42:E66,D42:D66)"
"ACFk($D$34:$D$133,A7)"
"PACFk($D$34:$D$133,A7)"
"ACFk($G$34:$G$133,A7)"
"PACFk($G$34:$G$133,A7)"
"ACFk($N$34:$N$133,A7)"
"PACFk($N$34:$N$133,A7)"
"TRANSPOSE(ARpvec(D34:D133,D23))"
"ARMAcnst0(G34:G133,G23,G24)"
"TRANSPOSE(MAqvec0(G34:G133,G24))"
"TRANSPOSE(ARMApqvec0(N34:N133,N23,N24))"
"ARMArss(D34:D133,D23,D24,D26,D27,0)"
"ARMArss(G34:G133,G23,G24,G26,0,G27:G28)"
"SUMSQ(I34:I133)"
"ARMArss(N34:N133,N23,N24,N26,N27,N28)"
"G34-($I$26+$I$27*I33+$I$28*I32)"
"N35-($P$26+$P$27*N34+$P$28*P34)"
"CubicSplineValuey(E2,B8:B27,C8:C27)"
"CubicBSplineValuei(I2,I3,H9:I18)"
"TRANSPOSE(CubicSplinezvec(B8:B27,C8:C27))"
"CubicSplinevvec(B8:B27,C8:C27)"
"CubicSplineValuey(B31,$B$8:$B$27,$C$8:$C$27)"
"CubicSplineTmat(B8:B27)"
"MMULT(F29:W29,MINVERSE(F31:W48))"
"B8"
"C8"
"Eigenvaluesevec(B3:I10,B26)"
"EigenvectorsEmat(B3:I10,B26)"
"IF(AND(A5>=0,A5<10000),A5*0.08,IF(AND(A5>=10000,A5<20000),A5*0.105,A5*0.12))"
"Commission(A13)"
"Commission1(A14,$D$5:$E$7)"
"D4*D16*G9-D5*D15*G12"
"D4*D16*(G9-1)-D5*D15*(G12-1)"
"BSCallValue(D4,D5,D6,D8,D12,D13)"
"BSOptValue(-1,D4,D5,D6,D8,D12,D13)"
"(LN(D4/D5)+(D6-D8+0.5*D13^2)*D12)/(D13*SQRT(D12))"
"NORMSDIST(G8)"
"G8-D13*SQRT(D12)"
"D11-D10"
"EXP(-D6*D12)"
"EXP(-D8*D12)"
"B5-$D$10"
"A5*B5"
"A5*C5^2"
"SUM(D5:D9)"
"SUM(E5:E9)"
"SQRT(E11)"
"ExpVal(B5:B9,A5:A9)"
"WVariance(B5:B9,A5:A9)"
"StdDev(B5:B9,A5:A9)"
"ExpVal(B5:B8,A5:A9)"
"1/3"
"SUMPRODUCT(C5:C7,E5:E7)"
"SQRT(G17)"
"SUM(E5:E7)"
"C11"
"C12"
"C10*VLOOKUP(C$14,lookup,3,FALSE)*VLOOKUP( $B15,lookup,3,FALSE)"
"MMULT(TRANSPOSE(E5:E7),MMULT(C15:E17,E5:E7))"
"COUNT($A$9:$A$128)"
"AVERAGE($A$9:$A$128)"
"VAR($A$9:$A$128)"
"DecilesMat(A9:A128)"
"ZNplotmat(dvec)"
"TRANSPOSE(C3:C5)"
"ArrayDemo1(C7:E9,C11:E13)"
"ArrayDemo2a(C3:C5,C7:E9)"
"ArrayDemo2b(C3:C5,C7:E9)"
"ArrayDemo3(C3:C5)"
"ArrayDemo3(G3:I3)"
"ArrayDemo4(C7:E9)"
"ArrayDemo5(C7:E9)"
"D12/D15"
"EXP(D6*G6)"
"EXP((D6-D8)*G6)"
"EXP(D13*SQRT(G6))"
"1/G9"
"(G8-G10)/(G9-G10)"
"D11-D10"
"1-G11"
"B58"
"BinOptVal(D16,1,D4,D5,D6,D8,D12,D13,D15)"
"BinOptVal(D16,2,D4,D5,D6,D8,D12,D13,D15)"
"IF(D16=1,""Call"",""Put"")"
"BSOptValue(D16,D4,D5,D6,D8,D12,D13)"
"IF($A21<C$20,$G$10*OFFSET(C21,0,-1),IF($A21=C$20,$G$9*OFFSET(C21,1,-1),""""))"
"$D$4"
"MAX($D$16*(K21-$D$5),0)"
"IF($A49<=B$48,($G$11*C48+$G$12*C49)/$G$7,"""")"
"K35"
"COMBIN($D$15,A49)*$G$11^A49*$G$12^($D$15-A49)"
"M49*K49"
"SUM(M49:M58)"
"SUM(N49:N58)*EXP(-D6*D12)"
"B6"
"B7+C6"
"60"
"SUM(B6:B11)"
"B6+NPV($C$17,B7:B11)"
"IRR(B6:B11,$C$17)"
"PayBack(cflow1)"
"PayBack(cflow2)"
"NetPV(cflow1,C17)"
"FACT(B6)"
"AVERAGE(D10:D71)"
"STDEV(D10:D71)"
"FREQUENCY(E10:E71,G5:G14)"
"H5/$H$17"
"I5"
"MAX(D10:D71)"
"I6+K5"
"MIN(D10:D71)"
"D3"
"LN(1+D10)"
"SUM(H5:H15)"
"QUARTILE(LnReturns,G21)"
"0.25*G21"
"1-SUM(I11:I12)"
"D10"
"E10"
"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)"
"SUMPRODUCT($C$5:$C$7,I10:I12)"
"SQRT(MMULT(MMULT(TRANSPOSE($I$10:$I$12),$C$15:$E$17),$I$10:$I$12))"
"SQRT(MMULT(MMULT(TRANSPOSE($C$22:$C$24),$C$15:$E$17),$C$22:$C$24))"
"-3/6032"
"IF($AE2=""IRP"",""X"",IF($AF2=""IRP"",""X"",IF($AG2=""IRP"",""X"",IF($AH2=""IRP"",""X"",IF($AI2=""IRP"",""X"",IF($AJ2=""IRP"",""X"",IF($AK2=""IRP"",""X"",IF($AL2=""IRP"",""X"",""""))))))))"
"IF(AO31=""IRP"",""X"",IF(AP31=""IRP"",""X"",IF(AQ31=""IRP"",""X"",IF(AR31=""IRP"",""X"",IF(AS31=""IRP"",""X"",IF(AT31=""IRP"",""X"",IF(AU31=""IRP"",""X"",IF(AV31=""IRP"",""X"",""""))))))))"
"IF($AE87=""IRP"",""X"",IF($AF87=""IRP"",""X"",IF($AG87=""IRP"",""X"",IF($AH87=""IRP"",""X"",IF($AI87=""IRP"",""X"",IF($AJ87=""IRP"",""X"",IF($AM87=""IRP"",""X"",IF($AL87=""IRP"",""X"",""""))))))))"
"SUM(H46:H120)"
"SUM(C2:C179)"
"SUM(C3:C40)"
"SUM(C3:C42)"
"SUM(C35:G35)"
"SUM(C35:C40)"
"SUM(C43:C47)"
"D53*E53"
"bchmk2!L24"
"IF(N8>=65,""You may be an 'Energy Star', check www.epa.gov/building/label"","""")"
"IF(bchmk2!Q7=1,"""",""Warning: Input data problem suspected: check values, units, etc."")"
"+(H14+I14)/B14"
"+(H14+I14)/B14"
"IF(bchmk2!Q$7=1,bchmk2!N$19,""required data missing"")"
"IF(bchmk2!Q$7=1,bchmk2!N$19,""required data missing"")"
"+bchmk2!D22"
"IF(($K$16-L20>0),(($K$16-L20)/$K$16),""NA"")"
"IF(($K$16-L20)>0,($B$14*($K$16-L20)),""NA"")"
"+(B11>999)*(D11>300)*(G11>=0)*(I11>=0)*(J11>399)"
"'CO-SchoolTool'!B14"
"'CO-SchoolTool'!C14"
"IF('CO-SchoolTool'!F14=""y"",1,0)"
"IF('CO-SchoolTool'!G14=""y"",1,0)"
"+'CO-SchoolTool'!H14"
"100*'CO-SchoolTool'!H14/'CO-SchoolTool'!C14"
"IF(I5=6,""not used"","""")"
"IF(I5=9,""not used"","""")"
"+'CO-SchoolTool'!C14*10.3"
"+'CO-SchoolTool'!D14*100"
"+R15/(R15+S15)"
"R15/'CO-SchoolTool'!B14"
"S15/'CO-SchoolTool'!B14"
"+'CO-SchoolTool'!N8"
"+'CO-SchoolTool'!K16"
"+'CO-SchoolTool'!K16"
"+(O100+O101)/2"
"100*'CO-SchoolTool'!H14/R15"
"+(O104+O105)/2"
"+(E$17-D20)/E$17"
"+'CO-SchoolTool'!$B$14*($E$17-D20)"
"+(O102+O103)/2"
"100*('CO-SchoolTool'!H14+'CO-SchoolTool'!I14)/(R15+S15)"
"+(O100+O101)/2"
"+(O98+O99)/2"
"+(O96+O97)/2"
"+(L19>=O109)*5+(L19<O109)*(L19>=O108)*10+(L19<O108)*(L19>=O107)*15+(L19<O107)*(L19>=O106)*20+(L19<O106)*(L19>=O105)*25+(L19<O105)*(L19>=O104)*30+(L19<O104)*(L19>=O103)*35+(L19<O103)*(L19>=O102)*40+(L19<O102)*(L19>=O101)*45+(L19<O101)*(L19>=O100)*50+(L19<O100)*(L19>=O99)*55+(L19<O99)*(L19>=O98)*60+(L19<O98)*(L19>=O97)*65+(L19<O97)*(L19>=O96)*70+(L19<O96)*(L19>=O95)*75+(L19<O95)*(L19>=O94)*80+(L19<O94)*(L19>=O93)*85+(L19<O93)*(L19>=O92)*90+(L19<O92)*95"
"+G11"
"+I11"
"+N56 + N57 * C67 +N58 * D67 + N59 * F67 + N60 * G67 + N61 * H67 + N62 * I67"
"+B57 + 2*C57*C$67   +         2*D57*D$67  +          2*F57*F$67  +          2*G57*G$67  +            2*H57*H$67  +            2*I57*I$67"
"+             C58*C$67*C$67 +  2*D58*C$67*D$67 +  2*F58*C$67*F$67 +   2*G58*C$67*G$67   +  2*H58*C$67*H$67   +  2*I58*C$67*I$67"
"+D59*D$67*D$67 +  2*F59*D$67*F$67  +  2*G59*D$67*G$67   +  2*H59*D$67*H$67   +  2*I59*D$67*I$67"
"+F60*F$67*F$67 +  2*G60*F$67*G$67 +  2*H60*F$67*H$67 +  2*I60*F$67*I$67"
"+G61*G$67*G$67 +  2*H61*G$67*H$67 +  2*I61*G$67*I$67"
"+                                                                                                                                      H62*H$67*H$67 +  2*I62*H$67*I$67"
"+                                                                                                                                                                     I63*I$67*I$67"
"+SUM(A81:A87)"
"+SQRT($N$64+$A$88)"
"+B91*C91"
"+$M$70+D91"
"+(F91)"
"100-2.5"
"+R21"
"+G91*$L$91/100"
"+H91"
"100-7.5"
"100-12.5"
"100-17.5"
"100-22.5"
"100-27.5"
"+(O96+O97)/2"
"100-32.5"
"100-37.5"
"100-42.5"
"+'CO-SchoolTool'!$K$16"
"100-47.5"
"100-52.5"
"100-57.5"
"100-62.5"
"100-67.5"
"100-72.5"
"100-77.5"
"100-82.5"
"100-87.5"
"100-92.5"
"100-97.5"
"+'A CollaborativeProcesses'!B6"
"CONCATENATE(A$6,A7,C7)"
"LOOKUP(E7,CriteriaLookupTable!A2:B127)"
"+'A CollaborativeProcesses'!B8"
"+'A CollaborativeProcesses'!B10"
"+C7+C8+C9"
"AVERAGE(C7,C8,C9)"
"VLOOKUP(C11,CriteriaLookupTable!A$129:B$134,2)"
"+B.IntPlanFcstProcesses!B6"
"CONCATENATE(A$12,A13,C13)"
"+B.IntPlanFcstProcesses!B8"
"+B.IntPlanFcstProcesses!B10"
"+B.IntPlanFcstProcesses!B12"
"AVERAGE(C13,C14,C15)"
"+'C Replenishment'!B6"
"CONCATENATE(A$19,A20,C20)"
"+'C Replenishment'!B6"
"+'C Replenishment'!B10"
"+'C Replenishment'!B12"
"+'C Replenishment'!B14"
"+'C Replenishment'!B16"
"+'C Replenishment'!B18"
"SUM(C20:C27)"
"AVERAGE(C20,C21,C22,C23,C24,C25,C26,C27)"
"+'D SupplyChainMgt'!B6"
"CONCATENATE(A$30,A31,C31)"
"+'D SupplyChainMgt'!B8"
"+'D SupplyChainMgt'!B10"
"+'D SupplyChainMgt'!B12"
"+'D SupplyChainMgt'!B14"
"+'D SupplyChainMgt'!B16"
"SUM(C31:C36)"
"AVERAGE(C31,C32,C33,C34,C35,C36)"
"+C37+C28+C17+C10"
"+C39/21"
"'Total Scorecard'!$C$2"
"'Total Scorecard'!$C$3"
"'Total Scorecard'!$C$4"
"'Total Scorecard'!$C$2"
"'Total Scorecard'!$C$3"
"'Total Scorecard'!$C$4"
"'Total Scorecard'!$C$2"
"'Total Scorecard'!$C$3"
"'Total Scorecard'!$C$4"
"'Total Scorecard'!$C$2"
"'Total Scorecard'!$C$3"
"'Total Scorecard'!$C$4"
"'Total Scorecard'!C$2"
"'Total Scorecard'!C$3"
"'Total Scorecard'!C$4"
"'Total Scorecard'!E7"
"'Total Scorecard'!D7"
"'Total Scorecard'!E13"
"'Total Scorecard'!D13"
"'Total Scorecard'!E20"
"'Total Scorecard'!D20"
"'Total Scorecard'!E31"
"'Total Scorecard'!D31"
"SUM(E4:E67)"
"SUM(E73:E86)"
"SUM(E91:E125)"
"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))"
"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")"
"SUM(G6:G10)"
"IF(SUM(F16:F22)<>100%,""ERROR"",""100%"")"
"SUM(G16:G22)"
"SUM(F28+F29+F30+F31+F32+F33+F34+F35+F36+F37+F38)"
"SUM(G28:G38)"
"IF(C44=""yes"",(1*F44),IF(C44=""no"",(0*F44),IF(C44=""small extent"",(0.33*F44),IF(C44=""large extent"",(0.67*F44),""""))))"
"SUM(F44+F58+F81+F83)"
"SUM(G44:G83)"
"IF(OR(H10=""error"",H27=""error"",H43=""error"",H66=""error"",H78=""error"",H55=""error"",H90=""error"",H101=""error"",H111=""error""),""error"",(2*H10+H27+H43+H66+H78+H55+H90+H101+H111)/10)"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))"
"IF(OR(H11=""error"",H16=""error"",H20=""error""),""error"",(H11+H16)*H20/10)"
"IF(OR(G12=""error"",G13=""error"",G14=""error"",G15=""error""),""error"",IF(G12=0,0,IF(G12=1,SUM(G13:G15)*5/6)))"
"IF(F12=""y"",1,IF(F12=""n"",0,""error""))"
"IF(F14=""y"",2,IF(F14=""n"",0,""error""))"
"IF(F15=""y"",3,IF(F15=""n"",0,""error""))"
"IF(OR(G17=""error"",G18=""error"",G19=""error""),""error"",SUM(G17:G19))"
"IF(OR(G21=""error"",G22=""error"",G23=""error"",G24=""error"",G25=""error""),""error"",SUM(G21:G25)/5)"
"IF(F21="""",""error"",(IF(F21<10,1,IF(F21<20,2,IF(F21<30,3,IF(F21<50,4,IF(F21<=100,5,""error"")))))))"
"IF(F29=""n"",0,IF(OR(H28=""error"",H34=""error""),""error"",(H28*H34)/5))"
"IF(OR(G31=""error"",G32=""error"",G33=""error""),""error"",(G31*G32*G33)/4)"
"IF(F29=""n"",0,IF(AND(F29=""y"",F30=""y"",F31=""n""),2,IF(AND(F29=""y"",F30=""n"",F31=""y""),3,IF(AND(F29=""y"",F30=""y"",F31=""y""),5,""error""))))"
"IF(F32=""y"",2,IF(F32=""n"",1,""error""))"
"IF(F29=""n"",0,IF(OR(G35=""error"",G36=""error"",G37=""error"",G38=""error"",G39=""error"",G40=""error"",G41=""error""),""error"",5*SUM(G35:G41)/31))"
"IF(F37="""",""error"",(IF(F37<0,""error"",(IF(F37<10,5,IF(F37<20,4,IF(F37<30,3,IF(F37<50,2,IF(F37<=100,1,""error"")))))))))"
"IF(F39=""y"",3,IF(OR(F39=""n"",F39=""""),0,""error""))"
"IF(F41="""",""error"",IF(AND(F41>0,F41<25),MIN(F41,5),""error""))"
"IF(F45=""n"",0,IF(OR(H44=""error"",H49=""error""),""error"",(H44*H49)/5))"
"IF(OR(F45=""n"",F45=""""),0,IF(AND(F46=""y"",F47=""n"",F48=""n""),1,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""n""),2,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""n"",F48=""y""),3,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""y""),5,""error"")))))"
"IF(OR(F45=""n"",F45=""""),0,IF(OR(G50=""error"",G51=""error"",G52=""error"",G53=""error"",G49),""error"",SUM(G50:G53)/4))"
"IF(OR(F57=""n"",F57=""""),0,IF(OR(G62=""error"",G63=""error"",G64=""error""),""error"",(G62+G63+G64)/3))"
"IF(OR(F29=""n"",F68=""n""),0,IF(OR(H67=""error"",H73=""error""),""error"",IF(F29=""n"",0,(H67*H73)/5)))"
"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G68=""error"",G69=""error"",G70=""error"",G71=""error"",G72=""error""),""error"",(G68*G69*G70*G71*G72/1.0125)))"
"IF(F69=""y"",1.5,IF(F69=""n"",1,""error""))"
"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G74=""error"",G75=""error"",G76=""error""),""error"",(G74+G75+G76)/3))"
"IF(F74="""",""error"",IF(F74<20,1,IF(F74<40,2,IF(F74<60,3,IF(F74<80,4,IF(F74<=100,5,""error""))))))"
"IF(OR(F45=""n"",F80=""n""),0,IF(OR(H79=""error"",H85=""error""),""error"",(H79*H85)/5))"
"IF(OR(F45=""n"",F80=""n""),0,IF(G86=""error"",""error"",(G86+G87+G88)/3))"
"IF(OR(F57=""n"",F92=""n""),0,IF(OR(H91=""error"",H96=""error""),""error"",(H91*H96)/5))"
"IF(OR(F57=""n"",F92=""n""),0,IF(OR(G92=""error"",G93=""error"",G94=""error"",G95=""error""),""error"",(G92*G93*G94*G95*5/6)))"
"IF(OR(F57=""n"",F92=""n""),0,IF(G97=""error"",""error"",(G97+G98+G99)/3))"
"IF(OR(F103=""n"",F103=""""),0,IF(OR(H102=""error"",H106=""error""),""error"",(H102*H106)/5))"
"IF(OR(F103=""n"",F103=""""),0,IF(AND(F104=""y"",F105=""n""),3,IF(AND(OR(F104=""n"",F104=""y""),F105=""y""),5,""error"")))"
"IF(OR(F103=""n"",F103=""""),0,IF(OR(G107=""error"",G108=""error"",G109=""error""),""error"",SUM(G107:G109)/3))"
"IF(OR(F113=""n"",F113=""""),0,IF(H112=""error"",""error"",(H112*H116)/5))"
"IF(OR(F113=""n"",F113=""""),0,IF(OR(G117=""error"",G118=""error"",G119=""error"",G120=""error"",G121=""error""),""error"",SUM(G117:G121)/5))"
"SUM(M43:S43)"
"(M45*$M$43/100)+(N45*$N$43/100)+(O45*$O$43/100)+(P45*$P$43/100)+(Q45*$Q$43/100)+(R45*$R$43/100) +(S45*$S$43/100)"
"(M49*$M$44/100)+(N49*$N$44/100)+(O49*$O$44/100)+(P49*$P$44/100)+(Q49*$Q$44/100)+(R49*$R$44/100) +(S49*$S$44/100)"
"SUM(D6:H6)"
"I6+O6"
"SUM(D6:D131)"
"+I132+O132"
"SUM(D134:D164)"
"SUM(D167:D239)"
"SUM(D242:D308)"
"SUM(D311:D370)"
"SUM(D373:D379)"
"SUM(D382:D383)"
"+I386"
"SUM(D389:D391)"
"SUM(D392,D387,D384,D380,D371,D309,D240,D165,D132)"
"SUM(R6:R392)"
"SUM(D6:H6)"
"SUM(O6,I6)"
"SUM(D6:D131)"
"+I132+O132"
"SUM(D134:D162)"
"SUM(D165:D241)"
"SUM(D244:D307)"
"SUM(D376:D383)"
"SUM(D386:D387)"
"I390+O390"
"+I390"
"SUM(D393:D395)"
"SUM(D396,D391,D388,D384,D374,D308,D242,D163,D132)"
"SUM(R6:R396)"
"B50"
"CONCATENATE(""M-"",C85)"
"CONCATENATE(""M-"",C12)"
"CONCATENATE(""M-"",C57)"
"CONCATENATE(""M-"",C135)"
"CONCATENATE(""M-"",C16)"
"CONCATENATE(""M-"",C13)"
"SUM(E13/1.22)"
"SUM(F13*0.94)"
"SUM(F16*0.9)"
"SUM(F22*0.8)"
"SUM(C4:C12)"
"2404310/1000"
"2003286/1000"
"2997988/1000"
"3000000/1000"
"2999998/1000"
"2867270/1000"
"2999644/1000"
"1959013/1000"
"1618084/1000"
"SUM(C14:C23)"
"SUM(C25:C30)"
"C3+C13+C24"
"COUNTIF(E4:E30,""T"")"
"COUNTIF(E4:E30,""T"")"
"COUNTIF(E4:E30,""FC"")"
"COUNTIF(E4:E30,""FC"")"
"COUNTIF(E4:E30,""H"")"
"COUNTIF(E4:E30,""H"")"
"COUNTIF(E4:E30,""R"")"
"COUNTIF(E4:E30,""R"")"
"COUNTIF(E4:E30,""O"")"
"COUNTIF(E4:E30,""O"")"
"SUM(B38:B42)"
"SUM(B38:B42)"
"+SUM(F5:F14)"
"+SUM(F19:F56)"
"+SUM(F61:F77)"
"SUM(F82:F108)"
"SUM(F113:F120)"
"SUM(F125:F131)"
"+F133+F122+F110+F79+F58+F16"
"+SUM(F5:F10)"
"+SUM(F16:F53)"
"+SUM(F57:F67)"
"+F12+F55+F69+F78"
"-5618"
"-1242.53"
"-26809"
"-26809"
"-5618"
"-1242.53"
"SUM(F4:F448)"
"-6831"
"-7710"
"-6000"
"-6831"
"-7710"
"-6000"
"SUM(F4:F519)"
"+E3+4000"
"+E3+8000"
"+E3+2000"
"ROUND(E3*0.827,0)"
"E11+4000"
"E11+8000"
"E11+2000"
"D19*5500"
"E19"
"D20*4500"
"D22*5000"
"D99*4300"
"D100*2800"
"ROUND(E155*0.83,0)"
"($B$11*A16)/($B$12+A16)"
"($C$11*A16)/($C$12+A16)"
"1/A16"
"C5*$C$12"
"INT(RAND()*35 + 1)"
"-140*B2+5000"
"RAND()"
"NORMINV(D2,0,144)"
"C2+E2"
"book_price*books_sold*rights"
"Cost_per_book*books_sold"
"publish_cost+salary"
"revenue-total_cost"
"IF(profit>0,""Write the book!"",""Do the internship"")"
"IF(approx_books_sold<0,""Book Price too high!"","""")"
"approx_demand_price*approx_demand_slope+approx_demand_intercept"
"approx_books_sold*approx_demand_price*rights"
"Cost_per_book*approx_books_sold"
"approx_publish_cost+salary"
"approx_revenue-approx_total_cost"
"IF(profit>0,""Write the book!"",""Do the internship"")"
"IF(approx_books_sold<0,""Book Price too high!"","""")"
"approx_demand_price*approx_demand_slope+approx_demand_intercept"
"VLOOKUP(approx_books_sold,Publication_Costs!B5:D10,3)"
"approx_books_sold*approx_demand_price*rights"
"pubcost_per_book*approx_books_sold"
"approx_publish_cost+salary"
"approx_revenue-approx_total_cost"
"IF(profit>0,""Write the book!"",""Do the internship"")"
"INT(RAND()*35 + 1)"
"-140*B2+5000"
"RAND()"
"NORMINV(D2,0,144)"
"C2+E2"
"SLOPE(I2:I31,H2:H31)"
"INTERCEPT(I2:I31,H2:H31)"
"'Cost vs. Demand'!L6"
"'Cost vs. Demand'!L5"
"IF(dm_books_sold<0,""Book Price too high!"","""")"
"book_price*demand_slope+demand_intercept"
"VLOOKUP(dm_books_sold,Publication_Costs!B5:D10,3)"
"dm_books_sold*book_price*rights"
"pubcost_per_book*dm_books_sold"
"publish_cost+salary"
"revenue-total_cost"
"IF(profit>0,""Write the book!"",""Do the internship"")"
"SUM(K7:K36)"
"B24+1"
"11288.45+12557.01+10569.33+11018.95+5911.65+5111.8"
"104943.6+40056.4+24712.14+3213.97+6443.96+35374.35+1482.42"
"8912+4576"
"11500+3114"
"76977-3114"
"16000+72499"
"14153.51+1229.63+617+31350.06+29655.11+11051.04"
"64992-34600"
"57500+2100"
"153427.95+47041.49+76113.68+63400.57+47950.2+61575.32+66971.59+8384.71"
"650965+24035"
"200000-24035"
"477.79+1006.68+172.71+3420.55+1902.12+4199.45+4140.27"
"55227+59870-5722+17302+12500"
"125000+29795+27545-16"
"48226.69+19701.59+19767.3+18610.75+20054.31"
"31692+15169"
"28750*3"
"255+1530.92"
"366.48+310.68+219+164.7+498"
"5319.43+4799.78"
"SUM(C5:C88)"
"220184.62+180000"
"56530.9+139334.47+75969.15"
"49419+40000"
"18879.48+20000"
"350153.65+117023.9"
"218043+240000"
"SUM(C93:C98)"
"+C89+D89"
"+E89"
"+C100+C99"
"+E99+E89"
"SUM(B6:B16)"
"$C9/2"
"+P12-C16-C17"
"+J17+J29+J31"
"+C5-C9-C12-C15-C21"
"+L6-$L9-$L11-$L12-$L15-$L21-$L27-($L30/2)"
"+P13-3.125-K15"
"+K6-$L9-$L11-$L12-$L15-$L21-$L27-($L30/2)"
"+P14+3.125-K15"
"+$P$13-$P$11"
"+P15-3.125"
"+$P$14-$P$11"
"+P16+3.125"
"+P$15-3.125+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)"
"+Q$15+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)"
"+P$15-3.125+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)"
"+Q$15+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)"
"+$P$13-$P$11-$K$13-$K$16-$K$19-$K$20-$K$28-($K$30/2)"
"+$P$13-$P$11-$K$13-$K$16-$K$19-$K$20-$K$28-($K$30/2)-3.125"
"+Q21+5.4-0.4"
"+$P$14-$P$11-$K$13-$K16-$K$19-$K$20-$K$28-($K$30/2)"
"+$P$14-$P$11-$K$13-$K16-$K$19-$K$20-$K$28-($K$30/2)+3.125"
"+P10-C13-C19"
"14.8-3.125"
"SUM(B9:B24)"
"+P24-P11-2"
"$C27"
"SUM(B27:B34)"
"+$C36/2"
"+$C37"
"SUM(C36:C37)"
"+B25+B35"
"+B39-B38"
"+B5-B40"
"+J6-J40"
"+K6-K40+3.125"
"+L6-L40-3.125"
"(L6/61)"
"(L11/6)"
"(L13/73)"
"(L29/55)"
"AVERAGE(G6:G33)"
"SUM(L6:L33)/1640"
"(O6/61)"
"(O11/6)"
"(O13/73)"
"(O29/55)"
"AVERAGE(G6:G33)"
"SUM(O6:O33)/1762"
"(M6/8784)"
"AVERAGE(M6:M8)"
"(SUM(M6:M8)/26352)"
"G6*1.15*1000"
"J6*1.15*1000"
"(P6/8784)"
"(P14/8400)"
"AVERAGE(G6:G16)"
"G6*2632"
"K6*2632"
"(J6/8784)"
"(J11/4272)"
"(J13/8400)"
"(J14/6960)"
"AVERAGE(G6:G15)"
"(SUM(J6:J14)/70536)"
"L6/225"
"L7/235"
"L8/145"
"L9/319"
"L10/366"
"L11/285"
"L12/307"
"L14/321"
"L15/234"
"L16/239"
"L19/83"
"L21/294"
"L22/311"
"L23/290"
"L26/286"
"L27/365"
"L29/230"
"AVERAGE(K6:K29)"
"L39/5400"
"L40/5642"
"L41/3480"
"L42/7656"
"L43/8784"
"L44/6840"
"L45/7368"
"L47/7704"
"L48/5616"
"L49/5736"
"L52/1992"
"L55/7464"
"L56/6960"
"L58/7056"
"L59/6864"
"L62/5520"
"SUM(L39:L62)/163586"
"M7/61"
"M9/366"
"M21/5"
"M23/56"
"AVERAGE(G7:G26)"
"SUM(M7:M26)/2684"
"M5/166"
"M6/121"
"M8/366"
"M11/18"
"M17/4"
"M24/165"
"AVERAGE(G5:G26)"
"AVERAGE(N6:N26)"
"AVERAGE(G5:P5)"
"AVERAGE(G5:G13)"
"SUM(M11:Q11)"
"(M46*$M$45/100)+(N46*$N$45/100)+(O46*$O$45/100)+(P46*$P$45/100) +(Q46*$Q$45/100)"
"(M13*ACTIVE!$M$11/100)+(N13*ACTIVE!$N$11/100)+(O13*ACTIVE!$O$11/100)+(P13*ACTIVE!$P$11/100) +(Q13*ACTIVE!$Q$11/100)"
"TIME(10,30,0)"
"G5+TIME(0,F5,0)"
"G7+TIME(0,F7,0)"
"TIME(8,0,0)"
"G5+TIME(0,F5,0)"
"TIME(10,30,0)"
"TIME(13,0,0)"
"TIME(8,0,0)"
"G6+TIME(0,F6,0)"
"TIME(16,0,0)"
"TIME(8,0,0)"
"G5+TIME(0,F5,0)"
"TIME(10,30,0)"
"TIME(13,0,0)"
"TIME(15,30,0)"
"(G6/61)"
"(G13/73)"
"(G24/1)"
"(G30/18)"
"AVERAGE(B6:B33)"
"SUM(G6:G33)/1605"
"MAX(C6:F33)"
"COUNTA(A6:A33)"
"SUM(B6,D6,F6,H6)"
"(J6/61)"
"(J13/73)"
"(J24/1)"
"(J30/18)"
"AVERAGE(B6:B33)"
"SUM(J6:J33)/1605"
"COUNTA(A5:A32)"
"(H6/8760)"
"AVERAGE(H6:H8)"
"(SUM(H6:H8)/(COUNT(H6:H8)*8760))"
"MAX(B6:C8)"
"COUNTA(A6:A8)"
"B6*1.15*1000"
"(K6/8760)"
"(K16/2088)"
"AVERAGE(B6:B16)"
"SUM(K6:K16)/89688"
"MAX(C6:D16)"
"COUNTA(A6:A16)"
"B6*2632"
"(E6/8760)"
"(E11/5112)"
"(E14/2064)"
"AVERAGE(B6:B15)"
"(SUM(E6:E15)/68496)"
"MAX(C6:C13)"
"COUNTA(A6:A14)"
"B6*1887"
"G6/239"
"G7/236"
"G8/365"
"G9/235"
"G12/233"
"G14/295"
"G15/237"
"G16/251"
"G21/302"
"G23/305"
"G24/87"
"G25/318"
"G26/309"
"G27/254"
"G28/224"
"AVERAGE(F6:F28)"
"MAX(B6:E28)"
"COUNTA(A6:A28)"
"G6/5712"
"G7/5640"
"G8/8760"
"G9/5616"
"G12/5563"
"G14/7080"
"G15/5664"
"G16/6000"
"G21/7248"
"G23/7320"
"G24/2088"
"G25/7632"
"G26/7416"
"G27/6072"
"G28/5352"
"AVERAGE(F6:F28)"
"SUM(G6:G28)/160147"
"MAX(B6:E28)"
"COUNTA(A6:A28)"
"I7/61"
"I9/365"
"I12/1"
"AVERAGE(B7:B25)"
"SUM(I7:I25)/2559"
"MAX(C7:F25)"
"COUNTA(A7:A25)"
"I7/365"
"I8/121"
"I17/48"
"AVERAGE(B7:B28)"
"AVERAGE(J8:J28)"
"MAX(C7:F28)"
"COUNTA(A7:A28)"
"AVERAGE(B5:K5)"
"AVERAGE(B7:J7)"
"AVERAGE(B5:B14)"
"AVERAGE(B5:K14)"
"COUNT(K5:K14)"
"SUM(C11:C28)"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"' High School Courses'!$A$1"
"' High School Courses'!$G$1"
"SUM(G12:G186)"
"SUM(G194)"
"SUM(G200:G219)"
"SUM(G224:G241)"
"SUM(G254:G267)"
"SUM(G272:G277)"
"SUM(G282:G288)"
"SUM(G295:G305)"
"SUM(G310:G335)"
"SUM(G339:G388)"
"SUM(G393:G394)"
"SUM(L4+K4)"
"SUM(H3:H16)"
"SUM(I4:I16)"
"SUM(H19:H22)"
"SUM(H25:H26)"
"SUM(H29:H33)"
"SUM(H42:H44)"
"SUM(H57:H77)"
"SUM(H80:H91)"
"SUM(H126:H135)"
"SUM(H176:H200)"
"TEXT(A2+1,""0."")"
"+A28+1"
"SUM(L5:L24)"
"SUM(F5:F1000)"
"A5"
"B13*$A$3*(1-B13/$A$4)+norm(0,$A$6*B13*B13)"
"B14/B13"
"(B14-B13)/B13"
"B13+C13"
"SLOPE(F13:F37,B13:B37)"
"INTERCEPT(F13:F37,B13:B37)"
"H46"
"-H46/H45"
"SUM(E3:E6)"
"SUM(E8:E26)"
"SUM(E30:E32)"
"SUM(E58:E71)"
"E7+E27+E29+E33+E53+E57+E72"
"SUM(E3:E7)"
"SUM(E9:E16)"
"E8+E17+E26+E28"
"SUM(A3:A19)"
"SUM(A23:A58)"
"SUM(A63:A87)"
"SUM(A88+A59+A20)"
"SUM(F11)"
"170000-45633"
"SUM(F16:F31)"
"11288.45+12557.01+10569.33+11018.95+5911.65+5111.8"
"104943.6+40056.4+24712.14+3213.97+6443.96+35374.35+1482.42"
"SUM(F38:F43)"
"SUM(F47)"
"16000+72499"
"14153.51+1229.63+617+31350.06+29655.11+11051.04"
"SUM(F49:F51)"
"100000-34600"
"64992-34600"
"SUM(F56)"
"57500+2100"
"SUM(F61:F63)"
"361096-261342"
"153427.95+47041.49+76113.68+63400.57+47950.2+61575.32+66971.59+8384.71"
"650965+24035"
"200000-24035"
"SUM(F72:F79)"
"477.79+1006.68+172.71+3420.55+1902.12+4199.45+4140.27"
"SUM(F83:F86)"
"55227+59870-5722+17302+12500"
"SUM(F92:F93)"
"125000+29795+27545-16"
"SUM(F96)"
"48226.69+19701.59+19767.3+18610.75+20054.31"
"SUM(F103:F111)"
"31692+15169"
"28750*3"
"SUM(F113:F122)"
"5319.43+4799.78"
"255+1530.92"
"366.48+310.68+219+164.7+498"
"SUM(B6:B122)"
"SUM(G6+G12+G33+G44+G48+G52+G58+G64+G69+G80+G87+G94+G99+G102+G112)"
"220184.62+180000"
"129925*12/11"
"49419+40000"
"21238*1.09090909090909"
"75716.32+50000"
"58426*1.09090909090909"
"18879.48+20000"
"10054*1.09090909090909"
"355752+770+370000"
"285541*1.09090909090909"
"218043+240000"
"158866*1.09090909090909"
"SUM(B126:B131)"
"SUM(G126:G132)"
"+B123+C123"
"+D123"
"(B133+C123)/B137"
"+B135+B133"
"+C133+D123"
"+C137/B137"
"+G133+G135+SUM(F7:F122)"
"+G137-G139"
"+B5+2"
"+B6+5"
"CONCATENATE(A5,"" "",B5,"" ("",C5,"")"")"
"B12+2"
"B12+7"
"+B15+2"
"'Year 2'!N6"
"'Year 2'!A9"
"'Year 2'!X13"
"+'Year 2'!P13"
"'Year 2'!X6"
"'Year 2'!A9"
"'Year Two'!B7"
"+'Year Two'!B8"
"'Year Two'!B10"
"+'Year Two'!M6"
"'Year Two'!G7"
"'Year Two'!M9"
"'Year Two'!A20"
"+'Year Two'!A42"
"'Year Two'!M6"
"'Year Two'!K9"
"'Year Two'!A10"
"+'Year Two'!L14"
"'Year Two'!R10"
"+'Year Two'!R13"
"IF(SUM(G4,K4,O4,S4,W4,AA4,AE4,AI4)>0,AVERAGE(G4,K4,O4,S4,W4,AA4,AE4,AI4), "" "")"
"TODAY()"
"TODAY()"
"TODAY()"
"TODAY()"
"RANK(D2,D2:D16)"
"PRODUCT(E2,0.5)"
"RANK(I2,I2:I15)"
"SUM(F2,H2,J2)"
"RANK(K2,K2:K13,1)"
"RANK(D3,D2:D16)"
"RANK(I3,I2:I15)"
"RANK(K3,K2:K13,1)"
"RANK(D4,D2:D16)"
"RANK(I4,I2:I15)"
"RANK(K4,K2:K13,1)"
"RANK(D2,D2:D30)"
"PRODUCT(E2,0.5)"
"SUM(F2,H2,J2)"
"RANK(K2,K2:K5,1)"
"RANK(D3,D2:D30)"
"RANK(K3,K2:K5,1)"
"RANK(D4,D2:D30)"
"RANK(K4,K2:K5,1)"
"RANK(D5,D2:D30)"
"RANK(K5,K2:K5,1)"
"RANK(D2,D2:D30)"
"PRODUCT(E2,0.5)"
"SUM(F2,H2,J2)"
"RANK(K2,K2:K8,1)"
"RANK(D3,D2:D30)"
"RANK(K3,K2:K8,1)"
"RANK(C2,C2:C25)"
"PRODUCT(D2,0.5)"
"SUM(E2,G2,I2)"
"RANK(J2,J2:J2,1)"
"RANK(C3,C2:C25)"
"RANK(J3,J2:J6,1)"
"SUM(D11:D15)"
"SUM(D19:D28)"
"E16+E29"
"+E36/$E$62"
"SUM(K37:R37)"
"69500*0.6811"
"69500*0.01"
"69500*0.0109"
"69500*0.2194"
"#REF!*0.0547"
"#REF!*0.0109"
"#REF!*0.0065"
"#REF!*0.713"
"#REF!*0.2297"
"#REF!*0.0573"
"($D$21-23000)*0.713"
"($D$21-23000)*0.2297"
"($D$21-23000)*0.0573"
"#REF!"
"SUM(F36:F44)"
"N45/N44"
"(O45/100)*#REF!"
"SUM(S44:S44)"
"SUM(N45:N45)"
"N51/N49"
"SUM(N50:N51)"
"P52-#REF!"
"5.73*0.1828"
"SUM(F47:F59)"
"SUM(E36:E57)"
"+F60+F45"
"SUM(C67:C71)"
"SUM(D84:D95)"
"SUM(E99:E109)"
"+A64+1"
"COUNTA(E5:E225)"
"'(1) Dielectric Constants'!B26"
"'(1) Dielectric Constants'!B21"
"'(1) Dielectric Constants'!B8"
"D14"
"C9"
"C10"
"($D$14/100*$D$22/100*($D$12)^0.5+(1-$D$14/100)*$D$22/100*($D$11)^0.5+(1-$D$22/100)*B23/100*($D$9)^0.5+(1-$D$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$E$22/100*($D$12)^0.5+(1-$D$14/100)*$E$22/100*($D$11)^0.5+(1-$E$22/100)*B23/100*($D$9)^0.5+(1-$E$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$F$22/100*($D$12)^0.5+(1-$D$14/100)*$F$22/100*($D$11)^0.5+(1-$F$22/100)*B23/100*($D$9)^0.5+(1-$F$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$G$22/100*($D$12)^0.5+(1-$D$14/100)*$G$22/100*($D$11)^0.5+(1-$G$22/100)*B23/100*($D$9)^0.5+(1-$G$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$H$22/100*($D$12)^0.5+(1-$D$14/100)*$H$22/100*($D$11)^0.5+(1-$H$22/100)*B23/100*($D$9)^0.5+(1-$H$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$I$22/100*($D$12)^0.5+(1-$D$14/100)*$I$22/100*($D$11)^0.5+(1-$I$22/100)*B23/100*($D$9)^0.5+(1-$I$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$J$22/100*($D$12)^0.5+(1-$D$14/100)*$J$22/100*($D$11)^0.5+(1-$J$22/100)*B23/100*($D$9)^0.5+(1-$J$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$K$22/100*($D$12)^0.5+(1-$D$14/100)*$K$22/100*($D$11)^0.5+(1-$K$22/100)*B23/100*($D$9)^0.5+(1-$K$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$L$22/100*($D$12)^0.5+(1-$D$14/100)*$L$22/100*($D$11)^0.5+(1-$L$22/100)*B23/100*($D$9)^0.5+(1-$L$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$M$22/100*($D$12)^0.5+(1-$D$14/100)*$M$22/100*($D$11)^0.5+(1-$M$22/100)*B23/100*($D$9)^0.5+(1-$M$22/100)*C23/100*($D$10)^0.5)^2"
"($D$14/100*$N$22/100*($D$12)^0.5+(1-$D$14/100)*$N$22/100*($D$11)^0.5+(1-$N$22/100)*B23/100*($D$9)^0.5+(1-$N$22/100)*C23/100*($D$10)^0.5)^2"
"D15"
"B22"
"($D$15/100*$D$22/100*($D$12)^0.5+(1-$D$15/100)*$D$22/100*($D$11)^0.5+(1-$D$22/100)*B50/100*($D$9)^0.5+(1-$D$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$E$22/100*($D$12)^0.5+(1-$D$15/100)*$E$22/100*($D$11)^0.5+(1-$E$22/100)*B50/100*($D$9)^0.5+(1-$E$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$F$22/100*($D$12)^0.5+(1-$D$15/100)*$F$22/100*($D$11)^0.5+(1-$F$22/100)*B50/100*($D$9)^0.5+(1-$F$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$G$22/100*($D$12)^0.5+(1-$D$15/100)*$G$22/100*($D$11)^0.5+(1-$G$22/100)*B50/100*($D$9)^0.5+(1-$G$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$H$22/100*($D$12)^0.5+(1-$D$15/100)*$H$22/100*($D$11)^0.5+(1-$H$22/100)*B50/100*($D$9)^0.5+(1-$H$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$I$22/100*($D$12)^0.5+(1-$D$15/100)*$I$22/100*($D$11)^0.5+(1-$I$22/100)*B50/100*($D$9)^0.5+(1-$I$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$J$22/100*($D$12)^0.5+(1-$D$15/100)*$J$22/100*($D$11)^0.5+(1-$J$22/100)*B50/100*($D$9)^0.5+(1-$J$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$K$22/100*($D$12)^0.5+(1-$D$15/100)*$K$22/100*($D$11)^0.5+(1-$K$22/100)*B50/100*($D$9)^0.5+(1-$K$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$L$22/100*($D$12)^0.5+(1-$D$15/100)*$L$22/100*($D$11)^0.5+(1-$L$22/100)*B50/100*($D$9)^0.5+(1-$L$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$M$22/100*($D$12)^0.5+(1-$D$15/100)*$M$22/100*($D$11)^0.5+(1-$M$22/100)*B50/100*($D$9)^0.5+(1-$M$22/100)*C50/100*($D$10)^0.5)^2"
"($D$15/100*$N$22/100*($D$12)^0.5+(1-$D$15/100)*$N$22/100*($D$11)^0.5+(1-$N$22/100)*B50/100*($D$9)^0.5+(1-$N$22/100)*C50/100*($D$10)^0.5)^2"
"D17"
"($D$16/100*$D$22/100*($D$12)^0.5+(1-$D$16/100)*$D$22/100*($D$11)^0.5+(1-$D$22/100)*B77/100*($D$9)^0.5+(1-$D$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$E$22/100*($D$12)^0.5+(1-$D$16/100)*$E$22/100*($D$11)^0.5+(1-$E$22/100)*B77/100*($D$9)^0.5+(1-$E$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$F$22/100*($D$12)^0.5+(1-$D$16/100)*$F$22/100*($D$11)^0.5+(1-$F$22/100)*B77/100*($D$9)^0.5+(1-$F$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$G$22/100*($D$12)^0.5+(1-$D$16/100)*$G$22/100*($D$11)^0.5+(1-$G$22/100)*B77/100*($D$9)^0.5+(1-$G$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$H$22/100*($D$12)^0.5+(1-$D$16/100)*$H$22/100*($D$11)^0.5+(1-$H$22/100)*B77/100*($D$9)^0.5+(1-$H$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$I$22/100*($D$12)^0.5+(1-$D$16/100)*$I$22/100*($D$11)^0.5+(1-$I$22/100)*B77/100*($D$9)^0.5+(1-$I$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$J$22/100*($D$12)^0.5+(1-$D$16/100)*$J$22/100*($D$11)^0.5+(1-$J$22/100)*B77/100*($D$9)^0.5+(1-$J$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$K$22/100*($D$12)^0.5+(1-$D$16/100)*$K$22/100*($D$11)^0.5+(1-$K$22/100)*B77/100*($D$9)^0.5+(1-$K$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$L$22/100*($D$12)^0.5+(1-$D$16/100)*$L$22/100*($D$11)^0.5+(1-$L$22/100)*B77/100*($D$9)^0.5+(1-$L$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$M$22/100*($D$12)^0.5+(1-$D$16/100)*$M$22/100*($D$11)^0.5+(1-$M$22/100)*B77/100*($D$9)^0.5+(1-$M$22/100)*C77/100*($D$10)^0.5)^2"
"($D$16/100*$N$22/100*($D$12)^0.5+(1-$D$16/100)*$N$22/100*($D$11)^0.5+(1-$N$22/100)*B77/100*($D$9)^0.5+(1-$N$22/100)*C77/100*($D$10)^0.5)^2"
"C12"
"C11"
"((1-$D$14/100)*(1-D$22/100)*($D$9)^0.5+($D$14/100)*(1-D$22/100)*($D$10)^0.5+(D$22/100)*$C23/100*($D$11)^0.5+(D$22/100)*$B23/100*($D$12)^0.5)^2"
"C12"
"C11"
"((1-$D$15/100)*(1-D$49/100)*($D$9)^0.5+($D$15/100)*(1-D$49/100)*($D$10)^0.5+(D$49/100)*$C50/100*($D$11)^0.5+(D$49/100)*$B50/100*($D$12)^0.5)^2"
"C12"
"C11"
"((1-$D$16/100)*(1-D$76/100)*($D$9)^0.5+($D$16/100)*(1-D$76/100)*($D$10)^0.5+(D$76/100)*$C77/100*($D$11)^0.5+(D$76/100)*$B77/100*($D$12)^0.5)^2"
"ABS((C9)^0.5-(D9)^0.5)/((C9)^0.5+(D9)^0.5)"
"(0.1/T9)^2"
"C$9"
"P7"
"P8"
"P9"
"P10"
"C11"
"D10-C10"
"'(2)TP model-Porosity-Mineralogy'!K22"
"100-G10"
"((1-$H10/100)*(1-F10/100)*($Q$7)^0.5+($H10/100)*(1-F10/100)*($Q$8)^0.5+(F10/100)*$I10/100*($Q$9)^0.5+(F10/100)*$J10/100*($Q$10)^0.5)^2"
"(2*(D10-C10)*(K10)^0.5)/(3*10^8)*(1*10^9)"
"((K10)^0.5-(K11)^0.5)/((K10)^0.5+(K11)^0.5)"
"(2*(D11-C11)*(K11)^0.5)/(3*10^8)*(1*10^9)+L10"
"B10"
"K10"
"D10"
"K10"
"C39"
"M10"
"B11"
"L10"
"D11"
"M11"
"B12"
"C42"
"L11"
"C12"
"D12"
"K12"
"(3*(10^8))/((H11)^(0.5))/(10^9)"
"I11/0.3048"
"J11*(10^9)/(G11*(10^6))"
"K11*0.3048"
"K11/4"
"H11"
"H11"
"H11"
"(3*10^8)/($F$4*10^6*($F$3^0.5)*4)+(C8/($F$3-1)^0.5)"
"D8/2"
"SUM(F5:F7)"
"SUM(F12:F13)"
"SUM(F12:F13)"
"SUM(F41:F44)"
"SUM(F59:F59)"
"SUM(F56+F60+F62+F64)"
"SUM(F75:F77)"
"SUM(F78:F82)+F72"
"SUM(F89+F87)"
"SUM(F95)"
"SUM(+F103+F101+F96+F105)"
"SUM(+F120+F118+F116+F114)"
"SUM(F127:F147)"
"SUM(F151:F163)"
"SUM(F168+F166+F164+F148)"
"SUM(F174:F197)"
"SUM(F201)"
"SUM(F207+F205+F203+F198)"
"F214+F203+F48+F164+F116+F31+F101+F60+F41+F36+F24+F19+F14+F5+F78+F87"
"SUM(F214+F209+F170+F122+F33+F107+F91+F84+F66+F50+F45+F38+F28+F21+F16+F9)"
"3428981"
"+F250+F243+F236+F231+F226+F221+F257+F249"
"SUM(F254+F245+F240+F233+F228+F223+F257)"
"SUM(F268)+F264"
"SUM(F276:F280)"
"SUM(F281+F273)"
"SUM(F300+F298+F296+F294)"
"+F264+F286+F296+F310"
"SUM(F312+F307+F302+F288+F283+F270)"
"SUM(F348+F346+F344)"
"+F363+F358+F353+F344+F339+F331"
"SUM(F365+F360+F355+F350+F341+F333)"
"SUM(F403)+F405+F407"
"+F376+F398+F403"
"SUM(F409+F400+F395+F390+F382)"
"SUM(F437+F439+F441)"
"SUM(F462:F466)"
"SUM(F475+F477+F479+F473)"
"+F452+F464+F475+F486+F495"
"SUM(F492+F481+F468+F456+F495)"
"SUM(F505+F510+F512)"
"SUM(+F526+F524+F520+F528)"
"SUM(+F553+F551+F555)"
"+F571+F569"
"+F581+F582"
"SUM(+F586+F584+F588+F579)"
"SUM(F584+F569+F560+F551+F540+F533+F524)"
"SUM(F590+F573+F566+F557+F546+F535+F530)"
"+F617+F615+F613+F611"
"SUM(F646+F654+F656)"
"SUM(F681+F669+F661+F646+F631+F622+F613+F597)"
"SUM(F685+F673+F663+F658+F637+F628+F619+F603)"
"97112944-260990"
"SUM(F740)+F745+F747+F749"
"SUM(F745+F731+F720+F713+F705+F692)"
"SUM(F751+F735+F724+F717+F707+F694)"
"+F822+F820+F818+F824"
"SUM(F860)+F847+F838+F829+F820+F811+F806+F799"
"SUM(F866+F849+F844+F831+F826+F813+F808+F803)"
"1139853+50000"
"SUM(F877:F886)"
"SUM(F887)+F874+F872"
"+F912+F910+F908"
"SUM(F920+F922+F926)"
"531953+2581"
"SUM(F936)+F934+F932"
"SUM(+F972+F963+F954+F979)"
"SUM(F981+F976+F969+F960)"
"SUM(F1003:F1014)"
"109390855+130000"
"SUM(F1021)+F1019+F1017+F1015"
"SUM(F1026+F1017+F995+F988)"
"SUM(F1030+F1023+F999+F992)"
"SUM(F1051)+F1049+F1047+F1042"
"SUM(F1081+F1072+F1063+F1056+F1091+F1047)"
"SUM(F1088+F1083+F1078+F1069+F1060+F1093+F1053)"
"SUM(F1101:F1107)"
"SUM(F1115+F1113+F1108)"
"SUM(F1120+F1113)"
"SUM(F1126+F1117)"
"SUM(F1158:F1163)"
"SUM(F1216:F1223)"
"SUM(F1239+F1226+F1206)"
"SUM(F1245+F1232+F1212)"
"SUM(F1305+F1312+F1291+F1284)"
"SUMIF(A5:A1314,A1317,F5:F1314)"
"'The Model'!H44/'The Model'!A36"
"A15+'The Model'!I50"
"SUM('The Model'!B5:B6)/SUM('The Model'!B5:B6)*100"
"('The Model'!I52+'The Model'!I53)/SUM('The Model'!B5:B6)*100"
"'The Model'!H51/'The Model'!H51*100"
"'The Model'!I51/'The Model'!H51*100"
"$A$41=0"
"COUNT($I$40:$I$44)"
"$A$40=0"
"SUM(B4:B6)"
"$A$42=0"
"$A$43=0"
"$A$44=0"
"{600,1000,0.00001,0.1,FALSE,FALSE,FALSE,2,1,1,0.001,FALSE}"
"(B4)"
"(B5)*(((1+B15+B20))^(B11))"
"(1+B15+B20)*G31"
"(1/((1+B15+B20)))"
"(B4/A$31)^(1/B$13)"
"1/(1-Y31)"
"(((A32)^B13)+((A33)^B13)+((A34)^B13))^(-1/(B13-1))"
"1/B10+1"
"M35/A35"
"(1-M34)*100"
"B9"
"(B4/B9)^(-1/B10)"
"(G35*(B4^G34)+G36*((B9-B4)^G34))^(1/G34)"
"B7/(B9+B5*(B15/(1+B15))+B6*(B16/(1+B16)))"
"((B9-B4)/B9)^(-1/B10)"
"(((A32/I40)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A28*(I40^B10))"
"I40/H40"
"(((A33/I41)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A29*(((I41/((1+B17+B22)))^B11)))"
"(((A32)^(B$13))*(I40^(1-B$13))+((A33)^(B$13))*(I41^(1-B$13))+((A34)^(B$13))*(I42^(1-B$13)))^(1/(1-B13))-I43"
"(I45+A28*(I40^(B10+1))+A29*(((I41/((1+B17+B22)))^(B11+1)))*(B17)+A30*(((I42/((1+B18+B23)))^(B12+1)))*B18)*A36-I44"
"$A$35-($G$35*((($A$32/$I$40)^($B$13))*($I$44)*($I$43^($B$13-1)))^($G$34)+$G$36*$I$45^$G$34)^(1/$G$34)"
"B9-B4"
"100"
"100*(I44/H44)*(H43/I43)^A36"
"(H44/A36)*(I49/H49-1)"
"B4"
"A28*(I40^B10)"
"A29*(((I41/((1+B17+B22)))^B11))"
"A29*(((H41/((1+B17+B22)))^(B11+1)))*(B15)+A30*(((H42/((1+B18+B23)))^(B12+1)))*B16"
"A29*(((I41/((1+B17+B22)))^(B11+1)))*(B17)+A30*(((I42/((1+B18+B23)))^(B12+1)))*B18"
"'imperfect substutes model'!G50"
"SUM(B3:B6)"
"$A$41=0"
"COUNT($I$40:$I$44)"
"$A$40=0"
"SUM(B4:B6)"
"$A$42=0"
"$A$43=0"
"$A$44=0"
"{600,1000,0.00001,0.1,FALSE,FALSE,FALSE,2,1,1,0.001,FALSE}"
"(B4)"
"(B5)*(((1+B15+B20))^(B11))"
"(1+B15+B20)*G31"
"(1/((1+B15+B20)))"
"(B4/A$31)^(1/B$13)"
"(((A32)^B13)+((A33)^B13)+((A34)^B13))^(-1/(B13-1))"
"(((A32/I40)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A28*(I40^B10))"
"(((A32/H40)^(B$13))*(H$44)*(H$43^(B$13-1)))-(A28*(H40^B10))"
"(((A33/I41)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A29*(((I41/((1+B17+B22)))^B11)))"
"(((A33/H41)^(B$13))*(H$44)*(H$43^(B$13-1)))-(A29*(((H41/((1)*(1)))^B11)))"
"(((A34/H42)^(B$13))*(H$44)*(H$43^(B$13-1)))-(A30*(((H42/((1+B18+B23)))^B12)))"
"(((A32)^(B$13))*(I40^(1-B$13))+((A33)^(B$13))*(I41^(1-B$13))+((A34)^(B$13))*(I42^(1-B$13)))^(1/(1-B13))-I43"
"(((A32)^(B$13))*(H40^(1-B$13))+((A33)^(B$13))*(H41^(1-B$13))+((A34)^(B$13))*(H42^(1-B$13)))^(1/(1-B13))-H43"
"(A31)*(I43^(-B9+1))-I44"
"(A31)*(H43^(-B9+1))-H44"
"(B7)"
"(((B5)-(((A33/H41)^(B$13))*(H$44)*(H$43^(B$13-1))))*(1/H41))*0.5"
"(((B5*(1+I64))-(((A33/H41)^(B$13))*(H$44)*(H$43^(B$13-1))))*(I41/H41))*0.5"
"(H50-G50)"
"(H41-G31)*B5"
"(H41-(I41/(1+B22+B17)))*(1+I64)*B5"
"-((1/(1+B20+B15)))*B20*B5"
"-(I41/(1+B22+B17))*B22*B5*(1+I64)"
"(G32*(1+I68)*B6*B18)-(B6*G32*B16)"
"(H53)"
"SUM(I50:I53)"
"(I40-1)"
"((((A32/I40)^(B$13))*(I$44)*(I$43^(B$13-1)))-B4)/B4"
"((I41/((1+B17+B22)))-G31)/G31"
"(I41-1)"
"((((A33/I41)^(B$13))*(I$44)*(I$43^(B$13-1)))-B5)/B5"
"((I42/((1+B18+B23)))-G32)/G32"
"(I42-1)"
"((((A34/I42)^(B$13))*(I$44)*(I$43^(B$13-1)))-B6)/B6"
"((1+I62)*G31*(1+I64)*B5*B17)-(B5*G31*B15)"
"((1+I66)*G32*(1+I68)*B6*B18)-(B6*G32*B16)"
"SUM(I71:I72)"
"SUM(B10:B17)"
"SUM(B10:B17)"
"SUM(B10:B17)"
"AVERAGE(C5:AD5)"
"SUM(C5:C19)"
"AVERAGE(C5:C19)"
"'Mathematical Thinking'!C4"
"AVERAGE(C5:AD5)"
"SUM(C5:C18)"
"AVERAGE(C5:C18)"
"'Mathematical Thinking'!C4"
"AVERAGE(C5:AD5)"
"SUM(C5:C20)"
"AVERAGE(C5:C20)"
"'Mathematical Thinking'!C4"
"AVERAGE(C6:AD6)"
"SUM(C5:C28)"
"AVERAGE(C5:C28)"
"'Mathematical Thinking'!C4"
"AVERAGE(C5:AD5)"
"SUM(C5:C25)"
"AVERAGE(C5:C25)"
"'Mathematical Thinking'!C4"
"AVERAGE(C6:AD6)"
"SUM(C5:C24)"
"AVERAGE(C5:C24)"
"D16"
"SUM(D12:D15)"
"IF(D18=0,0,D16/D18)"
"E23*D23"
"F25+F23"
"D16-F27"
"-1*((0.03*A33)+(0.06*B33)+(0.12*C33)+(0.2*D33))"
"IF(F33=0,F30,F33)"
"F29+F34"
"D18-F27"
"F37+F34"
"IF(F37=0,0,F29/F37)"
"IF( F38=0,0,F35/F38)"
"IF(H10=0,0,(H10-F35)/H10)"
"IF(H57=0,"""",(H57-H70)/H57)"
"IF(H52=0,"""",(H52-H65)/H52)"
"4500000*0.75"
"4500000*0.25"
"4500000*0.75"
"4500000*0.25"
"'Shock Values'!F4"
"IF(H52=0,"""",(H52-H65)/H52)"
"J79+F79+C79"
"SUM(C10:C75)"
"SUM(F10:F64)"
"SUM(J10:J27)"
"C77-C78"
"'P-T Input'!B2"
"'P-T Input'!D2"
"'Shock Values'!F4"
"('P-T Input'!C77+'P-T Input'!F77+'P-T Input'!J77)*1000"
"('Shock Results'!G74+'Shock Results'!G139+'Shock Results'!G167)*1000"
"B10-B8"
"('Shock Results'!D74+'Shock Results'!D139+'Shock Results'!D167)*1000"
"B15-$E15"
"IF($E15=0,0,B16/$E15)"
"'P-T Input'!C77*1000"
"'Shock Results'!G74*1000"
"E20-B20"
"'P-T Input'!F77*1000"
"'Shock Results'!G139*1000"
"'P-T Input'!J77*1000"
"'Shock Results'!G167*1000"
"SUM(B20:B22)"
"'Shock Results'!D74*1000"
"'Shock Results'!D139*1000"
"'Shock Results'!D167*1000"
"B27+B30+B33"
"'17-4 Test'!D16"
"IF(H44=0,0,H42/H44)"
"'17-4 Test'!H41"
"B12"
"H44+D50"
"H42+D50"
"IF(D51=0,0,D52/D51)"
"H37"
"'17-4 Test'!F34"
"D56+D57"
"D51+D56"
"D51+D58"
"D52+D56"
"D52+D58"
"IF(D61=0,0,D63/D61)"
"IF(D52=0,0,(D52-D63)/D52)"
"'P-T Input'!$C10*'Shock Values'!F7/100"
"SUM(D7:D72)"
"'Shock Values'!F81*'P-T Input'!$F10/100"
"SUM(D83:D137)"
"'P-T Input'!$J10*'Shock Values'!F145/100"
"SUM(D148:D165)"
"A3"
"I7"
"A9"
"I18"
"A20"
"I27"
"A29"
"I38"
"I43"
"A47"
"I53"
"SUM(R2:R7)"
"S25"
"S30"
"SUM(F7:H7)"
"SUM(F18:H18)"
"SUM(F25:H25)"
"SUM(F26:H26)+G22+SUM(F38:H38)+SUM(F43:H43)"
"SUM(S21:S24)"
"SUM(K22:K27)"
"D45"
"E45"
"SUM(S28:S29)"
"S25+S30"
"I53"
"S32+S34"
"#REF!+K19+K28+K39+K44"
"G85-E85"
"SUM(H85:H91)"
"E93"
"H93"
"SUM(E96:E97)"
"SUM(#REF!)"
"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))"
"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))"
"IF(ISBLANK(A2)=TRUE,0,1)"
"IF(ISBLANK(B2)=TRUE,0,B2)"
"IF(ISBLANK(B2)=TRUE,0,B2*B2)"
"IF(ISBLANK(C2)=TRUE,0,B2*C2)"
"IF(ISBLANK(D2)=TRUE,0,B2*D2)"
"IF(ISBLANK(E2)=TRUE,0,B2*E2)"
"IF(ISBLANK(F2)=TRUE,0,B2*F2)"
"IF(ISBLANK(C2)=TRUE,0,C2*C2)"
"IF(ISBLANK(D2)=TRUE,0,C2*D2)"
"IF(ISBLANK(E2)=TRUE,0,C2*E2)"
"IF(ISBLANK(F2)=TRUE,0,C2*F2)"
"IF(ISBLANK(D2)=TRUE,0,D2*D2)"
"IF(ISBLANK(E2)=TRUE,0,D2*E2)"
"IF(ISBLANK(F2)=TRUE,0,D2*F2)"
"IF(ISBLANK(E2)=TRUE,0,E2*E2)"
"IF(ISBLANK(F2)=TRUE,0,E2*F2)"
"IF(ISBLANK(F2)=TRUE,0,F2*F2)"
"IF(ISBLANK(B2)=TRUE,0,S2*$A2)"
"IF(ISBLANK(A2)=TRUE,"""",$AU$42+$AU$43*$B2+$AU$44*$C2+$AU$45*$D2+$AU$46*$E2+$AU$47*$F2)"
"IF(ISBLANK(A2)=TRUE,"""",A2-BR2)"
"IF(ISBLANK(A3)=TRUE,"""",BS3)"
"IF(ISBLANK(A3)=TRUE,"""",BS2)"
"IF(ISBLANK(A3)=TRUE,"""",BV2*BV2)"
"IF(ISBLANK(A3)=TRUE,"""",BU2*BV2)"
"SUM(BY2:BY500)/SUM(BX2:BX500)"
"IF(ISBLANK(A3)=TRUE,"""",($BU2-($CA$2*$BV2))^2)"
"IF(ISBLANK(A2)=TRUE,"""",$AU$42+$AU$43*$B2+$AU$44*$C2+$AU$45*$D2+$AU$46*$E2+$AU$47*$F2)"
"IF(ISBLANK(A2)=TRUE,"""",(A2-CD2)^2)"
"IF($CF2=Output!$C$7,$BS2,"""")"
"$R$502"
"$S$502"
"IF(ISBLANK($C$2)=TRUE,0,$T$502)"
"IF(ISBLANK($D$2)=TRUE,0,$U$502)"
"IF(ISBLANK($E$2)=TRUE,0,$V$502)"
"IF(ISBLANK($F$2)=TRUE,0,$W$502)"
"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,1)"
"IF(ISBLANK(A3)=TRUE,"""",$AU$42+$AU$43*$B3+$AU$44*$C3+$AU$45*$D3+$AU$46*$E3+$AU$47*$F3+$CA$2*$BS2)"
"$X$502"
"IF(ISBLANK($C$2)=TRUE,0,$Y$502)"
"IF(ISBLANK($D$2)=TRUE,0,$Z$502)"
"IF(ISBLANK($E$2)=TRUE,0,$AA$502)"
"IF(ISBLANK($F$2)=TRUE,0,$AB$502)"
"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,2)"
"IF(ISBLANK($C$2)=TRUE,1,$AC$502)"
"IF(ISBLANK($D$2)=TRUE,0,$AD$502)"
"IF(ISBLANK($E$2)=TRUE,0,$AE$502)"
"IF(ISBLANK($F$2)=TRUE,0,$AF$502)"
"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,3)"
"Output!A$4"
"IF(ISBLANK(A$2)=TRUE,0,Output!C$4)"
"IF(ISBLANK(D$2)=TRUE,0,Output!D$4)"
"IF(ISBLANK($D$2)=TRUE,1,$AG$502)"
"IF(ISBLANK($E$2)=TRUE,0,$AH$502)"
"IF(ISBLANK($F$2)=TRUE,0,$AI$502)"
"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,4)"
"IF(ISBLANK($E$2)=TRUE,1,$AJ$502)"
"IF(ISBLANK($F$2)=TRUE,0,$AK$502)"
"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,5)"
"SUM(CG2:CG501)"
"IF(ISBLANK($F$2)=TRUE,1,$AL$502)"
"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,6)"
"$AU$42+$AU$43*$AV$13+$AU$44*$AW$13+$AU$45*$AX$13+$AU$46*$AY$13+$AU$47*$AZ$13+$CA$2*$BL$7"
"Output!$C$7-(COUNT($B$2:$F$2))-2"
"TINV((1-Output!$C$13),$BL$10)"
"$AU$42+$AU$43*$AV$13+$AU$44*$AW$13+$AU$45*$AX$13+$AU$46*$AY$13+$AU$47*$AZ$13"
"Output!B$11"
"IF(ISBLANK(A$2)=TRUE,0,Output!C$11)"
"IF(ISBLANK(D$2)=TRUE,0,Output!D$11)"
"SUM($CE$2:$CE$501)/$BL$10"
"Output!C7-(COUNT($B$2:$F$2)+1)"
"TINV((1-Output!C13),$BC$14)"
"Output!C6"
"$BL$8-($BL$11*SQRT($BL$13))"
"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,1)"
"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,2)"
"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,3)"
"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,4)"
"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,5)"
"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,6)"
"$BL$8+($BL$11*SQRT($BL$13))"
"$BC$12-($BC$15*SQRT($BC$17*$AU$30))"
"SUM($CB$2:$CB$500)/(Output!$C$7-2)"
"$BC$12+($BC$15*SQRT($BC$17*$AU$30))"
"TINV((1-Output!$C$13),Output!$C$7-2)"
"IF(ISBLANK(A$2)=TRUE,0,Output!C$11)"
"$CA$2-$BL$22*SQRT($BL$21/SUM($BX$2:$BX$500))"
"$CA$2/(SQRT($BL$21/SUM($BX$2:$BX$500)))"
"IF(ISBLANK(D$2)=TRUE,0,Output!D$11)"
"$BC$12-($BC$15*SQRT($BC$17*(1+$AU$30)))"
"$CA$2+$BL$22*SQRT($BL$21/SUM($BX$2:$BX$500))"
"TDIST(ABS($BN$24),Output!$C$7-2,2)"
"IF(ISBLANK(E$2)=TRUE,0,Output!E$11)"
"$BC$12+($BC$15*SQRT($BC$17*(1+$AU$30)))"
"IF($BN$25<0.0001,""< 0.0001"",ROUND($BN$25,4))"
"IF(ISBLANK(F$2)=TRUE,0,Output!F$11)"
"MMULT($AU$18:$AZ$18,$AV$22:$AV$27)"
"SUM($A$2:$A$501)"
"SUM($AM$2:$AM$501)"
"SUM($AN$2:$AN$501)"
"SUM($AO$2:$AO$501)"
"SUM($AP$2:$AP$501)"
"SUM($AQ$2:$AQ$501)"
"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),1)"
"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),2)"
"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),3)"
"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),4)"
"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),5)"
"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),6)"
"IF(ISBLANK($A501)=TRUE,"""",($BU501-($CA$2*$BV501))^2)"
"SUM(R2:R501)"
"IF(ISBLANK(Data!$C$2)=TRUE,"" "",""B2-hat"")"
"IF(ISBLANK(Data!$D$2)=TRUE,"" "",""B3-hat"")"
"IF(ISBLANK(Data!$E$2)=TRUE,"" "",""B4-hat"")"
"IF(ISBLANK(Data!$F$2)=TRUE,"" "",""B5-hat"")"
"IF(ISBLANK(Data!$C$2)=TRUE,"" "",""X2"")"
"IF(ISBLANK(Data!$D$2)=TRUE,"" "",""X3"")"
"IF(ISBLANK(Data!$E$2)=TRUE,"" "",""X4"")"
"IF(ISBLANK(Data!$F$2)=TRUE,"" "",""X5"")"
"CONCATENATE(""The point estimate for Phi is "",ROUND(Data!$CA$2,3),""."")"
"CONCATENATE(""The P-value for testing Ho: Phi = 0 is "",Data!$BN$26,""."")"
"CONCATENATE(""A "",$C$13*100,""% confidence interval for Phi is ( "",ROUND(Data!$BL$24,2),"" , "",ROUND(Data!$BL$25,3),"" )."")"
"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,""Note: The following output uses the autoregressive model."",""This autoregressive model is not appropriate because Phi = 0  is a likely value."")"
"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE(""  The autoregressive model is:  E(Y)-hat = "",A4,"" + "",B4,""*X1"",IF(ISBLANK(C4)=TRUE,"""","" + ""),IF(ISBLANK(C4)=TRUE,"""",C4),IF(ISBLANK(C4)=TRUE,"""",""*X2""),IF(ISBLANK(D4)=TRUE,"""","" + ""),IF(ISBLANK(D4)=TRUE,"""",D4),IF(ISBLANK(D4)=TRUE,"""",""*X3""),IF(ISBLANK(E4)=TRUE,"""","" + ""),IF(ISBLANK(E4)=TRUE,"""",E4),IF(ISBLANK(E4)=TRUE,"""",""*X4""),IF(ISBLANK(F4)=TRUE,"""","" + ""),IF(ISBLANK(F4)=TRUE,"""",F4),IF(ISBLANK(F4)=TRUE,"""",""*X5""),"" + "",ROUND(Data!$CA$2,2),""*(Residual at last time period)""),""The following output was obtained using regular regression techniques (same as CI/PI template):"")"
"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE(""  Estimated MSE for the autoregressive model is "",ROUND(Data!$BL$13,2),"". ( "",ABS(ROUND((($C$6-Data!$BL$13)/$C$6)*100,2)),""% reduction )""),CONCATENATE(""  The predicted value for E(Y) when ignoring the autoregressive part is "",ROUND(Data!$BC$12,2)))"
"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE(""  The predicted value for the NEXT time period is "",ROUND(Data!$BL$8,2),"".""),CONCATENATE(""  The "",100*Output!$C$13,""% confidence interval for E(Y) given the above X's is ( "",ROUND(Data!$BC$21,2),"" , "",ROUND(Data!$BC$22,2),"" ).""))"
"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE(""  An approximate "",$C$13*100,""% prediction interval for the NEXT time period is ( "",ROUND(Data!$BL$17,2),"" , "",ROUND(Data!$BL$18,2),"" ).""),CONCATENATE(""  The "",100*Output!$C$13,""% prediction interval for Y given the above X's is ( "",ROUND(Data!$BC$25,2),"" , "",ROUND(Data!$BC$26,2),"" ).""))"
"+C4/D4"
"+C4/F4"
"+C4/H4"
"C6/D6"
"C12/H12"
"E364"
"G3*1145"
"G3*2620"
"G3*1880"
"IF(OR(B7="""",C7=""""),"""",(B7-C7)/B7*100)"
"IF(OR(B7="""",D7=""""),"""",(B7-D7)/B7*100)"
"IF(OR(B7="""",E7=""""),"""",(B7-E7)/B7*100)"
"'Pass-through'!F25"
"'Pass-through'!B22"
"'Pass-through'!H22"
"General!E27"
"'Pass-through'!B23"
"'Pass-through'!H23"
"IF($I$11=0,""(B)"","" "")"
"MAX(IF($I$11=0,2*$E17,($E17*(0.01*$I$12*0.646*$I$11+$N$9)-$H17*0.01*$I$12*0.646*$I$11)/$N$9),0.00001)"
"MAX(IF($H17>$F17,$H17,($F17*(0.01*$I$9*0.646*$I$8+$N$9)-$H17*0.01*$I$9*0.646*$I$8)/$N$9),0.00001)"
"IF(H17>F17,""(C)"","" "")"
"EXP(AA17+0.5*Z17*Z17)"
"EXP(AC17+0.5*Z17*Z17)"
"IF(ISERR(Q17)=1,R17,IF(ISERR(R17)=1,Q17,IF(Q17<R17,Q17,R17)))"
"IF(I17*K17<0,0,IF(ISERR(S17)=1,0,EXP(AF17+1.645*SQRT(AD17))))"
"IF(I17*K17<0,0,IF(ISERR(S17)=1,0,EXP(AG17+1.645*SQRT(AE17))))"
"IF(I17*K17<0,0,IF(ISERR(S17)=1,0,EXP(AF17+2.326*SQRT(AD17))))"
"IF(I17*K17<0,0,IF(ISERR(S17)=1,0,EXP(AG17+2.326*SQRT(AE17))))"
"SQRT(LN(N17*N17+1))"
"LN(I17)-2.326*Z17"
"LN(K17)-2.326*(SQRT(LN(1+((EXP(Z17*Z17)-1)/4))))"
"AB17-0.5*Z17*Z17+0.5*LN(1+((EXP(Z17*Z17)-1)/4))"
"LN(N17*N17+1)"
"LN(1+((EXP(AD17)-1)/O17))"
"LN(S17)-0.5*AD17"
"AF17+(AD17-AE17)/2"
"'Pass-through'!D7*1000"
"EXP(1.128*LN($I$7)-3.828)"
"EXP(0.7852*LN($I$6)-3.49)"
"EXP(0.819*LN($I$7)+3.688)"
"EXP(0.819*LN($I$6)+1.561)"
"$E$20+$E$21"
"$F$20+$F$21"
"'Pass-through'!D9*1000"
"EXP(0.9422*LN($I$7)-1.464)"
"EXP(0.8545*LN($I$6)-1.465)"
"EXP(1.266*LN($I$7)-1.416)"
"EXP(1.266*LN($I$6)-4.661)"
"'Pass-through'!D12*1000"
"EXP(0.8464*LN($I$7)+3.3612)"
"EXP(0.846*LN($I$6)+1.1645)"
"'Pass-through'!D15*1000"
"EXP(1.72*LN($I$7)-6.52)"
"IF(H30>E30,""(C)"","" "")"
"EXP(0.8473*LN($I$7)+0.8604)"
"EXP(0.8473*LN($I$6)+0.7614)"
"IF(ISERROR(WQS!U18),"""",WQS!U18)"
"IF(MIN(General!$E$27,General!K7)=0,"""",IF(C7>0,8.34*C7*General!$E$27/(1-General!K7/100),8.34*E7/1000*General!$E$27/(1-General!K7/100)))"
"IF(ISERROR(WQS!U22),"""",WQS!U22)"
"IF(ISERROR(WQS!U27),"""",WQS!U27)"
"IF(MIN(General!$E$27,General!K14)=0,"""",IF(C14>0,8.34*C14*General!$E$27/(1-General!K14/100),""NA""))"
"IF(ISERROR(WQS!U29),"""",WQS!U29)"
"IF(General!A21="""","""",General!A21)"
"IF(B19="""","""",8.34*B19*General!E28/(1-(General!J19/100)))"
"IF(B22>0,F22*General!E27*100/(B22/1.547),"""")"
"IF(B23>0,F23*General!E27*100/(B23/1.547),"""")"
"IF(General!E27>0,General!E27,"""")"
"IF(AND(ISNUMBER(F22),ISNUMBER(F24),ISNUMBER(B24)),(F22*B24+F24)/(F22+1),IF(AND(F24="""",ISNUMBER(F22),ISNUMBER(B24)),(F22*B24+100)/(F22+1),""""))"
"IF(AND(ISNUMBER(F23),ISNUMBER(F24),ISNUMBER(B24)),(F23*B24+F24)/(F23+1),IF(AND(F24="""",ISNUMBER(F23),ISNUMBER(B24)),(F23*B24+100)/(F23+1),""""))"
"IF(AND(B6="""",C6="""",D6=""""),"""",(8.34*MIN(B6:D6)*General!$E$27)/(1-General!I7/100))"
"IF(AND(F6="""",G6=""""),"""",(8.34*MIN(F6,G6)*General!$E$27)/(1-General!K7/100))"
"IF(AND(I6="""",J6=""""),"""",(8.34*MIN(I6,J6)*General!$H$27)/(MAX(General!J7,General!K7)/100))"
"IF(AND(E6="""",H6="""",K6=""""),"""",MIN(E6,H6,K6))"
"IF(AND(I10="""",J10=""""),"""",(8.34*General!B11*General!E27*Inhibition!I10/General!G11))"
"IF(General!A22="""","""",General!A22)"
"IF(ISERROR(K10),""Please input cyanide concentration in sludge to digester on the 'General' tab!"","""")"
"IF(C7="""","""",0.8907*C7*General!$K$28/(General!$H$28*(General!$H$29/100)*3046))"
"IF(E7="""","""",0.8907*E7*General!$K$28/General!$K$27*(General!$H$28*(General!$H$29/100)*3046))"
"IF(AND(B7="""",D7="""",F7=""""),"""",IF(General!$K$29=""Y"",MIN(B7,D7,F7),MIN(B7,F7)))"
"IF(G7="""","""",8.34*G7*(General!$H$29/100)*General!$H$28/(General!K7/100))"
"General!A7"
"MIN('Pass-through'!F7,Inhibition!L6,'Sludge Quality'!H7)"
"B7*General!M7/100"
"IF(General!L7>0,8.34*General!F7*(General!$E$27-General!L7),8.34*General!F7*General!$E$29)"
"B7-C7-D7"
"IF(OR(ISERROR(E7),General!$E$28=0),"""",IF(E7<0,""MAIL < 0!"",E7/(8.34*General!$E$28)))"
"IF(OR(ISERROR(E7),General!L7=0),"""",IF(E7<0,""MAIL < 0!"",E7/(8.34*General!$L7)))"
"IF(E19>0,E19/(8.34*General!L19),"""")"
"SUM(F156:F162)"
"37*7"
"42*7"
"SUM(A172:A180)"
"SUM(J16:J23)"
"VLOOKUP(WEEKDAY(A3),Sheet2!B1:dayofweek,2)"
"A3+2"
"A3+7"
"VLOOKUP(WEEKDAY(A20),Sheet2!B18:dayofweek,2)"
"C22+1"
"VLOOKUP(WEEKDAY(A34),Sheet2!B34:dayofweek,2)"
"SUM(E1:E155)-3*E3"
"SUM(H12:J12)"
"SUM(D15:D17)"
"SUM(D15*$E$5,E15*$E$6,F15*$E$7,G15*$E$8)"
"SUM(D23:D26)"
"SUM(D33:D40)"
"SUM(D42:D42)"
"SUM(D49:D53)"
"SUM(D70,D74)"
"SUM(D12:D92)"
"SUM(H12,H13,H14,H18,H22,H27,H32,H41,H43,H48,H54,H60,H65,H69,H75,H77,H81,H85,H89)"
"K93"
"SUM(C98:C100)"
"0.04*D2"
"IF(K2=""lre"",'Equipment - LRE'!F20,IF(K2=""cable"",'Equipment - Cable'!F13,IF(K2=""ethernet"",Ethernet!F18,0)))"
"IF(K2=""lre"",'Equipment - LRE'!F30,IF(K2=""cable"",'Equipment - Cable'!F22,IF(K2=""ethernet"",Ethernet!F26,0)))"
"Revenue!A19"
"Revenue!C20"
"IF($K$10=""Yes"",Revenue!C32,0)"
"SUM(D19:D22)"
"IF($K$6=""Buy"",K3,0)"
"IF($K$6=""Buy"",0,IF($K$6=""Lease"",IF($K$2=""LRE"",$K3*$I$26*12,$K3*$I$26*12),0))"
"IF($K$6=""Buy"",0,IF($K$6=""Lease"",IF($K$2=""LRE"",$K3*$I$26*12,$K3*$I$26*12),0))*0.4"
"IF($K$6=""Buy"",'Equipment - LRE'!F30,0)"
"IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$30*$I$27*12,0))"
"IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$30*$I$27*12,0))*0.4"
"IF(K10=""Yes"",IF($K$6=""Buy"",'Equipment - LRE'!F38,0),0)"
"IF($K$10=""Yes"",IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$38*$I$27*12,0)),0)"
"IF($K$10=""Yes"",IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$38*$I$27*12,0)),0)*0.5"
"IF($K$6=""Buy"",IF($K$2=""lre"",'Install Labor Costs'!$D$31,IF($K$2=""cable"",'Install Labor Costs'!$F$31,IF($K$2=""ethernet"",'Install Labor Costs'!$F$31,0))),0)"
"IF($K$6=""Buy"",0,IF($K$6=""Lease"",IF($K$2=""lre"",'Install Labor Costs'!$D$31*$I$29*12,IF($K$2=""cable"",'Install Labor Costs'!$F$31*$I$29*12,IF($K$2=""ethernet"",'Install Labor Costs'!$F$31*$I$29*12,0))),0))"
"K$7"
"'SG&A and Service & Support'!D14*IF($K$7=""SP"",0.8,IF($K$7=""PROP"",1,0))"
"D30*0.9"
"'SG&A and Service & Support'!$D19*IF($K$7=""SP"",0.7,IF($K$7=""PROP"",1,0))"
"'SG&A and Service & Support'!$D20*IF($K$7=""SP"",0.6,IF($K$7=""PROP"",1,0))"
"'SG&A and Service & Support'!$D23"
"'SG&A and Service & Support'!D28*IF($K$7=""SP"",0.5,IF($K$7=""PROP"",1,0))"
"0.9*E34"
"IF($K$10=""Yes"",'SG&A and Service & Support'!$D37,0)"
"SUM(C26:C32)"
"SUM(D26:D35)"
"C23-C36"
"IRR(C38:H38)"
"-D36/(365*($D$2+$D$3))"
"-(D36-D21-D22)/(365*($D$2+$D$3))"
"-(D36-D23)/(365*($D$2+$D$3))"
"Summary!$D2"
"C3*Summary!$D5*252"
"C8*C7"
"C4*Summary!$D6*252"
"Summary!$D7"
"C16*C9"
"-Summary!$D9*C20"
"C17*C13"
"C20+C22+C21"
"Summary!$K12"
"C7*C26*C27"
"C7*C26*(1-C27)"
"C28+C29"
"Summary!$K14"
"C30*C31"
"INT(Summary!D2/24)+1"
"B4*C4"
"Summary!$K$5"
"D4*(1-E4)"
"Summary!D$2"
"2*B4"
"2*B4"
"IF(Summary!D2<200,0,1)"
"IF((INT(((Summary!D2+Summary!D3)-96)/24)+1)>0,(INT(((Summary!D2+Summary!D3)-96)/24)+1),0)"
"IF(Summary!D2>150,1,0)"
"SUM(D4:D16)"
"D18/Summary!$D2"
"IF(Summary!D3=0,0,INT((Summary!$D$3+3)/3))"
"2*B22"
"B23"
"IF(Summary!$D$3<5,0,1)"
"SUM(D22:D25)"
"D18+D26"
"INT(Summary!D2/600)+1"
"Summary!D2"
"SUM(D31:D33)"
"INT(Summary!D2/24)+1"
"B4*C4"
"Summary!$K$5"
"D4*(1-E4)"
"INT(Summary!D$2/48)+1"
"Summary!D$2"
"B4"
"2*B8"
"2*B8"
"IF(Summary!D2<200,0,1)"
"IF((INT(((Summary!D2+Summary!D3)-96)/24)+1)>0,(INT(((Summary!D2+Summary!D3)-96)/24)+1),0)"
"SUM(D4:D19)"
"D20/Summary!D2"
"F20/Summary!D2"
"IF(Summary!D3=0,0,INT((Summary!$D$3+3)/3))"
"B25"
"IF(Summary!$D$3<5,0,1)"
"IF(B27=0,0,1)"
"B24"
"SUM(D24:D29)"
"D20+D30"
"INT(Summary!D2/600)+1"
"Summary!D2"
"SUM(D35:D37)"
"B4*C4"
"Summary!K$5"
"D4*(1-E4)"
"Summary!D2"
"Summary!D2"
"IF((INT(((Summary!D2+Summary!D3)-96)/24)+1)>0,(INT(((Summary!D2+Summary!D3)-96)/24)+1),0)"
"SUM(D4:D12)"
"D13/Summary!D2"
"F13/Summary!D2"
"IF(Summary!D3=0,0,INT((Summary!$D$3+3)/3))"
"2*B18"
"B19"
"B18"
"SUM(D18:D21)"
"D22+D13"
"INT(Summary!D2/600)+1"
"Summary!D2"
"SUM(D27:D29)"
"IF(Summary!D2>299,8,IF(Summary!D2>150,6,4))"
"0.1*Summary!D2"
"Summary!D2/24"
"0.2*Summary!D2"
"0.1*Summary!D2"
"1.5*Summary!$D$3"
"2.25*Summary!$D$3"
"IF(Summary!D2>299,8,IF(Summary!D2>150,6,4))"
"IF(Summary!D2>299,8,IF(Summary!D2>150,6,4))"
"SUM(D4:D24)"
"D25*C27"
"F25*C27"
"D25+D27"
"Summary!D10"
"Summary!D10"
"D28*D30"
"D31/Summary!D2"
"F31/Summary!D2"
"INT((Summary!D2/1000)+1)"
"C14*12*Summary!D11"
"18*Summary!D2"
"48*Summary!D2"
"E23*IF(Summary!K2=""lre"",('Equipment - LRE'!F20+'Equipment - LRE'!F30-'Equipment - LRE'!F6),IF(Summary!K2=""cable"",('Equipment - Cable'!F13+'Equipment - Cable'!F22-'Equipment - Cable'!F5),IF(Summary!K2=""ethernet"",(Ethernet!F18+Ethernet!F26),0)))"
"Summary!K33"
"12*Summary!D2"
"8*Summary!D2"
"IF(Summary!D2>199,1000,IF(Summary!D2>99,500,250))"
"D27"
"SUM(D26:D27)"
"SUM(D19:D23)"
"Summary!K11*Summary!K13*2"
"C36*Revenue!C28*Revenue!C31"
"SUM(D34:D36)"
"INSTR!G7"
"Worksheet!E45"
"Worksheet!E54"
"Worksheet!E61"
"Worksheet!C87"
"Worksheet!E87"
"Worksheet!E70"
"Worksheet!H47"
"Worksheet!E50"
"Worksheet!C89"
"Worksheet!E89"
"Worksheet!E76"
"Worksheet!E81"
"Worksheet!C82"
"INSTR!G7"
"INSTR!G8"
"INSTR!G9"
"IF(F7=0,0,F7/F8)"
"INSTR!G10"
"IF(F11=0,0,(F11+F12)/F11)"
"IF(F13=0,67*F12,F13*F9)"
"F14/F16"
"F17*F18"
"F19/F4"
"F4-F19"
"F23*(F26+F27)"
"F23-F28"
"INSTR!G12"
"E33*H33"
"(1-E33)*H33"
"F29"
"INSTR!G12"
"F19"
"INSTR!G12"
"F28"
"SUM(F33:F35)"
"F33*G41/E41"
"SUM(E46:F46)"
"G46/G$49"
"E49/$G49"
"(E55*E46)/1000000"
"G62/G$65"
"INSTR!G15"
"E70*G65"
"E82*E73"
"E76*E82"
"E82*(E71-1)"
"E82*E74-F82"
"E77*E82-G82"
"E82*E72-E82-E83"
"E82*E75-F83-F82"
"E78*E82-G83-G82"
"F4"
"G49"
"G65"
"CONCATENATE(""E"",D460,"":E"",E460)"
"J9/J19"
"J10/J19"
"J11/J19"
"J12/J19"
"J13/J19"
"J14/J19"
"J15/J19"
"J16/J19"
"J17/J19"
"J18/J19"
"SUM(freq)"
"SUM(K9:K18)"
"J121/J$132"
"SUM(J121:J131)"
"J190/J$201"
"C$16*B17"
"(C18-C17)/C18"
"(C19-C18)/C18"
"C46*D46*E46"
"C46*(1+B47)"
"(F47-F$46)/F$46"
"1.1*D47"
"10*1.1"
"10*0.9"
"(B63-B65)/B65"
"AVERAGE(B68:G69)"
"(B65-B64)/B65"
"D13"
"E13"
"F13"
"D13"
"E13"
"F13"
"SUM(G17:G25)"
"SUM(G29:G35)"
"SUM(G36,G26)"
"CHAR(223)"
"SUM(G55:G57)"
"SUM(G60:G77,G58)"
"SUM(F29:F77)"
"$G$37"
"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))"
"IF(SUM(F6:F11)<>100%,""ERROR"",""100%"")"
"SUM(G6:G11)"
"IF(SUM(F18:F26)<>100%,""ERROR"",""100%"")"
"SUM(G18:G26)"
"1/11"
"IF(SUM(F32:F42)<>100%,""ERROR"",""100%"")"
"SUM(G32:G42)"
"IF(C48=""yes"",(1*F48),IF(C48=""no"",(0*F48),IF(C48=""small extent"",(0.33*F48),IF(C48=""large extent"",(0.67*F48),""""))))"
"IF(SUM(F48:F87)<>100%,""ERROR"",""100%"")"
"SUM(G48:G87)"
"SUM(H3:H16)"
"SUM(I3:I15)"
"SUM(H17:N17)"
"SUM(H3:K3)"
"SUM(H3:H17)"
"SUM(G3:G21)"
"SUM(G23:J23)"
"SUM(G3:G20)"
"SUM(G22:M22)"
"G6*G5"
"G7"
"$D$7*E7"
"I7+J7"
"F7+G7"
"IF(E7>$D$8, ($D$8-E7),0)"
"IF(E7<$D$10, ($D$10-E7),0)"
"$D$7"
"($D$10/E7)-$D$7"
"($D$8/E12)-1"
"$E$6"
"J6+K6"
"G6+H6"
"IF(F6>$E$7, ($E$8*(F6-$E$7)),0)"
"IF(F6<$E$9, -(($E$9-F6)),0)"
"$E$6/F6"
"IF(F6<$F$9,-(L6-$E$10),0)"
"IF(F6>$E$7,-(L6-$E$8),0)"
"O6+L6"
"_xll.RiskTriang(F9,F7,F8)"
"IF(F13=0,0,(MAX(($F$31-F13),0)))"
"0-IF(F17=0,0,(MAX(($F$31-F17),0)))"
"IF(F21=0,0,(MAX((F21-$F$31),0)))"
"0-IF(F25=0,0,(MAX((F25-$F$31),0)))"
"F28*F29*($F$10/365)"
"_xll.RiskNormal(F28,F30)"
"F32*F33"
"(F15-F19+F23-F27)/(1+F35)^(F10/365)"
"B3*C3"
"B3*E3"
"B3*G3"
"SUM(B3:B11)"
"D12/B12/10"
"F12/B12/10"
"H12/B12/10"
"'Applicant Overview'!C3"
"'Applicant Overview'!E3"
"'Applicant Overview'!C4:E4"
"'Applicant Overview'!C6"
"'Applicant Overview'!C7"
"'Applicant Overview'!E7"
"'Applicant Overview'!C8"
"'Applicant Overview'!C11"
"'Applicant Overview'!C15"
"'Applicant Overview'!C16"
"'Applicant Overview'!C17"
"'Applicant Overview'!C18"
"'Applicant Overview'!C19"
"'Applicant Overview'!C25"
"'Applicant Overview'!C26"
"'Applicant Overview'!C27"
"'Applicant Overview'!C28"
"'Applicant Skills'!B11"
"'Applicant Skills'!B703"
"D6*G6"
"I6*H6"
"A6+1"
"G12*D12"
"E30/100"
"1/14"
"1/40"
"E57/300"
"1/12"
"36/40"
"36/180"
"E99/5000"
"6/300"
"SUM(J6:J132)"
"SUM(C2:C3)"
"$C$4"
"$C$8"
"$C$13"
"$C$19"
"SUM(C5:C7)"
"$C$22"
"$C$29"
"$C$36"
"$C$42"
"SUM(G3:G11)"
"SUM(C14:C18)"
"SUM(G16:G23)"
"SUM(C23:C28)"
"SUM(C53:C56)"
"$C$167"
"A60*B60"
"C60*4"
"$C$57"
"SUM(C106,C96,C90,C83,C76,C73,C67)"
"C110*2"
"$C$52"
"$C$61"
"SUM(C115:C124)"
"$C$107"
"C60*2"
"SUM(C130,C125)"
"C132/6"
"AVERAGE(C137:C166)"
"SUM(C2:C6)"
"SUM(C9:C9)"
"SUM(C12:C14)"
"12500084"
"75000*4"
"250000*4"
"C27*0.03+C27"
"$C$89"
"A38*B38"
"C38*4"
"$C$7"
"$C$10"
"$C$20"
"$C$15"
"C38*2"
"$C$27"
"$C$35"
"2*(A38*B38)"
"SUM(C50:C51)"
"SUM(C52,C53,C48)"
"C55/6"
"AVERAGE(C59:C88)"
"Example!#REF!"
"Example!A1"
"(B8-15)"
"LOG(A13)"
"STDEV(B13:B24)"
"AVERAGE(A12:B12)"
"LOG(C12)"
"STDEV(D12:D19)"
"LOG(C8)"
"STDEV(D8:D17)"
"LOG(C4)"
"STDEV(D4:D17)"
"LOG(D12)"
"F12/C12"
"I12/C12"
"STDEV(E12:E16)"
"AVERAGE(D12:D16)"
"STDEV(D12:D16)"
"COUNT(D12:D16)"
"D21/(D22^0.5)"
"K17"
"N23*(O23^2)"
"(P25/8)^0.5"
"P23+P24"
"1000*G20"
"AVERAGE(F35:F39)"
"STDEV(F35:F39)"
"COUNT(F35:F39)"
"LOG($D3)"
"NORMSINV($I3)"
"LOG(D3)"
"(F3-3/8)/15.25"
"NORMSINV(I3)"
"(Q3-3/8)/12.25"
"NORMSINV(I3)"
"LOG(X3)"
"NORMSINV(I10)"
"STDEV(T3:T14)"
"STDEV(E3:E17)"
"LOG(G7)"
"STDEV(H7:H16)"
"STDEV(N8:N16)"
"AVERAGE(B3,C3)"
"(F3-3/8)/7.25"
"NORMSINV(G3)"
"LOG(E3)"
"NORMSINV(G3)"
"LOG(E3)"
"F3+1"
"STDEV(J3:J9)"
"LOG(C5)"
"STDEV(D5:D10)"
"LOG(E14)"
"(G14-3/8)/8.25"
"NORMSINV(H14)"
"LOG($E$15)"
"(E23-3/8)/5.25"
"NORMSINV(F23)"
"LOG(C23)"
"NORMSINV(F23)"
"LOG(J23)"
"NORMSINV(F23)"
"NORMSINV(F23)"
"NORMSINV(F23)"
"STDEV(D23:D27)"
"LOG(B6)"
"STDEV(C6:C17)"
"LOG(D5)"
"STDEV(E5:E10)"
"LOG(D6)"
"STDEV(E6:E19)"
"STDEV(E24:E31)"
"STDEV(E35:E40)"
"LOG(A7)"
"STDEV(B7:B14)"
"LOG(A11)"
"STDEV(B11:B30)"
"1/A12"
"LOG(B12)"
"STDEV(C12:C56)"
"STDEV(F2:F311)"
"'Step 2'!D3"
"'Step 2'!D7"
"'Step 2'!D12"
"'Step 2'!D14"
"'Step 2'!D3"
"'Step 2'!D4"
"'Step 2'!D5"
"'Step 2'!D7"
"'Step 2'!D7"
"'Step 2'!D8"
"'Step 2'!D10"
"'Step 2'!D12"
"'Step 2'!D14"
"'Step 2'!D16"
"'Step 2'!D18"
"'Step 3a'!B3"
"'Step 3a'!B9"
"'Step 3a'!B12"
"'Step 3a'!B15"
"'Step 3a'!B18"
"'Step 3a'!B20"
"'Step 3a'!B22"
"'Step 3a'!B24"
"'Step 3a'!B26"
"'Step 3a'!B3"
"'Step 3a'!B4"
"'Step 3a'!B5"
"'Step 3a'!B13"
"'Step 3a'!B16"
"'Step 3a'!B22"
"SUM(E3:E27)"
"SUM(F3:F25)"
"CONCATENATE(D2, "" "", E2, "" "", F2)"
"CONCATENATE(J2, "", "", K2, "", "", L2, "" "", M2)"
"SUM(J3:J24)"
"B15+$D$11"
"$D$10"
"A16+1"
"B16*(1-B16*B$15)/(1-B$15*B16*B16-$B$14*(1-B16)^2)"
"B14+I$11"
"B51*(1-B51*B$15)/(1-B$15*B51*B51-$B$49*(1-B51)^2)"
"B86*(1-B86*B$15)/(1-B$15*B86*B86-$B$84*(1-B86)^2)"
"B121*(1-B121*B$15)/(1-B$15*B121*B121-$B$119*(1-B121)^2)"
"B156*(1-B156*B$15)/(1-B$15*B156*B156-$B$154*(1-B156)^2)"
"B191*(1-B191*B$15)/(1-B$15*B191*B191-$B$189*(1-B191)^2)"
"B226*(1-B226*B$15)/(1-B$15*B226*B226-$B$224*(1-B226)^2)"
"B261*(1-B261*B$15)/(1-B$15*B261*B261-$B$259*(1-B261)^2)"
"B296*(1-B296*B$15)/(1-B$15*B296*B296-$B$294*(1-B296)^2)"
"B331*(1-B331*B$15)/(1-B$15*B331*B331-$B$329*(1-B331)^2)"
"B363+1"
"B15"
"INDIRECT(ADDRESS(L366,2))"
"INDIRECT(ADDRESS($M366,B$363))"
"L366+M$364"
"M366+M$364"
"A365"
"IF(B366^2>2*B366*(1-B366),IF((1-B366)^2>B366^2,""aa"",""AA""),IF((1-B366)^2>2*B366*(1-B366),""aa"",""Aa""))"
"'Worksheet LSTP'!A4"
"'Worksheet LSTP'!E4"
"'Worksheet LSTP'!A6"
"'Worksheet LSTP'!E6"
"'Worksheet LSTP'!A24"
"'Worksheet LSTP'!E24"
"'Worksheet LSTP'!A30"
"'Worksheet LSTP'!E30"
"'Worksheet LSTP'!A8"
"'Worksheet LSTP'!E8"
"'Worksheet LSTP'!A39"
"'Worksheet LSTP'!E39"
"'Worksheet LSTP'!A70"
"'Worksheet LSTP'!E70"
"'Worksheet LSTP'!A52"
"'Worksheet LSTP'!E52"
"'Worksheet LSTP'!A59"
"'Worksheet LSTP'!E59"
"'Worksheet LSTP'!A67"
"'Worksheet LSTP'!E67"
"'Worksheet LSTP'!A78"
"'Worksheet LSTP'!E78"
"'Worksheet LSTP'!A81"
"'Worksheet LSTP'!E81"
"'Worksheet LSTP'!A92"
"'Worksheet LSTP'!E92"
"'Worksheet LSTP'!A100"
"'Worksheet LSTP'!E100"
"'Worksheet LSTP'!A103"
"'Worksheet LSTP'!E103"
"E11*E7"
"E117*LN(E13/E118)"
"10000000*SQRT((2*(2*E14)*E115*10000)/((1.6E-19)*E13))"
"E18"
"I18"
"E18+2*E14+(0.00000001/E27)*(2*E115*1.6E-19*E13*(2*E14))^0.5"
"E19-E39"
"(E115/E116)*(0.64*2*E14 + 0.8*E8)"
"0.1*(1+(E12/E7)^2)*(E15/(E7)^2)"
"E20/(E21*E22) - E25"
"E24+E25"
"(E116)/(E26*0.0001)"
"(E28/E29)*(E33*0.01/(E7*0.0000001))"
"1000*E117*LN(10)*(1+(E115/E116)*(E26/(10*E15))*E34)"
"E70"
"(E35/1000)*LOG10((E37*E36/100)/E33)"
"(F35/1000)*LOG10((F37*F36/100)/F33)"
"(G35/1000)*LOG10((G37*G36/100)/G33)"
"(H35/1000)*LOG10((H37*H36/100)/H33)"
"(I35/1000)*LOG10((I37*I36/100)/I33)"
"(J35/1000)*LOG10((J37*J36/100)/J33)"
"(K35/1000)*LOG10((K37*K36/100)/K33)"
"(L35/1000)*LOG10((L37*L36/100)/L33)"
"(M35/1000)*LOG10((M37*M36/100)/M33)"
"(N35/1000)*LOG10((N37*N36/100)/N33)"
"(O35/1000)*LOG10((O37*O36/100)/O33)"
"(P35/1000)*LOG10((P37*P36/100)/P33)"
"(Q35/1000)*LOG10((Q37*Q36/100)/Q33)"
"(0.000001)*(E8+E39)/(6*E26*0.00000001)"
"E42*E43"
"E45/((E44)^E46)"
"E48/((E44)^E49)"
"E50*E47/(E47+E50)"
"E8-E39"
"2*E60/E53"
"E63*(E7/1000)*(E57/10000)"
"10000000*E59"
"1000000*(E60*10000)*E27*E56"
"1000000*(E60*10000)*(E27)*(1-((E7*0.0001)*(E57*0.001)/(E56+(E7*0.0001)*(E57*0.001)))^2)"
"(E56/(E56+(E7/1000)*(E57/10000)))"
"1000000*(E60*10000)*(E27)*(E56*E63)"
"E62/(1+0.0000005*E67*E62)"
"100*((E64-E70)/E64)"
"ROUND(E64/(1+((E67*E64*0.000001)/E56)),-1)"
"E27*(E7*0.001)"
"E74+E73"
"1000000000000*(E75*E8)/(E70*0.000001)"
"B78"
"E121/((1+E125/100)^E5)"
"1000000000000*(E73*E8)/(E61*0.000001)"
"E78/E78"
"E78/F78"
"E78/G78"
"E78/H78"
"E78/I78"
"E78/J78"
"E78/K78"
"E78/L78"
"E78/M78"
"E78/N78"
"E78/O78"
"E78/P78"
"E78/Q78"
"(E84+1)*E75"
"1000000000000*E85*E8/(E70*0.000001)"
"E122/((1+E125/100)^E5)"
"(E88+E84)/(E84+1)"
"E86*E91*E89*E90"
"E123/((1+E125/100)^E5)"
"(1/(E94*E92*(1+E95/100)))*1000"
"E124*(1+E125/100)^E5"
"E8*(E33*0.000001)*(1+E28)"
"E75*(E96*1000000000)*(E8)^2"
"E101/E100"
"E101/(E96*1000000000)"
"100*(E7*0.001)*E85*E89*E90*E91*(E96*1000000000)*E8^2"
"E104/(E96*1000000000)"
"(E8/E26)*(100000000/1000000)"
"2*((E8-E58-0.5*E67*E70*0.000001)/E7)*(10000000/1000000)"
"(0.000000000008854)*0.000001"
"E113*E112"
"E114*E112"
"B78"
"E86"
"B92"
"B96"
"(1+E125)^E5"
"(1+F125/100)^F5"
"'Cost Summary'!E1"
"E10+E15"
"IF($B$1=""best"",E11,IF($B$1=""ml"",E12,IF($B$1=""worst"",E13)))"
"'Cost Summary'!J8"
"'Cost Summary'!J12"
"F10*F6+F7*F15"
"F20+E20"
"F21+G20"
"'Cost Summary'!K44"
"F22*F9"
"F20-F24"
"(F25)/F20"
"'Cost Summary'!J16"
"'Cost Summary'!J61"
"E28+E29"
"E25-E31"
"F32/F20"
"E32"
"J16+J42+J61"
"SUM(J4:N4)"
"IF($E$1=""best"",J12+J8,IF($E$1=""ml"",J13+J9,IF($E$1=""worst"",J14+J10)))"
"J18+J24+J28+J40+J26"
"SUM(J19:J22)"
"F19*E19"
"F24"
"F24"
"SUM(J29:J38)"
"F36*E36"
"IF($E$1=""best"",$G40,IF($E$1=""ML"",$H40,IF($E$1=""worst"",$I40,0)))"
"J46+J55+J58"
"K47+K49+K51+K55/K6+K58/K6+E53"
"J48+J50+J52+J53"
"K47*K6"
"K49*K6"
"K51*K6"
"$E$53*J6"
"J56"
"10/60"
"E56*$Q$8"
"$E$56*R8"
"IF($E$1=""best"",$F$56*$G56*J$6,IF($E$1=""ml"",$F$56*$H56*J6, IF($E$1=""worst"",$F$56*$I56*J$6)))"
"5/60"
"$E$59*Q8"
"IF($E$1=""best"",$F$59*$G59*J$6,IF($E$1=""ml"",$F$59*$H59*J6, IF($E$1=""worst"",$F$59*$I59*J$6)))"
"J63+J75+J79"
"J65+SUM(J67:J68)+SUM(J70:J73)"
"$E65+SUM($E67:$E68)*J66+SUM($E70:$E73)*J69"
"$Q$8*F65*E65"
"E65*F65*$R$8"
"(E65*F65*$S$8)"
"IF($E$1=""best"",$G67*J$66,IF($E$1=""ML"",$H67*J$66,IF($E$1=""worst"",$I67*J$66,0)))"
"IF($E$1=""best"",$G70*J$69,IF($E$1=""ML"",$H70*J$69,IF($E$1=""worst"",$I70*J$69,0)))"
"SUM(J76:J77)"
"J63*$E$76"
"IF($E$1=""best"",$G77*J64,IF($E$1=""ML"",$H77*J64,IF($E$1=""worst"",$I77*J64,0)))"
"SUM(J80:J85)"
"IF($E$1=""best"",$G83*J$64,IF($E$1=""ML"",$H83*J$64,IF($E$1=""worst"",$I83*J$64,0)))"
"Labor!A2"
"Labor!I2"
"Labor!A5"
"Labor!H69"
"Labor!A73"
"Labor!H141"
"Labor!A144"
"Labor!H236"
"SUM(B3:B7)"
"Infrastructure!H14"
"SUM(B9:B12)"
"D2*C2"
"E2*F2*H2"
"SUM(I8:I66)"
"SUM(I8:I66)"
"SUM(I77:I139)"
"SUM(I77:I139)"
"SUM(I148:I234)"
"SUM(I148:I234)"
"F4*G4"
"C5*D5*E5"
"SUM(H4:H12)"
"SUM(F3:F781)"
"SUM(L9:L10)"
"SUM(L9:L23)"
"SUM(L27:L29)"
"SUM(L35:L41)"
"SUM(L46:L68)"
"SUM(L72:L83)"
"SUM(L122:L135)"
"L24"
"L24"
"L31"
"L31"
"L42"
"L42"
"L69"
"L69"
"L84"
"L84"
"L91"
"L91"
"L118"
"L118"
"L137"
"L137"
"SUM(K143:K150)"
"SUM(K143:K150)"
"G5*F5"
"I5*0.15"
"I5+J5"
"SUM(L5:L10)"
"SUM(L13:L19)"
"SUM(L22:L30)"
"SUM(L33:L33)"
"SUM(L47:L84)"
"SUM(L87:L99)"
"SUM(L128:L138)"
"SUM(L141:L171)"
"SUM(L174:L193)"
"SUM(C11:C20)"
"SUM(C11:C20)"
"COUNTIF(A6:A21,""?"")"
"SUM(H6:H21)"
"COUNTIF(A25:A31,""?"")"
"SUM(H25:H31)"
"COUNTIF(A38:A62,""?"")"
"SUM(H38:H62)"
"COUNTIF(A67:A80,""?"")"
"SUM(H67:H80)"
"COUNTIF(A87:A104,""?"")"
"SUM(H87:H104)"
"COUNTIF(A107:A111,""?"")"
"SUM(H107:H111)"
"A4+A23+A33+A64+A82+A106"
"SUM(H106,H82,H64,H33,H23,H4)"
"IF($H11=1,640,IF($H11=2,320,IF($H11=3,240,IF($H11=4,160,IF($H11=5,80,0)))))"
"IF($H11=1,1.6,IF($H11=2,0.8,IF($H11=3,3,IF($H11=4,15,IF($H11=5,35,0)))))"
"IF($H11=1,0.6,IF($H11=2,0.6,IF($H11=3,0.5,IF($H11=4,0.35,IF($H11=5,0.25,0)))))"
"IF(H24<3,(H24/3)^0.2,(H24/3)^1.8)"
"(H26/4)^0.2"
"IF(H30=0,1,1-(H30/100)*0.7)"
"(H35/4)^0.5"
"L24*L26*L30*L35"
"ROUND((L10+(H9/H16)^L12*H16*L11)*L38,-2)"
"H47*(1+I$46)"
"H47*(1+J$46)"
"H47/$H9"
"ROUND(H47/H41,0)"
"ROUND(H49/6/H39,0)"
"ROUND(IF(H9<10000,1,(-109+69.575*(H9^0.05))*5/7/L51+1)*L24^0.5,0)"
"IF(H11=5,2,IF(H11=4,1.8,IF(H11=3,1.3,IF(H11=2,1,IF(H11=1,0.8,0)))))"
"0.4*B3+0.4*C3+0.2*D3"
"B10+2*C10"
"SUM(B9:B74)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"1/More"
"1/Much"
"Less"
"IF(ISNUMBER(I7),SUM(C7:I7),"""")"
"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")"
"IF(ISNUMBER($D$7),1/$D$7,"""")"
"IF(ISNUMBER($E$7),1/$E$7,"""")"
"IF(ISNUMBER(E8),1/E8,"""")"
"IF(ISNUMBER($F$7),1/$F$7,"""")"
"IF(ISNUMBER(F8),1/F8,"""")"
"IF(ISNUMBER(G7),1/G7,"""")"
"IF(ISNUMBER(G8),1/G8,"""")"
"IF(ISNUMBER(H7),1/H7,"""")"
"IF(ISNUMBER(I7),1/$I$7,"""")"
"IF(ISNUMBER(H13),SUM(C13:I13),"""")"
"IF(ISNUMBER(C13),SUM(C7:C13),"""")"
"IF(ISNUMBER(I12),SUM(I7:I13),"""")"
"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")"
"IF(ISNUMBER(I14),SUM(C14:I14),"""")"
"$C$5"
"$D$5"
"$E$5"
"$F$5"
"$G$5"
"$H$5"
"$I$5"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")"
"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")"
"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")"
"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")"
"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")"
"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")"
"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")"
"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")"
"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")"
"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")"
"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")"
"$C$29*SUM($C$31:$C$41)"
"$D$29*SUM($D$31:$D$41)"
"$E$29*SUM($E$31:$E$41)"
"$F$29*SUM($F$31:$F$41)"
"$G$29*SUM($G$31:$G$41)"
"$H$29*SUM($H$31:$H$41)"
"$I$29*SUM($I$31:$I$41)"
"SUM($J$31:$J$41)"
"SUM($K$31:$K$41)"
"($C$42/$K$43)*100"
"($D$42/$K$43)*100"
"($E$42/$K$43)*100"
"($F$42/$K$43)*100"
"($G$42/$K$43)*100"
"($H$42/$K$43)*100"
"($I$42/$K$43)*100"
"SUM($C$43:$I$43)"
"SUM($C$42:$I$42)"
"SUM(D7:D12)"
"SUM(D16:D25)"
"D30+SUM(D31:D45)"
"#REF!+SUM(D31:D45)"
"C55*D55"
"SUM(C55:C72)"
"SUM(E55:E71)"
"E73+SUM(D76:D80)"
"SUM(D84:D97)"
"E13"
"E26"
"E46"
"E81"
"E98"
"E112"
"SUM(E115:E120)"
"SUM(D7:D12)"
"SUM(D16:D25)"
"D30+SUM(D31:D45)"
"#REF!+SUM(D31:D45)"
"C55*D55"
"SUM(C55:C72)"
"SUM(E55:E71)"
"E73+SUM(D76:D80)"
"SUM(D84:D97)"
"E13"
"E26"
"E46"
"E81"
"E98"
"E112"
"SUM(E115:E120)"
"SUM(D7:D12)"
"SUM(D16:D25)"
"D30+SUM(D31:D45)"
"#REF!+SUM(D31:D45)"
"C55*D55"
"SUM(C55:C72)"
"SUM(E55:E71)"
"E73+SUM(D77:D81)"
"SUM(D85:D98)"
"E13"
"E26"
"E46"
"E82"
"E99"
"E113"
"SUM(E116:E121)"
"Report!A1"
"(4*Data!B8+3*Data!C8+2*Data!D8+1*Data!E8)/(SUM(Data!B8:F8))"
"Data!H8/Data!$J$3"
"Data!L8/(Data!L8+Data!M8)"
"Data!C209/Data!$J$3"
"Data!H219/Data!$J$3"
"Data!D222/Data!$J$3"
"Data!E233/Data!$E$239"
"Data!H242/Data!$J$3"
"Data!H245/Data!$J$3"
"4+2"
"A3+1"
"A200+1"
"A276+1"
"IF(F12=""M"",F12,"""")"
"IF(F12=""C"",F12,"""")"
"IF(F12=""S"",F12,"""")"
"IF(P12=""A"",P12,"""")"
"IF(P12=""S"",P12,"""")"
"IF(P12=""R"",P12,"""")"
"IF(P12=""O"",P12,"""")"
"IF(P12=""D"",P12,"""")"
"IF(P12=""X"",P12,"""")"
"IF(F12=""M"",F12,"""")"
"IF(F12=""C"",F12,"""")"
"IF(F12=""S"",F12,"""")"
"IF(P12=""A"",P12,"""")"
"IF(P12=""S"",P12,"""")"
"IF(P12=""R"",P12,"""")"
"IF(P12=""O"",P12,"""")"
"IF(P12=""D"",P12,"""")"
"IF(P12=""X"",P12,"""")"
"IF(F12=""M"",F12,"""")"
"IF(F12=""C"",F12,"""")"
"IF(F12=""S"",F12,"""")"
"IF(P12=""A"",P12,"""")"
"IF(P12=""S"",P12,"""")"
"IF(P12=""R"",P12,"""")"
"IF(P12=""O"",P12,"""")"
"IF(P12=""D"",P12,"""")"
"IF(P12=""X"",P12,"""")"
"I11*G11*E11"
"I28*G27*E26"
"I30*G29*E29"
"+Summary!D9"
"+Summary!D10"
"+Summary!D11"
"+Summary!D30"
"+Summary!D32"
"+Summary!D31"
"+'Baltimore MD'!$D$2*1000"
"+'Atlanta GA'!$D$2*1000"
"+'New York City'!$D$2*1000"
"+'Orange County CA'!$D$2*1000"
"+'Omaha NE'!$D$2*1000"
"+Philadelphia!$D$2*1000"
"+'Rural CO'!$D$2*1000"
"+'Baltimore MD'!$G$2*1000"
"+'Atlanta GA'!$G$2*1000"
"+'New York City'!$G$2*1000"
"+'Orange County CA'!$G$2*1000"
"+'Omaha NE'!$G$2*1000"
"+Philadelphia!$G$2*1000"
"+'Rural CO'!$G$2*1000"
"+'Baltimore MD'!$D$6"
"+'Atlanta GA'!$D$6"
"+'New York City'!$D$6"
"+'Orange County CA'!$D$6"
"+'Omaha NE'!$D$6"
"+Philadelphia!$D$6"
"+'Rural CO'!$D$6"
"+'Baltimore MD'!$D$23"
"+'Atlanta GA'!$D$23"
"+'New York City'!$D$23"
"+'Orange County CA'!$D$23"
"+'Omaha NE'!$D$23"
"+Philadelphia!$D$23"
"+'Rural CO'!$D$23"
"+A31"
"CONCATENATE(TEXT('Baltimore MD'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$D$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$D$25,""0.00""),"":1"")"
"+'Baltimore MD'!$D$29"
"+'Atlanta GA'!$D$29"
"+'New York City'!$D$29"
"+'Orange County CA'!$D$29"
"+'Omaha NE'!$D$29"
"+Philadelphia!$D$29"
"+'Rural CO'!$D$29"
"+'Baltimore MD'!$E$6"
"+'Atlanta GA'!$E$6"
"+'New York City'!$E$6"
"+'Orange County CA'!$E$6"
"+'Omaha NE'!$E$6"
"+Philadelphia!$E$6"
"+'Rural CO'!$E$6"
"+K9"
"+'Baltimore MD'!$E$23"
"+'Atlanta GA'!$E$23"
"+'New York City'!$E$23"
"+'Orange County CA'!$E$23"
"+'Omaha NE'!$E$23"
"+Philadelphia!$E$23"
"+'Rural CO'!$E$23"
"CONCATENATE(TEXT('Baltimore MD'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$E$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$E$25,""0.00""),"":1"")"
"+'Baltimore MD'!$E$29"
"+'Atlanta GA'!$E$29"
"+'New York City'!$E$29"
"+'Orange County CA'!$E$29"
"+'Omaha NE'!$E$29"
"+Philadelphia!$E$29"
"+'Rural CO'!$E$29"
"+'Baltimore MD'!$F$6"
"+'Atlanta GA'!$F$6"
"+'New York City'!$F$6"
"+'Orange County CA'!$F$6"
"+'Omaha NE'!$F$6"
"+Philadelphia!$F$6"
"+'Rural CO'!$F$6"
"+'Baltimore MD'!$F$23"
"+'Atlanta GA'!$F$23"
"+'New York City'!$F$23"
"+'Orange County CA'!$F$23"
"+'Omaha NE'!$F$23"
"+Philadelphia!$F$23"
"+'Rural CO'!$F$23"
"CONCATENATE(TEXT('Baltimore MD'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$F$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$F$25,""0.00""),"":1"")"
"+'Baltimore MD'!$F$29"
"+'Atlanta GA'!$F$29"
"+'New York City'!$F$29"
"+'Orange County CA'!$F$29"
"+'Omaha NE'!$F$29"
"+Philadelphia!$F$29"
"+'Rural CO'!$F$29"
"+'Baltimore MD'!$G$6"
"+'Atlanta GA'!$G$6"
"+'New York City'!$G$6"
"+'Orange County CA'!$G$6"
"+'Omaha NE'!$G$6"
"+Philadelphia!$G$6"
"+'Rural CO'!$G$6"
"+'Baltimore MD'!$G$23"
"+'Atlanta GA'!$G$23"
"+'New York City'!$G$23"
"+'Orange County CA'!$G$23"
"+'Omaha NE'!$G$23"
"+Philadelphia!$G$23"
"+'Rural CO'!$G$23"
"CONCATENATE(TEXT('Baltimore MD'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$G$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$G$25,""0.00""),"":1"")"
"+'Baltimore MD'!$G$29"
"+'Atlanta GA'!$G$29"
"+'New York City'!$G$29"
"+'Orange County CA'!$G$29"
"+'Omaha NE'!$G$29"
"+Philadelphia!$G$29"
"+'Rural CO'!$G$29"
"+'Baltimore MD'!$G$3"
"+'Atlanta GA'!$G$3"
"+'New York City'!$G$3"
"+'Orange County CA'!$G$3"
"+'Omaha NE'!$G$3"
"+Philadelphia!$G$3"
"+'Rural CO'!$G$3"
"+K24"
"CONCATENATE(TEXT('Baltimore MD'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Atlanta GA'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('New York City'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Orange County CA'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Omaha NE'!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT(Philadelphia!$I$25,""0.00""),"":1"")"
"CONCATENATE(TEXT('Rural CO'!$I$25,""0.00""),"":1"")"
"+'Baltimore MD'!$I$29"
"+'Atlanta GA'!$I$29"
"+'New York City'!$I$29"
"+'Orange County CA'!$I$29"
"+'Omaha NE'!$I$29"
"+Philadelphia!$I$29"
"+'Rural CO'!$I$29"
"SUM(B25:C25)"
"F5*'FP Summary'!C38"
"F6*'FP Summary'!$C$38"
"SUM(C5:C29)"
"G6+G7+G9"
"E34"
"'FP Summary'!$C$38*F34"
"G5"
"SUM(G10:G11)+(0.3*G27)"
"SUM(G12:G15)+(0.3*G27) + G20"
"1.75"
"E37*0.8*0.9"
"(0.9*SUM(G21:G26))+(0.4*G27) + G16"
"G28+G19"
"0.8*(G18+G17)"
"(0.9*G29)+ (0.5*G8)"
"(0.5*G8)+ (0.2 *(G17+G18)) + (0.1*G29) + (0.1*SUM(G21:G26))"
"SUM(C34:C42)"
"[1]Formulations!E4"
"[1]Formulations!I4"
"[1]Formulations!M4"
"[1]Formulations!E7"
"[1]Formulations!I7"
"[1]Formulations!M7"
"[1]Formulations!O10"
"[1]Formulations!O10"
"'[1]General System Characteristics'!B18"
"'[1]General System Characteristics'!B18"
"C32*C35"
"C32*C35"
"Productivity!F30"
"Productivity!F30"
"(F57)/8"
"(F57)/8"
"Productivity!B34"
"Productivity!B34"
"Productivity!B34"
"Productivity!B34"
"SUM(F48:F56)"
"'Funding to 1989'!D5"
"C4"
"E4/G4*1000"
"AppendixPriceIndex!H8"
"I4/K4*K$23"
"C4/G4/O4*O$23*1000"
"1+A4"
"AppendixPriceIndex!H12"
"(M5-M4)/M4"
"RATE(R5,0,-M$4,M5)"
"RATE(V5,0,-P$4,P5)"
"AppendixPriceIndex!H16"
"AppendixPriceIndex!H20"
"AppendixPriceIndex!H24"
"AppendixPriceIndex!H28"
"C10/102.5*100"
"AppendixPriceIndex!H32"
"C11/110*100"
"AppendixPriceIndex!H36"
"AppendixPriceIndex!H40"
"C13/111.25*100"
"AppendixPriceIndex!H44"
"C14/9*8"
"AppendixPriceIndex!H48"
"AppendixPriceIndex!H52"
"AppendixPriceIndex!H56"
"RATE(T16,0,-M$15,M16)"
"RATE(X16,0,-P$15,P16)"
"AppendixPriceIndex!H60"
"AppendixPriceIndex!H64"
"AppendixPriceIndex!H68"
"AppendixPriceIndex!H72"
"AppendixPriceIndex!H76"
"AppendixPriceIndex!H80"
"AppendixPriceIndex!H84"
"RATE((COUNT(C4:C14)-1),0,-C4,C14)"
"(C23-C4)/C4"
"RATE((COUNT(C4:C23)-1),0,-C4,C23)"
"RATE((COUNT(C19:C23)-1),0,-C19,C23)"
"RATE((COUNT(C15:C23)-1),0,-C15,C23)"
"'Table 1'!M4"
"1+A5"
"E16*G16"
"E16*H16"
"B16/F16"
"1-G16-F16"
"B23-B5"
"(B23-B5)/B5"
"I25/I5"
"B23-B16"
"F23*100-F16*100"
"B27/B16"
"AVERAGE(B3:B19)"
"INFOSWages!F14"
"'INFOS inputs'!G13"
"(B5*C5)+(D5*E5)"
"SUM(F5:F8)/4"
"G8/G$8*1000"
"(H12-H8)/H8"
"C45-D45"
"AVERAGE(B45:B61)"
"SUM(B3:C3)"
"B3/D3"
"SUM(B3:B9)"
" 23259+14183+21936-15990"
"52848+30314+5038"
"26272+10378"
" 91130-6841-3585-3113-56500"
"1216+1184+2027+31152+6129+4358"
"3153+3971+2069+3518+6723+466+20689"
"B9/B$79*1000"
"C9"
"F9/F$13*1000"
"E79"
"B10/B$65*1000"
"C10"
"E10/E$14*1000"
"D65"
"(B4*1/4)+(B5*3/4)"
"1+C5"
"(105761700+32465700+79517300+54786900+64569000+19776400+83777800)/1000000"
"(118145210+36675250+83359830+58687440+72126460+20133080+100177090)/1000000"
"SUM(C2:C35)"
"SUM(C39:C93)"
"SUM(B3:B7)"
"SUM(B12:B101)"
"SUM(B106:B109)"
"SUM(B114:B151)"
"SUM(B156:B189)"
"SUM(B194:B205)"
"SUM(B210:B211)"
"SUM(B216:B303)"
"SUM(B308:B338)"
"SUM(B348:B384)"
"SUM(B395:B397)"
"SUM(B402:B460)"
"SUM(B465:B600)"
"SUM(B652:B666)"
"SUM(D5:D70)"
"SUM(D77:D163)"
"1/D16"
"D5-E5"
"SUM(D5:D366)"
"SUM(D5:D154)"
"SUM(D5:D366)"
"SUM(D5:D115)"
"SUM(D5:D38)"
"SUM(D5:D115)"
"'Data Analysis'!A2"
"'Data Analysis'!A2"
"'Data Analysis'!B1"
"'Data Analysis'!CO3"
"IF(I5>J5,""Over"",""Under"")"
"I23"
"I28"
"'Data Analysis'!EJ3"
"I52"
"IF(I48=""Y"",""INCLUDES ALL EXTENTS"",""ONLY CONSIDERS 4 AND 5 EXTENTS"")"
"SUM(I5+I9+I10+I21+I31+I38+I42+I43+I44+I46+I45)"
"SUM(J5+J10+J9+J21+J31+J38+J42+J43+J44+J45+J46)"
"'input-output'!D9"
"'input-output'!D10"
"'input-output'!D11"
"'input-output'!D12"
"'input-output'!D13"
"'input-output'!D14"
"'input-output'!D15"
"'input-output'!D16"
"'input-output'!D17"
"'input-output'!D18"
"'input-output'!D19"
"'input-output'!D20"
"'input-output'!D21"
"'input-output'!D22"
"'input-output'!D23"
"'input-output'!D24"
"'input-output'!D25"
"'input-output'!D26"
"'input-output'!D27"
"'input-output'!D28"
"'input-output'!D29"
"'input-output'!D30"
"'input-output'!D31"
"'input-output'!D32"
"'input-output'!D33"
"'input-output'!D34"
"'input-output'!D35"
"'input-output'!D36"
"'input-output'!D37"
"'input-output'!D38"
"'input-output'!D39"
"'input-output'!D40"
"'input-output'!D41"
"'input-output'!D42"
"'input-output'!D43"
"'input-output'!D44"
"'input-output'!F10"
"'input-output'!F11"
"'input-output'!F12"
"'input-output'!F13"
"'input-output'!F14"
"'input-output'!F15"
"IF(D2=""x"",""CE 1030"", ""(no CE 1030 )"")"
"IF(E2=""x"","" CE 2000 "",""no CE 2000 "")"
"IF(F2=""x"",""CE 2001"",""no CE 2001"")"
"IF(H2=""x"",""CE 2020"", ""no CE 2020"")"
"IF(I2=""x"",""ES 3004"", ""no ES 3004"")"
"IF(T2=""x"",""CE 3041"", ""no CE 3041"")"
"IF(D$2=""x"",0.5,0)"
"IF(E$2=""x"",1,0)"
"IF(J$2=""x"",0,0)"
"IF(M$2=""x"",0.25,0)"
"IF(Y$2=""x"",0.75,0)"
"IF(AG$2=""x"",0.9,0)"
"SUM(CX3:EI3)"
"SUM(B5:B7)"
"B4/$B$46"
"IF(S2=""x"",""CE 3030"", ""no CE 3030 "")"
"IF(AM2=""x"",""ES 2503"", ""no ES 2503 "")"
"IF(AN2=""x"",""ES 3001"", ""no ES 3001"")"
"IF(AO2=""x"",""EE 3601"", ""no EE 3601"")"
"IF(AG$2=""x"",0.1,0)"
"IF('input-output'!$I$48=""Y"", 'Data Analysis'!CL5,'Data Analysis'!CM5)"
"IF(D$2=""x"",D5,0)"
"SUM(AU5:CI5)"
"SUM(IF(AU5>=4,AU5,0)+IF(AV5>=4,AV5,0)+IF(AW5>=4,AW5,0)+IF(AX5>=4,AX5,0)+IF(AY5>=4,AY5,0)+IF(AZ5>=4,AZ5,0)+IF(BA5>=4,BA5,0)+IF(BB5>=4,BB5,0)+IF(BC5>=4,BC5,0)+IF(BD5>=4,BD5,0)+IF(BE5>=4,BE5,0)+IF(BF5>=4,BF5,0)+IF(BG5>=4,BG5,0)+IF(BH5>=4,BH5,0)+IF(BI5>=4,BI5,0)+IF(BJ5>=4,BJ5,0)+IF(BK5>=4,BK5,0)+IF(BL5>=4,BL5,0)+IF(BM5>=4,BM5,0)+IF(BN5>=4,BN5,0)+IF(BO5>=4,BO5,0)+IF(BP5>=4,BP5,0)+IF(BQ5>=4,BQ5,0)+IF(BR5>=4,BR5,0)+IF(BS5>=4,BS5,0)+IF(BT5>=4,BT5,0)+IF(BU5>=4,BU5,0)+IF(BV5>=4,BV5,0)+IF(BW5>=4,BW5,0)+IF(BX5>=4,BX5,0)+IF(BY5>=4,BY5,0)+IF(BZ5>=4,BZ5,0)+IF(CA5>=4,CA5,0)+IF(CB5>=4,CB5,0)+IF(CC5>=4,CC5,0)+IF(CD5>=4,CD5,0)+IF(CE5>=4,CE5,0)+IF(CF5>=4,CF5,0)+IF(CG5>=4,CG5,0)+IF(CH5>=4,CH5,0)+IF(CI5>=4,CI5,0))"
"IF(L2=""x"",""CE 3010"", ""-"")"
"IF(G2=""x"",""CE 2002"", ""-"")"
"IF(J2=""x"",""CE 3006"", ""-"")"
"IF(K2=""x"",""CE 3008"", ""-"")"
"IF(R2=""x"",""CE 3026"", ""-"")"
"IF(AE2=""x"",""CE 4007"", ""-"")"
"IF(AF2=""x"",""CE 4017"", ""-"")"
"IF(T2=""x"",""CE 3041"", ""-"")"
"IF(U2=""x"",""CE 3044"", ""-"")"
"IF(AH2=""x"",""CE 4046"", ""-"")"
"IF(AI2=""x"",""CE 4048"", ""-"")"
"IF(Y2=""x"",""CE 3059"", ""-"")"
"IF(Z2=""x"",""CE 3060"", ""-"")"
"IF(AA2=""x"",""CE 3061"", ""-"")"
"IF(AB2=""x"",""CE 3062"", ""-"")"
"IF(AJ2=""x"",""CE 4060"", ""-"")"
"IF(AK2=""x"",""CE 4061"", ""-"")"
"IF(AC2=""x"",""CE 3070"", ""-"")"
"IF(AD2=""x"",""CE 3074"", ""-"")"
"IF(AL2=""x"",""CE 4071"", ""-"")"
"SUM(B10:B19)"
"IF(V2=""x"",""CE 3050"", ""-"")"
"IF(W2=""x"",""CE 3051"", ""-"")"
"IF(X2=""x"",""CE 3054"", ""-"")"
"IF(AG2=""x"",""CE 355X"", ""-"")"
"IF(M2=""x"",""CE 3020"", ""-"")"
"IF(N2=""x"",""CE 3021"", ""-"")"
"IF(O2=""x"",""CE 3022"", ""-"")"
"IF(P2=""x"",""CE 3023"", ""-"")"
"IF(Q2=""x"",""CE 3024"", ""-"")"
"IF(AQ2=""x"",""CH 1010"", ""-"")"
"IF(AR2=""x"",""CH 1020"", ""-"")"
"IF(AP2=""x"",""MA 2011"", ""-"")"
"SUM(B21:B29)"
"'input-output'!D9"
"IF(D2=""x"",1, 0)"
"IF(H2=""x"",1, 0)"
"IF(T2=""x"",1, 0)"
"IF(S2=""x"",1, 0)"
"IF(AM2=""x"",1, 0)"
"IF(L2=""x"",1, 0)"
"IF(G2=""x"",1, 0)"
"IF(J2=""x"",1, 0)"
"IF(R2=""x"",1, 0)"
"IF(AE2=""x"",1, 0)"
"IF(T2=""x"",1, 0)"
"IF(AH2=""x"",1, 0)"
"IF(Y2=""x"",1, 0)"
"IF(AJ2=""x"",1, 0)"
"IF(AC2=""x"",1, 0)"
"IF(AL2=""x"",1, 0)"
"SUM(B31:B36)"
"IF(V2=""x"",1, 0)"
"IF(AG2=""x"",1, 0)"
"IF(M2=""x"",1, 0)"
"IF(X2=""x"",1, 0)"
"SUM(B4+B8+B9+B20+B30+B37+B41+B42+B43+B44+B45)"
"C45"
"C44"
"C43"
"C42"
"C41"
"C37"
"C30"
"C20"
"C9"
"C8"
"C4"
"B45"
"B44"
"B43"
"B42"
"B41"
"B37"
"B30"
"B20"
"B9"
"B8"
"B4"
"I37"
"G37-B37"
"I37-B37"
"A40-A39"
"22.1*(E40/(H39*C40))*D40"
"G39+F40"
"ROUND(E3*0.827,0)"
"7+3"
"7+3"
"7+3"
"7+3"
"+C5/F5"
"+C5/E5"
"+C5/C$16"
"+G5/G$16"
"FREQUENCY(K5:K14,P5:P15)"
"FREQUENCY(L5:L14,P5:P15)"
"FREQUENCY(M5:M14,P5:P15)"
"+Q5"
"+U5+Q6"
"AVERAGE(C5:C14)"
"STDEV(C5:C14)"
"+C17/C16"
"AVERAGE(C5:C9)"
"STDEV(C5:C9)"
"AVERAGE(C10:C14)"
"STDEV(C10:C14)"
"+'Data Entry'!$B5"
"+'Data Entry'!C5"
"+(E6-D6)/D6"
"+B6"
"+'Data Entry'!$D5"
"+B5"
"+'Comparisons--Raw & Normalized'!C5"
"+'Comparisons--Raw & Normalized'!C6/'Comparisons--Raw & Normalized'!C6"
"+'Comparisons--Raw & Normalized'!D6/'Comparisons--Raw & Normalized'!C6"
"+'Comparisons--Raw & Normalized'!E6/'Comparisons--Raw & Normalized'!C6"
"+D5+1500"
"+C$6*B7"
"SUM(F2:F68)"
"5360/62"
"J1"
"J3"
"J32"
"#REF!"
"J76"
"J70"
"J144"
"SUM(C5:L5)"
"SUM(C6:M6)"
"SUM(C7:K7)"
"SUM(C6:Q6)"
"SUM(C5:K5)"
"B10/$B$16"
"E10/$E$16"
"SUM(B10:B15)"
"B7"
"B14"
"B20"
"B6"
"B13"
"B20"
"B7"
"B14"
"B20"
"B6"
"B13"
"B20"
"SUM(C1:C123)"
"RANK(D2,D2:D16)"
"PRODUCT(E2,0.5)"
"RANK(I2,I2:I15)"
"SUM(F2,H2,J2)"
"RANK(K2,K2:K13,1)"
"RANK(D3,D2:D16)"
"RANK(I3,I2:I15)"
"RANK(K3,K2:K13,1)"
"RANK(D4,D2:D16)"
"RANK(I4,I2:I15)"
"RANK(K4,K2:K13,1)"
"RANK(D5,D2:D16)"
"RANK(I5,I2:I15)"
"RANK(K5,K2:K13,1)"
"RANK(D2,D2:D30)"
"PRODUCT(E2,0.5)"
"SUM(F2,H2,J2)"
"RANK(K2,K2:K4,1)"
"RANK(D3,D2:D30)"
"RANK(K3,K2:K4,1)"
"RANK(D4,D2:D30)"
"RANK(K4,K2:K4,1)"
"RANK(D5,D2:D30)"
"RANK(K5,K2:K13,1)"
"RANK(D6,D2:D30)"
"RANK(K6,K2:K13,1)"
"PRODUCT(E2,0.5)"
"SUM(F2,H2,J2)"
"RANK(K2,$K$2:$K$12,1)"
"RANK(D2,D2:D30)"
"PRODUCT(E2,0.5)"
"SUM(F2,H2,J2)"
"RANK(K2,K2:K8,1)"
"RANK(D3,D2:D30)"
"RANK(K3,K2:K8,1)"
"B2+1"
"SUM(B3:L3)"
"A3+1"
"C3/2*0.5 + D3/2*1 + E3/2*0.25 + F3/2*0.1"
"B3"
"B2+1"
"SUM(B3:L3)"
"A3+1"
"INT(INT(C3/2)*0.75) + INT(INT(D3/2)*1) + INT(INT(E3/2)*0.25) + INT(INT(F3/2)*0.1)"
"B3"
"B2+1"
"SUM(B3:L3)"
"A3+1"
"ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0)"
"B3"
"O1+1"
"SUM(B3:L3)"
"A3+1"
"(ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0))"
"B3*O$2"
"C52"
"ROUND(C2*(1-B3),0)"
"ROUND(C52*(1-H3),0)"
"1-((C2-C12)/C2)"
"ROUND(E2*(D12),0)"
"O1+1"
"SUM(B3:L3)"
"1-O2"
"A3+1"
"(ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0))"
"B3*(1-O4)"
"(RAND()*O$3 + 0.5*O$3)"
"O1+1"
"COUNTIF(Y4:Y23,2)"
"SUM(B3:L3)"
"1-O2"
"A3+1"
"(ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0))"
"B3*(1-O4)"
"MIN((RAND()*O$3 + 0.5*O$3)*$Y4,1)"
"IF(RAND()<0.01, 2, 1)"
"(ROUND(INT(C4/2)*0.75,0) + ROUND(INT(D4/2)*1,0) + ROUND(INT(E4/2)*0.25,0) + ROUND(INT(F4/2)*0.1,0))*(1-O5)"
"SUMPRODUCT($B$4:$E$4, B3:E3)"
"SUMPRODUCT($B$4:$E$4, B7:E7)"
"H7-F7"
"B3+C3+D3"
"SUMPRODUCT($B$3:$D$3*6,B6:D6)"
"E6-G6"
"SUMPRODUCT(F19:L19,F20:L20)"
"SUMPRODUCT($B$3:$C$3, B4:C4)"
"F7-D7"
"SUMPRODUCT($B$3:$C$3, B4:C4)"
"F7-D7"
"B3"
"F11-B11"
"C3"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"B4+B12"
"B20+C12"
"B16-B18"
"B12*B8"
"SUM(B27:G27)"
"B20*$B$5"
"SUM(H27:H28)"
"IF(M9<M$6*A$5/100, ""sa"", """")"
"IF(M9<M$6*A$5/100, ""sa"", """")"
"(88272/24)/2*3"
"SUM(D6:D56)"
"YEAR(NOW())+1-1964"
"YEAR(NOW())+1-1974"
"YEAR(NOW())+1-1991"
"YEAR(NOW())+1-1999+18"
"YEAR(NOW())+1-1965"
"YEAR(NOW())+1-1998"
"YEAR(NOW())+1-1988"
"YEAR(NOW())+1-1998+7"
"60-5-COUNTBLANK(C4:C59)"
"+C3/E3"
"+C3/J3"
"+C3/L3"
"(C4/E4)/(F4/10000)"
"C25/E25"
"+C29/L30"
"+C31/E31"
"C35/L35"
"+D83/L83"
"A3+B3"
"H2:H464*0.7"
"H2*1.5"
"6"
"1"
"10^_xll.RiskNormal(LOG(C1),C2)"
"SUM(C8:F8)"
"_xll.RiskOutput() + LOG(G8)"
"_xll.RiskOutput() + LOG(C8)"
"C8/$G8"
"(10^_xll.RiskNormal(LOG(C$5),C$6))/100"
"C11*C8"
"(10^_xll.RiskNormal(LOG(C$3),C$4))/100"
"LOG(G16)"
"C17*C16"
"C3"
"_xll.RiskBinomial(1,D3)"
"_xll.RiskBeta(F3,E3)"
"IF((G3-H3+1)<1,1,G3-H3+1)"
"H3+1"
"I3"
"L3/K3"
"B3*C4"
"I4/I4*K4"
"J4/I4*K4"
"K4*L3"
"L4*K3"
"_xll.RiskOutput(""Finish product / Results (with eff rate)"") + B7*C8"
"+  _xll.RiskBinomial(1,D8)"
"M3*M4*M5*M6*M7*M8"
"B47/$B$54"
"SUM(B47:B53)"
"SUM(B58:B61)"
"100/2600"
"SUM(G18:G24)"
"SUM(G28:G38)"
"SUM(G39,G25)"
"SUM(G59:G61)"
"SUM(D21:D80,E21:E80)"
"SUM(F59:F77)"
"$G$40"
"CONCATENATE('Sheet 1'!K46,"" - "",'Sheet 1'!K70)"
"CONCATENATE(J16,"" - "",K16)"
"'Sheet 1'!R67"
"'Sheet 1'!R91"
"'Sheet 1'!A50"
"'Sheet 1'!A74"
"'Sheet 1'!S63"
"'Sheet 1'!S87"
"'Sheet 1'!R49"
"'Sheet 1'!R73"
"J16"
"'Sheet 1'!B52"
"K16"
"SUM(J19:J32)"
"""Modeling Enrollment for Fall "" & A50 & "" and Beyond"""
"SUM(D6:D21)"
"SUM(D5:Q5)"
"SUM(C6:Q6)"
"SUM(K3+1)"
"SUM(C20:Q20)"
"SUM(C6:C21)"
"SUM(R6:R19)"
"SUM(S20:S21)"
"SUM(D6:D20)/D5"
"SUM(D6:Q20)/R5"
"Sheet3!G13"
"SUM(D6/D$5)*(1+$F$26)"
"SUM(D20/D$5)"
"1 - SUM(D28:D42)"
"Sheet3!G22"
"SUM(A7)"
"SUM(R6)"
"SUM(R7)"
"SUM(R8)"
"SUM(R9)"
"SUM(R10)"
"SUM(R11)"
"SUM(R12)"
"SUM(R13)"
"SUM(R14)"
"SUM(R15)"
"SUM(R16)"
"SUM(R17)"
"SUM(R18)"
"SUM(R19)"
"($F$46*C6) + C6"
"SUM(D28*D$48)"
"SUM(R67-R68)"
"Sheet3!G24"
"SUM(A50)"
"SUM(R49)"
"SUM(R50)"
"SUM(R51)"
"SUM(R52)"
"SUM(R53)"
"SUM(R54)"
"SUM(R55)"
"SUM(R56)"
"SUM(R57)"
"SUM(R58)"
"SUM(R59)"
"SUM(R60)"
"SUM(R61)"
"SUM(R62)"
"($F$70*C6) + C6"
"SUM(D28*D$72)"
"SUM(K3)"
"SUM(R5)"
"SUM(K46)"
"SUM(R22)"
"SUM(K70)"
"SUM(R65)"
"SUM(A74)"
"SUM(R89)"
"G7-H7-I7"
"SUM(G7:G216)"
"SUM(H9:H216)"
"G217-H218-I219"
"IF(OR(AND(J2,K2),AND(J2,L2),AND(K2,L2)),""Choose for one only"","""")"
"""IP"""
"TRUE"
"""MS""&""&""&""E"""
"SUM(BA28:BA143)"
"IF(E28>2,E28,0)"
"Instructions!C18"
"Instructions!C19"
"Instructions!C20"
"TODAY()"
"Instructions!C21"
"'course list'!AJ3&"" ""&'course list'!AK3"
"'course list'!AL3"
"'course list'!AH3"
"'course list'!Z3&"" ""&'course list'!AA3"
"'course list'!AB3"
"'course list'!X3"
"'course list'!Z10&"" ""&'course list'!AA10"
"'course list'!AB10"
"'course list'!X10"
"'course list'!AT8&"" ""&'course list'!AU8"
"'course list'!AV8"
"'course list'!AT10&"" ""&'course list'!AU10"
"'course list'!AV10"
"'course list'!P3&"" ""&'course list'!Q3"
"'course list'!R3"
"'course list'!N3"
"'course list'!P10&"" ""&'course list'!Q10"
"'course list'!R10"
"'course list'!N10"
"'course list'!P15&"" ""&'course list'!Q15"
"'course list'!R15"
"'course list'!N15"
"SUM(D35:D46)+SUM(D22:D29)+SUM(D13:D20)"
"'course list'!BA26"
"D3+1"
"D3+1"
"D3+1"
"SUM(D6:AJ6)"
"SUM(D5:D23)"
"SUM(AK29:AK36)"
"AK27+AK37"
"SUM(B2:B49)"
"SUM(B59:B70)"
"SUM(B73:B81)"
"SUM(B86:B93)"
"IF(SUM(D12:D109)>0,SUM(F12:F109)/SUM(D12:D109),0)"
"IF(SUM(D42:D94)>0,SUM(F42:F94)/SUM(D42:D94),0)"
"SUM(D26:D38)+D58"
"IF(SUM(D63:D75)>0,SUM(F63:F75)/SUM(D63:D75),0)"
"SUM(D42:D75)"
"SUM(D12:D110)"
"IF(E12=""A"",D12*4,IF(E12=""B"",D12*3,IF(E12=""C"",D12*2,IF(E12=""D"",D12*1,IF(E12=""F"",0,"""")))))"
"IF(SUM(D12:D111)>0,SUM(F12:F111)/SUM(D12:D111),0)"
"IF(SUM(D44:D96)>0,SUM(F44:F96)/SUM(D44:D96),0)"
"SUM(D26:D40)+D60"
"IF(SUM(D65:D77)>0,SUM(F65:F77)/SUM(D65:D77),0)"
"SUM(D44:D77)"
"IF(E12=""A"",D12*4,IF(E12=""B"",D12*3,IF(E12=""C"",D12*2,IF(E12=""D"",D12*1,IF(E12=""F"",0,"""")))))"
"'ML WC293'!Q22+'MLWC 475'!Q26+'ML Kly. Gal. Vac.'!Q26+'ML Acc.Manifold'!Q22"
"'ML WC293'!K24+'MLWC 475'!K28+'ML Kly. Gal. Vac.'!K28+'ML Acc.Manifold'!K29"
"'ML WC293'!K27+'MLWC 475'!K29+'MLWC 475'!K31+'ML Kly. Gal. Vac.'!K31+'ML Kly. Gal. Vac.'!K32+'ML Acc.Manifold'!K32"
"'ML WC293'!E31+'MLWC 475'!E35+'ML Kly. Gal. Vac.'!E34+'ML Acc.Manifold'!E35"
"'ML WC293'!K29+'MLWC 475'!K32+'ML Acc.Manifold'!K33"
"'ML WC293'!K30+'MLWC 475'!K34+'ML Kly. Gal. Vac.'!K33+'ML Acc.Manifold'!K34"
"'ML WC293'!K18+'MLWC 475'!K22+'ML Kly. Gal. Vac.'!K21+'ML Acc.Manifold'!K21"
"'ML WC293'!K26+'MLWC 475'!K30+'ML Kly. Gal. Vac.'!K30+'ML Acc.Manifold'!K31"
"SUM(D28:D33)"
"G10*H10"
"SUM(E11:E21)"
"SUM(K10:K30)"
"SUM(E31:K31)"
"Q31"
"SUM(E33+E34)"
"G10*H10"
"SUM(E11:E25)"
"SUM(K10:K34)"
"SUM(E35:K35)"
"Q35"
"SUM(E37+E38)"
"G10*H10"
"2070/2"
"9*8*22"
"22*9"
"SUM(E11:E25)"
"SUM(K10:K33)"
"SUM(E34:K34)"
"Q34"
"SUM(E36+E37)"
"C11*D11"
"SUM(E11:E26)"
"SUM(K10:K34)"
"SUM(E35:K35)"
"Q35"
"SUM(E37+E38)"
"+((B$46-D56)/B$46)*100"
"+(1/E56)*100*3600/1.055"
"+D49*B$39*B$41"
"+(G49-H49)*B$45"
"+(C49+B$45/60)"
"+D49+E50*B$45"
"+(G50-H50)/(B$39*B$41)"
"SQRT(2*B$47*D49)"
"+F50*B$39*B$43"
"SUM(J49:J79)"
"C5*$C$12"
"INT(RAND()*35 + 1)"
"-140*B2+5000"
"RAND()"
"NORMINV(D2,0,144)"
"C2+E2"
"SLOPE(I2:I31,H2:H31)"
"INTERCEPT(I2:I31,H2:H31)"
"book_price*books_sold*rights"
"VLOOKUP(books_sold,Publication_Costs!B5:D10,3)*books_sold"
"publish_cost+salary"
"revenue-total_cost"
"IF(profit>0,""Write the book!"",""Do the internship"")"
"'Cost vs. Demand'!L6"
"'Cost vs. Demand'!L5"
"IF(books_sold2<0,""Book Price too high!"","""")"
"book_price2*demand_slope+demand_intercept"
"books_sold2*book_price2*rights2"
"VLOOKUP(books_sold2,Publication_Costs!B5:D10,3)*books_sold2"
"publish_cost2+salary2"
"revenue2-total_cost2"
"profit2"
"IF(profit2>0,""Write the book!"",""Do the internship"")"
"'Cost vs. Demand'!L6"
"'Cost vs. Demand'!L5"
"IF(books_sold2<0,""Book Price too high!"","""")"
"book_price2*demand_slope+demand_intercept"
"books_sold2*book_price2*rights2"
"VLOOKUP(books_sold2,A37:C42,3)*books_sold2"
"publish_cost2+salary2"
"revenue2-total_cost2"
"IF(profit2>0,""Write the book!"",""Do the internship"")"
"B37*$B$44"
"$C$4*(1+$C$5)^B8+A8*$C$6"
"LN(C8)"
"B8"
"B8^2"
"EXP(B18)-1"
"EXP(B17)"
"SUM(E2:E86)"
"SUM(H90-H91)"
"SUM(H94:H95)"
"SUM(E2:E664)"
"IF(C43=""N/A"",C42,C43)"
"IF(B9<>"""",IF(B9<5,5,IF(B9>15,15,B9)),0)"
"IF(B11<>"""",5,0)"
"IF(B12<>"""",75,0)"
"IF(B13<>"""",15,0)"
"IF(B16<>"""",8,0)"
"IF(B18<>"""",60,0)"
"IF(B19<>"""",100,0)"
"IF(B22<>"""",(3*B22),0)"
"IF(B23<>"""",(5*B23),0)"
"IF(B31="""",(IF(B30<>"""",20,0)),"""")"
"IF(B35="""",(IF(B34<>"""",10,0)),"""")"
"IF(B35<>"""",(B35*10),0)"
"SUM(C34:C35)"
"IF(OR(C34>0,C35>0),C36,SUM(C9:C31))"
"C41*C5"
"IF(B34<>"""",""N/A"",IF(B38<>"""",C42/2,""N/A""))"
"COUNTIF(C3:C53,""Approve"")+COUNTIF(C3:C53,""Abstain"")+COUNTIF(C3:C53,""Do Not"")"
"100*C60/C59"
"COUNTIF(C3:C53,""Approve"")"
"COUNTIF(C3:C53,""Reject"")"
"COUNTIF(C3:C53,""Abstain"")"
"100*(C62/(C62+C63))"
"SUM(F9:H9)"
"DATE(2002,4,9)"
"SUM(F8:F26)"
"SUM(H9,H10,F12,F13,F14,H14,H15,F16,F17,F18,F20,H21,F23,F24,F25,F26)"
"SUM(B5:E5)"
"SUM(B5:B9)"
"SUM(B15:B18)"
"+F28/365"
"+(F29+F31)/SUM(F28:F31)"
"+(F28+F30)/SUM(F28:F31)"
"(F28+F29)/SUM(F28:F31)"
"(F30+F31)/SUM(F28:F31)"
"SUM('Occ L1-LR'!C16:C39)"
"SUM('Occ L1-LR'!D16:D39)"
"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)"
"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)"
"+'Occ L1-WD'!C16*Occupancy!$F$34+'Occ L1-WD'!D16*Occupancy!$F$33"
"SUM(C16:C39)"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"""Occupancy-SCH =SCHEDULE TYPE = FRACTION"""
"""          THRU DEC 31 (ALL)  ""&C15&""-DS  .."""
"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)"
"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)"
"+'OccL2-WD-DU'!C16*Occupancy!$F$35+'OccL2-WD-DU'!E16*Occupancy!$F$36"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"""Occupancy-SCH =SCHEDULE TYPE = FRACTION"""
"""          THRU DEC 31 (WD)   ""&C15&""-DS"""
"""                      (WEH)  ""&D15&""-DS  .."""
"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)"
"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)"
"+'OccL2-DU-LR'!C16+'OccL2-DU-LR'!D16"
"+'OccL2-DU-LR'!E16+'OccL2-DU-LR'!F16"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"+'OccL2-DU-LR'!C16*Occupancy!$F$35+'OccL2-DU-LR'!E16*Occupancy!$F$36"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"C15&""-SCH =SCHEDULE TYPE = FRACTION"""
"""          THRU DEC 31 (ALL)  ""&C15&""-DS  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"D15&""-SCH =SCHEDULE TYPE = FRACTION"""
"""          THRU DEC 31 (ALL)  ""&D15&""-DS  .."""
"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)"
"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)"
"+'Occ L3-WD-DU-LR'!C16+'Occ L3-WD-DU-LR'!D16"
"+'Occ L3-WD-DU-LR'!E16+'Occ L3-WD-DU-LR'!F16"
"+'Occ L3-WD-DU-LR'!H16+'Occ L3-WD-DU-LR'!I16"
"+'Occ L3-WD-DU-LR'!J16+'Occ L3-WD-DU-LR'!K16"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"E15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"","""
"""          ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"","""
"""          ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"")  .."""
"F15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"","""
"""          ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"","""
"""          ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"")  .."""
"+'Occ L3-WD-DU-LR'!C16*Occupancy!$F$35+'Occ L3-WD-DU-LR'!H16*Occupancy!$F$36"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"E15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"","""
"""          ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"","""
"""          ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"")  .."""
"F15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"","""
"""          ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"","""
"""          ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"")  .."""
"""Occ-LR-SCH =SCHEDULE TYPE = FRACTION"""
"""          THRU DEC 31 (WD)   ""&C15&""-DS"""
"""                      (WEH)  ""&E15&""-DS  .."""
"""Occ-BR-SCH =SCHEDULE TYPE = FRACTION"""
"""          THRU DEC 31 (WD)   ""&D15&""-DS"""
"""                      (WEH)  ""&F15&""-DS  .."""
"+'Occ L3-WD-DU-LR'!C16*Occupancy!$F$34+'Occ L3-WD-DU-LR'!E16*Occupancy!$F$33"
"+'Occ L3-WD-DU-LR'!H16*Occupancy!$F$34+'Occ L3-WD-DU-LR'!J16*Occupancy!$F$33"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"E15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"","""
"""          ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"","""
"""          ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"")  .."""
"F15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"","""
"""          ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"","""
"""          ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"")  .."""
"+(H23+H25)/2"
"C15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"","""
"""          ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"","""
"""          ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"")  .."""
"D15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"","""
"""          ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"","""
"""          ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"")  .."""
"E15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"","""
"""          ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"","""
"""          ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"")  .."""
"F15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"","""
"""          ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"","""
"""          ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"")  .."""
"H15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(H16,""0.0000"")&"",""&TEXT(H17,""0.0000"")&"",""&TEXT(H18,""0.0000"")&"",""&TEXT(H19,""0.0000"")&"",""&TEXT(H20,""0.0000"")&"",""&TEXT(H21,""0.0000"")&"",""&TEXT(H22,""0.0000"")&"",""&TEXT(H23,""0.0000"")&"","""
"""          ""&TEXT(H24,""0.0000"")&"",""&TEXT(H25,""0.0000"")&"",""&TEXT(H26,""0.0000"")&"",""&TEXT(H27,""0.0000"")&"",""&TEXT(H28,""0.0000"")&"",""&TEXT(H29,""0.0000"")&"",""&TEXT(H30,""0.0000"")&"",""&TEXT(H31,""0.0000"")&"","""
"""          ""&TEXT(H32,""0.0000"")&"",""&TEXT(H33,""0.0000"")&"",""&TEXT(H34,""0.0000"")&"",""&TEXT(H35,""0.0000"")&"",""&TEXT(H36,""0.0000"")&"",""&TEXT(H37,""0.0000"")&"",""&TEXT(H38,""0.0000"")&"",""&TEXT(H39,""0.0000"")&"")  .."""
"I15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(I16,""0.0000"")&"",""&TEXT(I17,""0.0000"")&"",""&TEXT(I18,""0.0000"")&"",""&TEXT(I19,""0.0000"")&"",""&TEXT(I20,""0.0000"")&"",""&TEXT(I21,""0.0000"")&"",""&TEXT(I22,""0.0000"")&"",""&TEXT(I23,""0.0000"")&"","""
"""          ""&TEXT(I24,""0.0000"")&"",""&TEXT(I25,""0.0000"")&"",""&TEXT(I26,""0.0000"")&"",""&TEXT(I27,""0.0000"")&"",""&TEXT(I28,""0.0000"")&"",""&TEXT(I29,""0.0000"")&"",""&TEXT(I30,""0.0000"")&"",""&TEXT(I31,""0.0000"")&"","""
"""          ""&TEXT(I32,""0.0000"")&"",""&TEXT(I33,""0.0000"")&"",""&TEXT(I34,""0.0000"")&"",""&TEXT(I35,""0.0000"")&"",""&TEXT(I36,""0.0000"")&"",""&TEXT(I37,""0.0000"")&"",""&TEXT(I38,""0.0000"")&"",""&TEXT(I39,""0.0000"")&"")  .."""
"J15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(J16,""0.0000"")&"",""&TEXT(J17,""0.0000"")&"",""&TEXT(J18,""0.0000"")&"",""&TEXT(J19,""0.0000"")&"",""&TEXT(J20,""0.0000"")&"",""&TEXT(J21,""0.0000"")&"",""&TEXT(J22,""0.0000"")&"",""&TEXT(J23,""0.0000"")&"","""
"""          ""&TEXT(J24,""0.0000"")&"",""&TEXT(J25,""0.0000"")&"",""&TEXT(J26,""0.0000"")&"",""&TEXT(J27,""0.0000"")&"",""&TEXT(J28,""0.0000"")&"",""&TEXT(J29,""0.0000"")&"",""&TEXT(J30,""0.0000"")&"",""&TEXT(J31,""0.0000"")&"","""
"""          ""&TEXT(J32,""0.0000"")&"",""&TEXT(J33,""0.0000"")&"",""&TEXT(J34,""0.0000"")&"",""&TEXT(J35,""0.0000"")&"",""&TEXT(J36,""0.0000"")&"",""&TEXT(J37,""0.0000"")&"",""&TEXT(J38,""0.0000"")&"",""&TEXT(J39,""0.0000"")&"")  .."""
"K15&""-DS""&"" =DAY-SCHEDULE   TYPE = FRACTION"""
"""(1,24)   (""&TEXT(K16,""0.0000"")&"",""&TEXT(K17,""0.0000"")&"",""&TEXT(K18,""0.0000"")&"",""&TEXT(K19,""0.0000"")&"",""&TEXT(K20,""0.0000"")&"",""&TEXT(K21,""0.0000"")&"",""&TEXT(K22,""0.0000"")&"",""&TEXT(K23,""0.0000"")&"","""
"""          ""&TEXT(K24,""0.0000"")&"",""&TEXT(K25,""0.0000"")&"",""&TEXT(K26,""0.0000"")&"",""&TEXT(K27,""0.0000"")&"",""&TEXT(K28,""0.0000"")&"",""&TEXT(K29,""0.0000"")&"",""&TEXT(K30,""0.0000"")&"",""&TEXT(K31,""0.0000"")&"","""
"""          ""&TEXT(K32,""0.0000"")&"",""&TEXT(K33,""0.0000"")&"",""&TEXT(K34,""0.0000"")&"",""&TEXT(K35,""0.0000"")&"",""&TEXT(K36,""0.0000"")&"",""&TEXT(K37,""0.0000"")&"",""&TEXT(K38,""0.0000"")&"",""&TEXT(K39,""0.0000"")&"")  .."""
"SUM(J6:J7)"
"SUM(J18:J20)"
"SUM(J23:J26)"
"SUM(J64:J64)"
"SUM(J101:J107)"
"SUM(J128:J133)"
"NOW()"
"COUNTA(B5:B137)"
"SUM(E45:E53)"
"SUM(E56:E57)"
"SUM(F88:F92)"
"[1]Tableau_2002_2003!B61"
"A2+1"
"IF(E6=""p"",E5-E9,0)"
"IF(E6=""l"",E5*0.2,"""")"
"IF(E15>0,IF(E10>0,""ERROR:  You indicated a 'P' for purchase AND entered a Lease payment"",""None""),""None"")"
"IF(E6=""P"",""None"",IF(E15=0,""ERROR:  You've indicated a Lease, but have not entered a Lease payment amount"",IF(E15="""",""ERROR:  You've indicated a Lease, but have not entered a Lease payment amount"",IF(E15<200000,""ERROR:  Please check to make sure you entered One Year's Total Lease Payments"",""None""))))"
"IF($E12>=C27,-PMT($E11,$E12,$E10),0)"
"IF(C27<=$E16,IF(C27<=$E16,$E15,""""),"""")"
"IF(C27<=$E34,-PMT($E33,$E34,$E32),0)"
"(500+200)*12"
"D53"
"D58*(1+E56)"
"AVERAGE(D58:J58)"
"D58"
"G108*12"
"$D61"
"G109*G110"
"$D65*G112"
"(G112-G113)*0.75"
"((G112-G113)*0.25)+((H112-H113)*0.75)"
"IF($E15>0,IF($E10>0,""Lease or Loan?"",-SUM(C28:C29)),-SUM(C28:C29))"
"-'PET Financial Worksheet'!$E22"
"H120*(1+$E23)"
"-SUM(C30:C30)"
"-D37*12"
"-$E41*(1+$E44)^G106"
"-'PET Financial Worksheet'!E39"
"-$E42"
"G127*0.02"
"-((IF(G108<=$D80,($D72*$E80)*((1+$E45)^G106),IF(G108<=$D81,($D72*$E81)*((1+$E45)^G106),IF(G108<=$D82,($D72*$E82)*((1+$E45)^G106),($D72*$E83)*((1+$E45)^G106))))))"
"-$D73*$E73"
"SUM(G129:G132)*'PET Financial Worksheet'!$D76"
"-'PET Financial Worksheet'!$D70"
"$G134*(1+$E45)^H106"
"-D92"
"-$E92"
"-D89"
"-$E89"
"-'PET Financial Worksheet'!$E89*(1+'PET Financial Worksheet'!$E44)^H106"
"-'PET Financial Worksheet'!D86"
"-('PET Financial Worksheet'!$E86*(1+'PET Financial Worksheet'!$E44)^G106)"
"-('PET Financial Worksheet'!$E43*((1+'PET Financial Worksheet'!$E44)^G106))"
"-D95"
"G139*(1+$E44)"
"IF($E15>0,IF(G106=$E16,-$E17,""""),"""")"
"IF($E15>0,IF(G106=$E16,-$E17,""""),"""")"
"-E40"
"IF($E15>0,"""",'PET Financial Worksheet'!$E5/5*'PET Financial Worksheet'!$E46)"
"SUM(F119:F143)"
"-(('PET Financial Worksheet'!$D63*((1+'PET Financial Worksheet'!$E44)^G106))*G108)*12"
"-$D64*G109*(1+$E45)^G106"
"-G114*$D62"
"-'PET Financial Worksheet'!$D66*G114"
"SUM(G147:G151)"
"F152+F144"
"F114+F154"
"SUM($F157:F157)"
"SUM(F157:N157)"
"NPV('PET Financial Worksheet'!E47,F157:N157)"
"IRR(F157:N157)"
"F144"
"F152"
"SUM(F171:F172)"
"G171/G109"
"G152/G109"
"G173/G109"
"SUM(B3:B8)"
"COUNTIF('New Applications'!C:C,""Started"")"
"COUNTIF('New Applications'!A:A,""Business Services"")"
"COUNTIF('New Applications'!A:A,""engagement"")"
"COUNTIF('New Applications'!A:A,""University Residences"")"
"COUNTIF('New Applications'!A:A,""Institutional Research"")"
"COUNTIF('New Applications'!A:A,""IT*"")"
"COUNTIF('New Applications'!A:A,""Physical Facilities"")"
"COUNTIF('New Applications'!A:A,""Student Services"")"
"COUNTIF('New Applications'!A:A,""University Development"")"
"SUM(D3:L3)"
"COUNTIF(Investigations!C:C,""Started"")"
"COUNTIF(Investigations!A:A,""Business Services"")"
"COUNTIF(Investigations!A:A,""Engagement"")"
"COUNTIF(Investigations!A:A,""University Residences"")"
"COUNTIF(Investigations!A:A,""Institutional Research"")"
"COUNTIF(Investigations!A:A,""IT*"")"
"COUNTIF(Investigations!A:A,""Physical Facilities"")"
"COUNTIF(Investigations!A:A,""Student Services"")"
"COUNTIF(Investigations!A:A,""University Development"")"
"COUNTIF('Emergency Fixes'!C:C,""Started"")"
"COUNTIF('Emergency Fixes'!A:A,""Business Services"")"
"COUNTIF('Emergency Fixes'!A:A,""Engagement"")"
"COUNTIF('Emergency Fixes'!A:A,""University Residences"")"
"COUNTIF('Emergency Fixes'!A:A,""Institutional Research"")"
"COUNTIF('Emergency Fixes'!A:A,""IT*"")"
"COUNTIF('Emergency Fixes'!A:A,""Physical Facilities"")"
"COUNTIF('Emergency Fixes'!A:A,""Student Services"")"
"COUNTIF('Emergency Fixes'!A:A,""University Development"")"
"COUNTIF('Application Fixes'!C:C,""Started"")"
"COUNTIF('Application Fixes'!A:A,""Business Services"")"
"COUNTIF('Application Fixes'!A:A,""Engagement"")"
"COUNTIF('Application Fixes'!A:A,""University Residences"")"
"COUNTIF('Application Fixes'!A:A,""Institutional Research"")"
"COUNTIF('Application Fixes'!A:A,""IT*"")"
"COUNTIF('Application Fixes'!A:A,""Physical Facilities"")"
"COUNTIF('Application Fixes'!A:A,""Student Services"")"
"COUNTIF('Application Fixes'!A:A,""University Development"")"
"COUNTIF('Scheduled Modifications'!C:C,""Started"")"
"COUNTIF('Scheduled Modifications'!A:A,""Business Services"")"
"COUNTIF('Scheduled Modifications'!A:A,""Engagement"")"
"COUNTIF('Scheduled Modifications'!A:A,""University Residences"")"
"COUNTIF('Scheduled Modifications'!A:A,""Institutional Research"")"
"COUNTIF('Scheduled Modifications'!A:A,""IT*"")"
"COUNTIF('Scheduled Modifications'!A:A,""Physical Facilities"")"
"COUNTIF('Scheduled Modifications'!A:A,""Student Services"")"
"COUNTIF('Scheduled Modifications'!A:A,""University Development"")"
"COUNTIF('Production Support'!C:C,""Started"")"
"COUNTIF('Production Support'!A:A,""Business Services"")"
"COUNTIF('Production Support'!A:A,""Engagement"")"
"COUNTIF('Production Support'!A:A,""University Residences"")"
"COUNTIF('Production Support'!A:A,""Institutional Research"")"
"COUNTIF('Production Support'!A:A,""IT*"")"
"COUNTIF('Production Support'!A:A,""Physical Facilities"")"
"COUNTIF('Production Support'!A:A,""Student Services"")"
"COUNTIF('Production Support'!A:A,""University Development"")"
"COUNTIF(OnePurdue!C:C,""Started"")"
"COUNTIF(OnePurdue!A:A,""Business Services"")"
"COUNTIF(OnePurdue!A:A,""Engagement"")"
"COUNTIF(OnePurdue!A:A,""University Residences"")"
"COUNTIF(OnePurdue!A:A,""Institutional Research"")"
"COUNTIF(OnePurdue!A:A,""IT*"")"
"COUNTIF(OnePurdue!A:A,""Physical Facilities"")"
"COUNTIF(OnePurdue!A:A,""Student Services"")"
"COUNTIF(OnePurdue!A:A,""University Development"")"
"COUNTIF(Electives!C:C,""Started"")"
"COUNTIF(Electives!A:A,""Business Services"")"
"COUNTIF(Electives!A:A,""Engagement"")"
"COUNTIF(Electives!A:A,""University Residences"")"
"COUNTIF(Electives!A:A,""Institutional Research"")"
"COUNTIF(Electives!A:A,""IT*"")"
"COUNTIF(Electives!A:A,""Physical Facilities"")"
"COUNTIF(Electives!A:A,""Student Services"")"
"COUNTIF(Electives!A:A,""University Development"")"
"SUM(C10:L10)"
"SUM(B3:B10)"
"SUM(C2:C10)"
"Summary!D3"
"Summary!F3"
"Summary!H3"
"Summary!I3"
"Summary!K3"
"Summary!L3"
"Summary!G3"
"SUM(D10:D33)"
"SUM(D34:G34)"
"-Dipole Source localisation in a realistically shaped tank with commercially available head-nets"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL007C"",""YAL007C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ERP2"",""ERP2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003723"",""RNA binding"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL009W"",""YAL009W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SPO7"",""SPO7"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005198"",""structural molecule"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL034C"",""YAL034C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=FUN19"",""FUN19"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000123"",""histone acetyltransferase complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003702"",""RNA polymerase II transcription factor"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005667"",""transcription factor complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005669"",""TFIID complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006352"",""transcription initiation"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006367"",""transcription initiation from Pol II promoter"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016251"",""general RNA polymerase II transcription factor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL064W"",""YAL064W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004576"",""oligosaccharyl transferase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004579"",""dolichyl-diphospho-oligosaccharide-protein glycosyltransferase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL004W"",""YBL004W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP20"",""UTP20"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003735"",""structural constituent of ribosome"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016070"",""RNA metabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030515"",""snoRNA binding"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030529"",""ribonucleoprotein complex"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL071C"",""YBL071C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003688"",""DNA replication origin binding"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005664"",""origin recognition complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006267"",""pre-replicative complex formation and maintenance"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006270"",""DNA replication initiation"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL074C"",""YBL074C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=AAR2"",""AAR2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL082C"",""YBL082C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RHK1"",""RHK1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL102W"",""YBL102W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SFT2"",""SFT2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005478"",""intracellular transporter"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005484"",""SNAP receptor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL106C"",""YBL106C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SRO77"",""SRO77"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003774"",""motor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR025C"",""YBR025C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR027C"",""YBR027C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005643"",""nuclear pore"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR065C"",""YBR065C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ECM2"",""ECM2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016563"",""transcriptional activator"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR094W"",""YBR094W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015935"",""small ribosomal subunit"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR095C"",""YBR095C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RXT2"",""RXT2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR108W"",""YBR108W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016192"",""vesicle-mediated transport"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR150C"",""YBR150C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TBS1"",""TBS1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003902"",""DNA-directed RNA polymerase III"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR152W"",""YBR152W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SPP381"",""SPP381"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR172C"",""YBR172C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SMY2"",""SMY2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR188C"",""YBR188C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NTC20"",""NTC20"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR216C"",""YBR216C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR217W"",""YBR217W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=APG12"",""APG12"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008233"",""peptidase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR247C"",""YBR247C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ENP1"",""ENP1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR254C"",""YBR254C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS20"",""TRS20"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR267W"",""YBR267W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR272C"",""YBR272C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=HSM3"",""HSM3"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004298"",""threonine endopeptidase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004299"",""proteasome endopeptidase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005524"",""ATP binding"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005838"",""19S proteasome regulatory particle"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016887"",""ATPase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030554"",""adenyl nucleotide binding"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR280C"",""YBR280C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0009056"",""catabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030163"",""protein catabolism"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR281C"",""YBR281C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL010C"",""YCL010C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SGF29"",""SGF29"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006997"",""nuclear organization and biogenesis"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030528"",""transcription regulator"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL014W"",""YCL014W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BUD3"",""BUD3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL019W"",""YCL019W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006313"",""DNA transposition"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006319"",""Ty element transposition"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL020W"",""YCL020W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL031C"",""YCL031C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RRP7"",""RRP7"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL059C"",""YCL059C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRR1"",""KRR1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR022C"",""YCR022C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR047C"",""YCR047C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BUD23"",""BUD23"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000171"",""ribonuclease MRP"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000172"",""ribonuclease mitochondrial RNA processing complex"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR050C"",""YCR050C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR053W"",""YCR053W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=THR4"",""THR4"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR071C"",""YCR071C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IMG2"",""IMG2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005762"",""mitochondrial large ribosomal subunit"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR072C"",""YCR072C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL002C"",""YDL002C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NHP10"",""NHP10"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL060W"",""YDL060W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TSR1"",""TSR1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL076C"",""YDL076C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RXT3"",""RXT3"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006348"",""chromatin silencing at telomere"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL091C"",""YDL091C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006628"",""mitochondrial translocation"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL166C"",""YDL166C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=FAP7"",""FAP7"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL193W"",""YDL193W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006885"",""regulation of pH"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030641"",""hydrogen ion homeostasis"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL207W"",""YDL207W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GLE1"",""GLE1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL209C"",""YDL209C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC2"",""CWC2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL213C"",""YDL213C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR036C"",""YDR036C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000314"",""organellar small ribosomal subunit"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005763"",""mitochondrial small ribosomal subunit"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR049W"",""YDR049W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006508"",""proteolysis and peptidolysis"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0019941"",""protein-ligand dependent protein catabolism"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR060W"",""YDR060W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MAK21"",""MAK21"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR070C"",""YDR070C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008080"",""N-acetyltransferase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016410"",""N-acyltransferase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR071C"",""YDR071C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016311"",""dephosphorylation"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016788"",""hydrolase, acting on ester bonds"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR091C"",""YDR091C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RLI1"",""RLI1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003743"",""translation initiation factor"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008135"",""translation factor, nucleic acid binding"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0045182"",""translation regulator"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR100W"",""YDR100W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006886"",""intracellular protein transport"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR101C"",""YDR101C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ARX1"",""ARX1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR108W"",""YDR108W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GSG1"",""GSG1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR139C"",""YDR139C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RUB1"",""RUB1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000151"",""ubiquitin ligase complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000152"",""nuclear ubiquitin ligase complex"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR162C"",""YDR162C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NBP2"",""NBP2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR179C"",""YDR179C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CSN9"",""CSN9"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR229W"",""YDR229W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR246W"",""YDR246W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS23"",""TRS23"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR254W"",""YDR254W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CHL4"",""CHL4"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004129"",""cytochrome c oxidase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015002"",""heme-copper terminal oxidase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016676"",""oxidoreductase, acting on heme group of donors, oxygen as acceptor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR269C"",""YDR269C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR277C"",""YDR277C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MTH1"",""MTH1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003700"",""transcription factor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR299W"",""YDR299W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BFR2"",""BFR2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030120"",""vesicle coat"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR333C"",""YDR333C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR339C"",""YDR339C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008324"",""cation transporter"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015399"",""primary active transporter"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR359C"",""YDR359C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=VID21"",""VID21"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR361C"",""YDR361C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BCP1"",""BCP1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR365C"",""YDR365C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR400W"",""YDR400W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=URH1"",""URH1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008180"",""signalosome complex"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR407C"",""YDR407C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS120"",""TRS120"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR412W"",""YDR412W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR416W"",""YDR416W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SYF1"",""SYF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR425W"",""YDR425W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SNX41"",""SNX41"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR430C"",""YDR430C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CYM1"",""CYM1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006090"",""pyruvate metabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0045254"",""pyruvate dehydrogenase complex"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR472W"",""YDR472W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS31"",""TRS31"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR496C"",""YDR496C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PUF6"",""PUF6"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR505C"",""YDR505C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PSP1"",""PSP1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YEL005C"",""YEL005C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=VAB2"",""VAB2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YEL015W"",""YEL015W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER002W"",""YER002W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP16"",""NOP16"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER006W"",""YER006W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NUG1"",""NUG1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER041W"",""YER041W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YEN1"",""YEN1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006280"",""mutagenesis"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006284"",""base-excision repair"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER054C"",""YER054C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GIP2"",""GIP2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005977"",""glycogen metabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006073"",""glucan metabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006112"",""energy reserve metabolism"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER126C"",""YER126C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NSA2"",""NSA2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER137C"",""YER137C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000338"",""protein deneddylation"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER163C"",""YER163C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004749"",""ribose-phosphate pyrophosphokinase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016778"",""diphosphotransferase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER173W"",""YER173W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RAD24"",""RAD24"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003689"",""DNA clamp loader"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003887"",""DNA-directed DNA polymerase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFL007W"",""YFL007W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BLM3"",""BLM3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR016C"",""YFR016C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005857"",""actin cortical patch (sensu Saccharomyces)"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR021W"",""YFR021W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=AUT10"",""AUT10"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR037C"",""YFR037C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RSC8"",""RSC8"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR052W"",""YFR052W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPN12"",""RPN12"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR057W"",""YFR057W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL004C"",""YGL004C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0009057"",""macromolecule catabolism"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL066W"",""YGL066W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SGF73"",""SGF73"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL074C"",""YGL074C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL111W"",""YGL111W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NSA1"",""NSA1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL127C"",""YGL127C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SOH1"",""SOH1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL128C"",""YGL128C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC23"",""CWC23"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL133W"",""YGL133W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ITC1"",""ITC1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL145W"",""YGL145W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TIP20"",""TIP20"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL151W"",""YGL151W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NUT1"",""NUT1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL161C"",""YGL161C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL170C"",""YGL170C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SPO74"",""SPO74"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL177W"",""YGL177W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL198W"",""YGL198W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR017W"",""YGR017W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR081C"",""YGR081C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR090W"",""YGR090W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP22"",""UTP22"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR103W"",""YGR103W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP7"",""NOP7"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR117C"",""YGR117C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000221"",""hydrogen-transporting ATPase V1 domain"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR134W"",""YGR134W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CAF130"",""CAF130"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000175"",""3'-5' exoribonuclease"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004518"",""nuclease"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004527"",""exonuclease"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004540"",""ribonuclease"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008408"",""3'-5' exonuclease"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016896"",""exoribonuclease, producing 5'-phosphomonoesters"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR145W"",""YGR145W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ENP2"",""ENP2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR150C"",""YGR150C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR156W"",""YGR156W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PTI1"",""PTI1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006378"",""mRNA polyadenylation"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030363"",""pre-mRNA cleavage factor"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030364"",""cleavage/polyadenylation specificity factor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR161C"",""YGR161C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000074"",""regulation of cell cycle"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR166W"",""YGR166W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRE11"",""KRE11"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR172C"",""YGR172C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIP1"",""YIP1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR232W"",""YGR232W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NAS6"",""NAS6"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR245C"",""YGR245C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SDA1"",""SDA1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR251W"",""YGR251W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR278W"",""YGR278W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC22"",""CWC22"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008380"",""RNA splicing"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR290W"",""YGR290W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL006C"",""YHL006C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SHU1"",""SHU1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL021C"",""YHL021C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003899"",""DNA-directed RNA polymerase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016779"",""nucleotidyltransferase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL030W"",""YHL030W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ECM29"",""ECM29"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL044W"",""YHL044W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL045W"",""YHL045W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR004C"",""YHR004C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NEM1"",""NEM1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR060W"",""YHR060W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=VMA22"",""VMA22"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003936"",""hydrogen-transporting two-sector ATPase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015405"",""P-P-bond-hydrolysis-driven transporter"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015442"",""hydrogen-/sodium-translocating ATPase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016820"",""hydrolase, acting on acid anhydrides, catalyzing transmembrane movement of substances"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR066W"",""YHR066W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SSF1"",""SSF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR080C"",""YHR080C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006487"",""N-linked glycosylation"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR081W"",""YHR081W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=LRP1"",""LRP1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000176"",""nuclear exosome (RNase complex)"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000177"",""cytoplasmic exosome (RNase complex)"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000178"",""exosome (RNase complex)"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR088W"",""YHR088W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPF1"",""RPF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR105W"",""YHR105W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR195W"",""YHR195W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NVJ1"",""NVJ1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0042145"",""homotypic vacuole fusion (non-autophagic)"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR197W"",""YHR197W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IPI2"",""IPI2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR207C"",""YHR207C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SET5"",""SET5"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006772"",""thiamin metabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0009228"",""thiamin biosynthesis"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL009C-A"",""YIL009C-A"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EST3"",""EST3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL037C"",""YIL037C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PRM2"",""PRM2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL075C"",""YIL075C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPN2"",""RPN2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL106W"",""YIL106W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MOB1"",""MOB1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016772"",""transferase, transferring phosphorus-containing groups"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL137C"",""YIL137C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL141W"",""YIL141W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003701"",""RNA polymerase I transcription factor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL010C"",""YJL010C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016279"",""protein-lysine N-methyltransferase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL026W"",""YJL026W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RNR2"",""RNR2"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005717"",""chromatin"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL044C"",""YJL044C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GYP6"",""GYP6"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030008"",""TRAPP"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL057C"",""YJL057C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IKS1"",""IKS1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL069C"",""YJL069C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP18"",""UTP18"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL080C"",""YJL080C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SCP160"",""SCP160"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL095W"",""YJL095W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BCK1"",""BCK1"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000143"",""actin cap (sensu Saccharomyces)"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL107C"",""YJL107C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL124C"",""YJL124C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=LSM1"",""LSM1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL149W"",""YJL149W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL151C"",""YJL151C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SNA3"",""SNA3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL160C"",""YJL160C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR015W"",""YJR015W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR038C"",""YJR038C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005742"",""mitochondrial outer membrane translocase complex"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR050W"",""YJR050W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ISY1"",""ISY1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR062C"",""YJR062C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NTA1"",""NTA1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR082C"",""YJR082C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EAF6"",""EAF6"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR084W"",""YJR084W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CSN12"",""CSN12"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR087W"",""YJR087W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR115W"",""YJR115W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004526"",""ribonuclease P"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005655"",""ribonuclease P complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016891"",""endoribonuclease, producing 5'-phosphomonoesters"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL009W"",""YKL009W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MRT4"",""MRT4"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL014C"",""YKL014C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL021C"",""YKL021C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MAK11"",""MAK11"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL039W"",""YKL039W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PTM1"",""PTM1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL059C"",""YKL059C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MPE1"",""MPE1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL061W"",""YKL061W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL095W"",""YKL095W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJU2"",""YJU2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL137W"",""YKL137W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL143W"",""YKL143W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=LTV1"",""LTV1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL172W"",""YKL172W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EBP2"",""EBP2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL191W"",""YKL191W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DPH2"",""DPH2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL213C"",""YKL213C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DOA1"",""DOA1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL218C"",""YKL218C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SRY1"",""SRY1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL222C"",""YKL222C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKR060W"",""YKR060W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKR068C"",""YKR068C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BET3"",""BET3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKR081C"",""YKR081C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPF2"",""RPF2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLL027W"",""YLL027W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ISA1"",""ISA1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLL036C"",""YLL036C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PRP19"",""PRP19"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLL051C"",""YLL051C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=FRE6"",""FRE6"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000022"",""mitotic spindle elongation"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005680"",""anaphase-promoting complex"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0007091"",""mitotic metaphase/anaphase transition"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008054"",""cyclin catabolism"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR009W"",""YLR009W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RLP24"",""RLP24"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR037C"",""YLR037C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DAN2"",""DAN2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR072W"",""YLR072W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005819"",""spindle"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR074C"",""YLR074C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BUD20"",""BUD20"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR097C"",""YLR097C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR117C"",""YLR117C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CLF1"",""CLF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR176C"",""YLR176C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RFX1"",""RFX1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR183C"",""YLR183C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TOS4"",""TOS4"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR186W"",""YLR186W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EMG1"",""EMG1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR189C"",""YLR189C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UGT51"",""UGT51"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR198C"",""YLR198C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005045"",""endoplasmic reticulum receptor"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR203C"",""YLR203C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MSS51"",""MSS51"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005774"",""vacuolar membrane"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR208W"",""YLR208W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SEC13"",""SEC13"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR221C"",""YLR221C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RSA3"",""RSA3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR224W"",""YLR224W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR266C"",""YLR266C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PDR8"",""PDR8"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR269C"",""YLR269C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR287C"",""YLR287C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006414"",""translational elongation"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR289W"",""YLR289W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GUF1"",""GUF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR306W"",""YLR306W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UBC12"",""UBC12"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR343W"",""YLR343W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0007029"",""ER organization and biogenesis"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0045047"",""protein-ER targeting"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR351C"",""YLR351C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NIT3"",""NIT3"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006893"",""Golgi to plasma membrane transport"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR352W"",""YLR352W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR358C"",""YLR358C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR409C"",""YLR409C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP21"",""UTP21"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR421C"",""YLR421C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPN13"",""RPN13"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR424W"",""YLR424W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR427W"",""YLR427W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR435W"",""YLR435W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TSR2"",""TSR2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR446W"",""YLR446W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR456W"",""YLR456W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML077W"",""YML077W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BET5"",""BET5"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML088W"",""YML088W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UFO1"",""UFO1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML105C"",""YML105C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SEC65"",""SEC65"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008249"",""protein signal sequence binding"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML125C"",""YML125C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005751"",""respiratory chain complex IV (sensu Eukarya)"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR002W"",""YMR002W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000145"",""exocyst"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR025W"",""YMR025W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CSI1"",""CSI1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR049C"",""YMR049C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ERB1"",""ERB1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR071C"",""YMR071C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR075W"",""YMR075W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RCO1"",""RCO1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR078C"",""YMR078C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CTF18"",""CTF18"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003893"",""epsilon DNA polymerase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR116C"",""YMR116C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ASC1"",""ASC1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR158W"",""YMR158W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR213W"",""YMR213W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CEF1"",""CEF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR218C"",""YMR218C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS130"",""TRS130"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR266W"",""YMR266W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RSN1"",""RSN1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR288W"",""YMR288W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=HSH155"",""HSH155"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR290C"",""YMR290C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=HAS1"",""HAS1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR298W"",""YMR298W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008565"",""protein transporter"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR322C"",""YMR322C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008614"",""pyridoxine metabolism"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0042364"",""water-soluble vitamin biosynthesis"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL041C"",""YNL041C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=COG6"",""COG6"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL044W"",""YNL044W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIP3"",""YIP3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL086W"",""YNL086W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL107W"",""YNL107W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAF9"",""YAF9"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL110C"",""YNL110C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP15"",""NOP15"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL132W"",""YNL132W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRE33"",""KRE33"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL175C"",""YNL175C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP13"",""NOP13"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL182C"",""YNL182C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IPI3"",""IPI3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL201C"",""YNL201C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PSY2"",""PSY2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL207W"",""YNL207W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RIO2"",""RIO2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL222W"",""YNL222W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SSU72"",""SSU72"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL263C"",""YNL263C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIF1"",""YIF1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL265C"",""YNL265C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IST1"",""IST1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL287W"",""YNL287W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SEC21"",""SEC21"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL288W"",""YNL288W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CAF40"",""CAF40"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL308C"",""YNL308C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRI1"",""KRI1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL311C"",""YNL311C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNR054C"",""YNR054C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL030W"",""YOL030W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GAS5"",""GAS5"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL044W"",""YOL044W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PEX15"",""PEX15"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL077C"",""YOL077C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BRX1"",""BRX1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL087C"",""YOL087C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL149W"",""YOL149W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DCP1"",""DCP1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR047C"",""YOR047C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=STD1"",""STD1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR056C"",""YOR056C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOB1"",""NOB1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR080W"",""YOR080W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DIA2"",""DIA2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR111W"",""YOR111W"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000147"",""actin cortical patch assembly"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR115C"",""YOR115C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS33"",""TRS33"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR145C"",""YOR145C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR179C"",""YOR179C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR205C"",""YOR205C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR206W"",""YOR206W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOC2"",""NOC2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR220W"",""YOR220W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR231W"",""YOR231W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MKK1"",""MKK1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR243C"",""YOR243C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PUS7"",""PUS7"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR272W"",""YOR272W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YTM1"",""YTM1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR279C"",""YOR279C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RFM1"",""RFM1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR285W"",""YOR285W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR378W"",""YOR378W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL003W"",""YPL003W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ULA1"",""ULA1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL012W"",""YPL012W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RRP12"",""RRP12"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL014W"",""YPL014W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL064C"",""YPL064C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC27"",""CWC27"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006350"",""transcription"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL095C"",""YPL095C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL151C"",""YPL151C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PRP46"",""PRP46"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL161C"",""YPL161C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BEM4"",""BEM4"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005934"",""bud tip"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005940"",""septin ring"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL179W"",""YPL179W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PPQ1"",""PPQ1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL181W"",""YPL181W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RXT1"",""RXT1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL194W"",""YPL194W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DDC1"",""DDC1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL196W"",""YPL196W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=OXR1"",""OXR1"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL208W"",""YPL208W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL211W"",""YPL211W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NIP7"",""NIP7"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL224C"",""YPL224C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MMT2"",""MMT2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL241C"",""YPL241C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CIN2"",""CIN2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL246C"",""YPL246C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL269W"",""YPL269W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KAR9"",""KAR9"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR016C"",""YPR016C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TIF6"",""TIF6"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR040W"",""YPR040W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TIP41"",""TIP41"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016302"",""phosphatase"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016791"",""phosphoric monoester hydrolase"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR045C"",""YPR045C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR048W"",""YPR048W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TAH18"",""TAH18"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR066W"",""YPR066W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UBA3"",""UBA3"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR067W"",""YPR067W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ISA2"",""ISA2"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR093C"",""YPR093C"")"
"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006351"",""transcription, DNA-dependent"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR101W"",""YPR101W"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SNT309"",""SNT309"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR144C"",""YPR144C"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP19"",""UTP19"")"
"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR174C"",""YPR174C"")"
"A12+1"
"A22+1"
"#REF!"
"SUM(B3:K3)"
"IF(L2=""accelerator"", 2, IF(L2=""LEP"", 3, IF(L2=""vertexing"",4,IF(L2=""tracking"",5,IF(L2=""calorimetry"",6,7)))))"
"IF(N2=N1, O1+1,1)"
"IF(W2=""yes"",1, 0)"
"IF($C2="""", 0, 1 + IF($D2="""", 0, 1 + IF($E2="""", 0, 1+IF($F2="""", 0, 1+IF($G2="""", 0, 1 + IF($Z2="""", 0, 1 + IF($AA2="""", 0, 1)))))))"
"IF(W3=""yes"",Y2+1, Y2)"
"IF(W38=""yes"",Y36+1, Y36)"
"42700+31000"
"48400+38000"
"51300+44000"
"51000+20510"
"118900+39590"
"227100+59940"
"20400+25800"
"20400+35700"
"20400+36600"
"SUM(Q2:Q82)"
"M4"
"SUMIF(M4:M50, M53, Q4:Q50)"
"COUNTIF(M4:M50, M53)"
"AF53+AK53"
"M27"
"SUMIF(M4:M50, M54, Q4:Q50)"
"COUNTIF(M4:M50, M54)"
"M34"
"SUMIF(M4:M50, M55, Q4:Q50)"
"COUNTIF(M4:M50, M55)"
"M36"
"SUMIF(M4:M50, M56, Q4:Q50)"
"COUNTIF(M4:M50, M56)"
"M42"
"SUMIF(M4:M50, M57, Q4:Q50)"
"COUNTIF(M4:M50, M57)"
"M50"
"SUMIF(M4:M50, M58, Q4:Q50)"
"COUNTIF(M4:M50, M58)"
"SUM(Q53:Q58)"
"IF(SUM(Q4:Q50)=Q59,""OK"",""Error!"")"
"M74"
"SUMIF(M74:M103, M63, Q74:Q103)"
"SUMIF(M74:M102, M63, R74:R102)"
"SUMIF(M74:M101, M63, S74:S101)"
"SUM(Q63:S63)"
"COUNTIF(M74:M103, M63)"
"Q53+Q63"
"M88"
"SUMIF(M74:M103, M64, Q74:Q103)"
"SUMIF(M74:M103, M64, R74:R103)"
"SUMIF(M74:M103, M64, S74:S103)"
"COUNTIF(M74:M103, M64)"
"M90"
"SUMIF(M74:M103, M65, Q74:Q103)"
"SUMIF(M74:M103, M65, R74:R103)"
"SUMIF(M74:M103, M65, S74:S103)"
"COUNTIF(M74:M103, M65)"
"M92"
"SUMIF(M74:M103, M66, Q74:Q103)"
"SUMIF(M74:M103, M66, R74:R103)"
"SUMIF(M74:M103, M66, S74:S103)"
"COUNTIF(M74:M103, M66)"
"M98"
"SUMIF(M74:M103, M67, Q74:Q103)"
"SUMIF(M74:M103, M67, R74:R103)"
"SUMIF(M74:M103, M67, S74:S103)"
"COUNTIF(M74:M103, M67)"
"M103"
"SUMIF(M74:M104, M68, Q74:Q104)"
"SUMIF(M74:M104, M68, R74:R104)"
"SUMIF(M74:M104, M68, S74:S104)"
"COUNTIF(M74:M104, M68)"
"IF(SUM(Q74:Q103)=Q69,""OK"",""Error!"")"
"AE53"
"AE63+AE72"
"AI63+AF72"
"COUNTIF($A$2:$A$147, C2)"
"COUNTIF($B$2:$B$147, C2)"
"SUM($B$2:$B$9)"
"SUM($B$12:$B$35)"
"SUM($B$38:$B$40)"
"SUM($B$43:$B$48)"
"SUM($B$51:$B$93)"
"SUM($B$96:$B$103)"
"SUM($B$106:$B$115)"
"SUM($B$118:$B$124)"
"SUM($B$127:$B$129)"
"SUM($B$132:$B$133)"
"SUM($B$136:$B$153)"
"SUM(B154,B134,B130,B125,B116,B104,B94,B49,B41,B36,B10)"
"SUM(B4:B8)"
"SUM(B12:B34)"
"SUM(B38:B39)"
"SUM(B43)"
"SUM(B52:B106)"
"SUM(B110:B113)"
"SUM(B117:B124)"
"SUM(B128:B139)"
"SUM(B147:B161)"
"SUM(B162+B144+B140+B125+B114+B107+B49+B44+B40+B35+B9)"
"SUM(B7:U7)"
"SUM(B6:B190)"
"B4+1"
"B4+1"
"B4+1"
"B10+1"
"B10+1"
"B19+1"
"B19+1"
"B21+1"
"B21+1"
"B21+1"
"B21+1"
"CONCATENATE(""<head><title>"",D3,""</title></head>"")"
"CONCATENATE(""<td><img src="",D17,"" alt='' width='180' height='256' border='0'></td>"")"
"CONCATENATE(""         <div align='center'><br><font size='+2'>"",D22,""</font><br>"")"
"CONCATENATE(""         "",D23,""</div><br></td>"")"
"CONCATENATE(""         <td ><a href='http://www.clbme.bas.bg/' target='_top'>"",D27,""</a><br>"")"
"CONCATENATE(""         <a href='http://www.bas.bg/' target='_top'>"",D28,""</a><br>"")"
"CONCATENATE(""          "",D29,""<br>"")"
"CONCATENATE(""         <a href='../../Address.html'>"",D30,""</a> <br>"")"
"CONCATENATE(""         <td>"",D36,""</td>"")"
"CONCATENATE(""         <td><a href='mailto:"",D44,""'>"",D44,""</a></td>"")"
"IF(B58,CONCATENATE("" &nbsp;<strong><a href='index.html'>"",D58,""</a></strong>&nbsp;""),"""")"
"IF(B59,CONCATENATE("" <font color=#FF0000>&nbsp;<strong>"",D59,""</strong>&nbsp;</font>""),"""")"
"IF(B60,CONCATENATE("" &nbsp;<a href='citations.html'><strong>"",D60,""</strong></a>&nbsp;""),"""")"
"IF(B61,CONCATENATE("" &nbsp;<a href='cv.html'><strong>"",D61,""</strong></a>&nbsp;""),"""")"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A67,""></a>["",A67,"".]</font></td><td width='510'>"",D67,""</td>"",IF(E67<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E67,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F67<>"""",     CONCATENATE(""<br><a href='"",                                    F67,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A68,""></a>["",A68,"".]</font></td><td width='510'>"",D68,""</td>"",IF(E68<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E68,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F68<>"""",     CONCATENATE(""<br><a href='"",                                    F68,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A69,""></a>["",A69,"".]</font></td><td width='510'>"",D69,""</td>"",IF(E69<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E69,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F69<>"""",     CONCATENATE(""<br><a href='"",                                    F69,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A70,""></a>["",A70,"".]</font></td><td width='510'>"",D70,""</td>"",IF(E70<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E70,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F70<>"""",     CONCATENATE(""<br><a href='"",                                    F70,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A71,""></a>["",A71,"".]</font></td><td width='510'>"",D71,""</td>"",IF(E71<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E71,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F71<>"""",     CONCATENATE(""<br><a href='"",                                    F71,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A72,""></a>["",A72,"".]</font></td><td width='510'>"",D72,""</td>"",IF(E72<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E72,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F72<>"""",     CONCATENATE(""<br><a href='"",                                    F72,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A73,""></a>["",A73,"".]</font></td><td width='510'>"",D73,""</td>"",IF(E73<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E73,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F73<>"""",     CONCATENATE(""<br><a href='"",                                    F73,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A74,""></a>["",A74,"".]</font></td><td width='510'>"",D74,""</td>"",IF(E74<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E74,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F74<>"""",     CONCATENATE(""<br><a href='"",                                    F74,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A75,""></a>["",A75,"".]</font></td><td width='510'>"",D75,""</td>"",IF(E75<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E75,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F75<>"""",     CONCATENATE(""<br><a href='"",                                    F75,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A76,""></a>["",A76,"".]</font></td><td width='510'>"",D76,""</td>"",IF(E76<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E76,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F76<>"""",     CONCATENATE(""<br><a href='"",                                    F76,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A77,""></a>["",A77,"".]</font></td><td width='510'>"",D77,""</td>"",IF(E77<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E77,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F77<>"""",     CONCATENATE(""<br><a href='"",                                    F77,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A78,""></a>["",A78,"".]</font></td><td width='510'>"",D78,""</td>"",IF(E78<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E78,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F78<>"""",     CONCATENATE(""<br><a href='"",                                    F78,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A79,""></a>["",A79,"".]</font></td><td width='510'>"",D79,""</td>"",IF(E79<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E79,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F79<>"""",     CONCATENATE(""<br><a href='"",                                    F79,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A80,""></a>["",A80,"".]</font></td><td width='510'>"",D80,""</td>"",IF(E80<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E80,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F80<>"""",     CONCATENATE(""<br><a href='"",                                    F80,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A81,""></a>["",A81,"".]</font></td><td width='510'>"",D81,""</td>"",IF(E81<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E81,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F81<>"""",     CONCATENATE(""<br><a href='"",                                    F81,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A82,""></a>["",A82,"".]</font></td><td width='510'>"",D82,""</td>"",IF(E82<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E82,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F82<>"""",     CONCATENATE(""<br><a href='"",                                    F82,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A83,""></a>["",A83,"".]</font></td><td width='510'>"",D83,""</td>"",IF(E83<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E83,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F83<>"""",     CONCATENATE(""<br><a href='"",                                    F83,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A84,""></a>["",A84,"".]</font></td><td width='510'>"",D84,""</td>"",IF(E84<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E84,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F84<>"""",     CONCATENATE(""<br><a href='"",                                    F84,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A85,""></a>["",A85,"".]</font></td><td width='510'>"",D85,""</td>"",IF(E85<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E85,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F85<>"""",     CONCATENATE(""<br><a href='"",                                    F85,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A86,""></a>["",A86,"".]</font></td><td width='510'>"",D86,""</td>"",IF(E86<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E86,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F86<>"""",     CONCATENATE(""<br><a href='"",                                    F86,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A87,""></a>["",A87,"".]</font></td><td width='510'>"",D87,""</td>"",IF(E87<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E87,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F87<>"""",     CONCATENATE(""<br><a href='"",                                    F87,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A88,""></a>["",A88,"".]</font></td><td width='510'>"",D88,""</td>"",IF(E88<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E88,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F88<>"""",     CONCATENATE(""<br><a href='"",                                    F88,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A89,""></a>["",A89,"".]</font></td><td width='510'>"",D89,""</td>"",IF(E89<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E89,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F89<>"""",     CONCATENATE(""<br><a href='"",                                    F89,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A90,""></a>["",A90,"".]</font></td><td width='510'>"",D90,""</td>"",IF(E90<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E90,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F90<>"""",     CONCATENATE(""<br><a href='"",                                    F90,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A91,""></a>["",A91,"".]</font></td><td width='510'>"",D91,""</td>"",IF(E91<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E91,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F91<>"""",     CONCATENATE(""<br><a href='"",                                    F91,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A92,""></a>["",A92,"".]</font></td><td width='510'>"",D92,""</td>"",IF(E92<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E92,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F92<>"""",     CONCATENATE(""<br><a href='"",                                    F92,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A93,""></a>["",A93,"".]</font></td><td width='510'>"",D93,""</td>"",IF(E93<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E93,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F93<>"""",     CONCATENATE(""<br><a href='"",                                    F93,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A94,""></a>["",A94,"".]</font></td><td width='510'>"",D94,""</td>"",IF(E94<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E94,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F94<>"""",     CONCATENATE(""<br><a href='"",                                    F94,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A95,""></a>["",A95,"".]</font></td><td width='510'>"",D95,""</td>"",IF(E95<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E95,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F95<>"""",     CONCATENATE(""<br><a href='"",                                    F95,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A96,""></a>["",A96,"".]</font></td><td width='510'>"",D96,""</td>"",IF(E96<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E96,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F96<>"""",     CONCATENATE(""<br><a href='"",                                    F96,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A97,""></a>["",A97,"".]</font></td><td width='510'>"",D97,""</td>"",IF(E97<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E97,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F97<>"""",     CONCATENATE(""<br><a href='"",                                    F97,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A98,""></a>["",A98,"".]</font></td><td width='510'>"",D98,""</td>"",IF(E98<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E98,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F98<>"""",     CONCATENATE(""<br><a href='"",                                    F98,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A99,""></a>["",A99,"".]</font></td><td width='510'>"",D99,""</td>"",IF(E99<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E99,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F99<>"""",     CONCATENATE(""<br><a href='"",                                    F99,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A100,""></a>["",A100,"".]</font></td><td width='510'>"",D100,""</td>"",IF(E100<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E100,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F100<>"""",     CONCATENATE(""<br><a href='"",                                    F100,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A101,""></a>["",A101,"".]</font></td><td width='510'>"",D101,""</td>"",IF(E101<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E101,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F101<>"""",     CONCATENATE(""<br><a href='"",                                    F101,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A102,""></a>["",A102,"".]</font></td><td width='510'>"",D102,""</td>"",IF(E102<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E102,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F102<>"""",     CONCATENATE(""<br><a href='"",                                    F102,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A103,""></a>["",A103,"".]</font></td><td width='510'>"",D103,""</td>"",IF(E103<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E103,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F103<>"""",     CONCATENATE(""<br><a href='"",                                    F103,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A104,""></a>["",A104,"".]</font></td><td width='510'>"",D104,""</td>"",IF(E104<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E104,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F104<>"""",     CONCATENATE(""<br><a href='"",                                    F104,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A105,""></a>["",A105,"".]</font></td><td width='510'>"",D105,""</td>"",IF(E105<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E105,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F105<>"""",     CONCATENATE(""<br><a href='"",                                    F105,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A106,""></a>["",A106,"".]</font></td><td width='510'>"",D106,""</td>"",IF(E106<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E106,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F106<>"""",     CONCATENATE(""<br><a href='"",                                    F106,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A107,""></a>["",A107,"".]</font></td><td width='510'>"",D107,""</td>"",IF(E107<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E107,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F107<>"""",     CONCATENATE(""<br><a href='"",                                    F107,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<tr><td width='25' valign='top'><font color='#FF0000'><a name="",A108,""></a>["",A108,"".]</font></td><td width='510'>"",D108,""</td>"",IF(E108<>"""",                  CONCATENATE(""<td width='25' valign='top'><a href='"",                                                 E108,                                                  ""'><font color='#FF0000'>Abstr.</font></a>""),                  ""<td width='25' valign='top'><font color='#FF0000'>Abstr.</font>""),IF(F108<>"""",     CONCATENATE(""<br><a href='"",                                    F108,                                    ""'><font color='#FF0000'>FT</font></a></td></tr>""),      ""<br><font color='#FF0000'>FT.</font></td></tr>""))"
"CONCATENATE(""<head><title>"",D3,""</title></head>"")"
"CONCATENATE(""<td><img src="",D17,"" alt='' width='180' height='256' border='0'></td>"")"
"CONCATENATE(""         <div align='center'><br><font size='+2'>"",D22,""</font><br>"")"
"CONCATENATE(""         "",D23,""</div><br></td>"")"
"CONCATENATE(""         <td ><a href='http://www.clbme.bas.bg/' target='_top'>"",D27,""</a><br>"")"
"CONCATENATE(""         <a href='http://www.bas.bg/' target='_top'>"",D28,""</a><br>"")"
"CONCATENATE(""          "",D29,""<br>"")"
"CONCATENATE(""         <a href='../../Address.html'>"",D30,""</a> <br>"")"
"CONCATENATE(""         <td>"",D36,""</td>"")"
"CONCATENATE(""         <td><a href='mailto:"",D44,""'>"",D44,""</a></td>"")"
"IF(B58,CONCATENATE("" &nbsp;<strong><a href='index.html'>"",D58,""</a></strong>&nbsp;""),"""")"
"IF(B59,CONCATENATE("" &nbsp;<a href='publications.html'><strong>"",D59,""</strong></a>&nbsp;""),"""")"
"IF(B60,CONCATENATE("" &nbsp;<a href='citations.html'><strong>"",D60,""</strong></a>&nbsp;""),"""")"
"IF(B61,CONCATENATE("" <font color=#FF0000>&nbsp;<strong>"",D61,""</strong>&nbsp;</font>""),"""")"
"IF(B67=TRUE,CONCATENATE(""<tr><td colspan=2 valign='bottom'><img src='../../img/line.gif'  width=536 height=1 border=0></td></tr><tr><td width=180 valign='top' ><table width='100%' bgcolor='#EEEEEE'><tr><td>&nbsp;<strong>"",D67,""</strong></td></tr></table></td><td width=356 valign='top'>  <table cellspacing=0 cellpadding=1 border=0>""),"""")"
"IF(AND(B68,B$67),CONCATENATE(""<tr><td><em><strong>"",D68,""</strong></em></td><td>"",E68,""</td></tr>""),"""")"
"IF(B67=TRUE,""</table></td></tr>"","""")"
"IF(B80=TRUE,CONCATENATE(""<tr><td colspan=2 valign='bottom'><img src='../../img/line.gif'  width=536 height=1 border=0></td></tr><tr><td width=180 valign='top' ><table width='100%' bgcolor='#EEEEEE'><tr><td>&nbsp;<strong>"",D80,""</strong></td></tr></table></td><td width=356 valign='top'>  <table width='100%' cellspacing=0 cellpadding=1 border=0>""),"""")"
"IF(AND(B$80,B81),CONCATENATE(""<tr><td>"",E81,"" - "",F81,""</td><td>"",D81,""</td><td>"",G81,""</td></tr><tr><td colspan=3><strong>"",H81,""</strong></td></tr><tr><td colspan=3><em>"",I81,""</em></td></tr><tr><td colspan=3>&nbsp;</td></tr>""),"""")"
"IF(B80=TRUE,""</table></td></tr>"","""")"
"IF(B94=TRUE,""</table></td></tr>"","""")"
"IF(B106=TRUE,CONCATENATE(""<tr><td colspan=2 valign='bottom'><img src='../../img/line.gif'  width=536 height=1 border=0></td></tr><tr><td width=180 valign='top' ><table width='100%' bgcolor='#EEEEEE'><tr><td>&nbsp;<strong>"",D106,""</strong></td></tr></table></td><td width=356 valign='top'>"",E106,""</td></tr>""),"""")"
"IF(B108=TRUE,"""","""")"
"IF(AND(B$80,B110),CONCATENATE(""<tr><td>"",D110,""</td></tr>""),"""")"
"IF(B121=TRUE,CONCATENATE(""<tr><td colspan=2 valign='bottom'><img src='../../img/line.gif'  width=536 height=1 border=0></td></tr><tr><td width=180 valign='top' ><table width='100%' bgcolor='#EEEEEE'><tr><td>&nbsp;<strong>"",D121,""</strong></td></tr></table></td><td width=356 valign='top'>""),"""")"
"IF(AND(B$215,B122),CONCATENATE("""",D122,""<br><br>""),"""")"
"IF(B121,""</td></tr>"","""")"
"IF(AND(B193,B194),CONCATENATE(""<tr><td colspan=3>"",E194,"" <a href='publications.html'>"",D194,""</a></td></tr>""),"""")"
"IF(AND(B195,B$193),CONCATENATE(""<tr><td width=20 valign='top'>"",E195,""</td><td width='10' valign='top'>-&nbsp;</td><td>"",D195,""</td></tr>""),"""")"
"IF(AND(B199,B$193),CONCATENATE(""<tr><td width=20 valign='top'>"",E199,""</td><td width='10' valign='top'>-&nbsp;</td>    <td>"",D199,""</td></tr>""),"""")"
"IF(B193,""</table></td></tr>"","""")"
"IF(AND(B204,B205),CONCATENATE(""<tr><td colspan=3>"",E205,"" <a href='citations.html'>"",D205,""</a></td></tr>""),"""")"
"IF(AND(B206,B$204),CONCATENATE(""<tr><td width=20 valign='top'>"",E206,""</td><td width='10' valign='top'>-&nbsp;</td><td>"",D206,""</td></tr>""),"""")"
"IF(AND(B$215,B216),CONCATENATE("""",D216,""<br>""),"""")"
"IF(B215=TRUE,""</td></tr></table></td></tr>"","""")"
"CONCATENATE(""<head><title>"",D3,""</title></head>"")"
"CONCATENATE(""<td><img src="",D17,"" alt='' width='180' height='256' border='0'></td>"")"
"Publications!D17"
"CONCATENATE(""         <div align='center'><br><font size='+2'>"",D22,""</font><br>"")"
"CONCATENATE(""         "",D23,""</div><br></td>"")"
"CONCATENATE(""         <td ><a href='http://www.clbme.bas.bg/' target='_top'>"",D27,""</a><br>"")"
"CONCATENATE(""         <a href='http://www.bas.bg/' target='_top'>"",D28,""</a><br>"")"
"CONCATENATE(""          "",D29,""<br>"")"
"CONCATENATE(""         <a href='../../Address.html'>"",D30,""</a> <br>"")"
"CONCATENATE(""         <td>"",D36,""</td>"")"
"CONCATENATE(""         <td><a href='mailto:"",D44,""'>"",D44,""</a></td>"")"
"IF(B58,CONCATENATE("" &nbsp;<strong><a href='index.html'>"",D58,""</a></strong>&nbsp;""),"""")"
"IF(B59,CONCATENATE("" &nbsp;<a href='publications.html'><strong>"",D59,""</strong></a>&nbsp;""),"""")"
"IF(B60,CONCATENATE("" <font color=#FF0000>&nbsp;<strong>"",D60,""</strong>&nbsp;</font>""),"""")"
"IF(B61,CONCATENATE("" &nbsp;<a href='cv.html'><strong>"",D61,""</strong></a>&nbsp;""),"""")"
"SUM(B70:B89)"
"B67"
"(A69+B70)*B70"
"IF(OR(ISNUMBER(FIND($D$65,D70)),ISNUMBER(FIND($E$65,D70)),ISNUMBER(FIND($F$65,D70)),NOT(D70<>"""")),0,1)"
"IF(B70<>1,CONCATENATE(""<tr><td bgcolor='#EEEEEE'>"",D70,""</td></tr>""),CONCATENATE(""<tr><td>["",A70,""]. "",D70,""</td></tr>""))"
"CONCATENATE(""       &nbsp;<img src='People/"",D5,""' width=90 height=112 border=0>&nbsp;"")"
"CONCATENATE(""          <td bordercolor=#022D84>&nbsp;&nbsp;"",D19,""</td>"")"
"CONCATENATE(""          <td bordercolor=#022D84>&nbsp;&nbsp;<A href='mailto:"",D27,""'>"",D27,""</td>"")"
"CONCATENATE(""          <td bordercolor=#022D84>&nbsp;&nbsp;<a href='pwp/"",D43,""' target='_parent'>personal information, publications</a></td>"")"
"CONCATENATE(""          <td bordercolor=#022D84>&nbsp;&nbsp;<a href='Address.html'>"",D51,""</a>"",E51,"" </td>"")"
"11.6*D23^0.969*D22^-1.673"
"(SQRT(0.0000000225*D23)/D22^1.5)*86400"
"21.6*D23^0.67/D22^1.85"
"(IF(D21=0,NA(),IF(D15+D8<10,7776*D23*D21,IF((D15+D8)<3000,4665.6*D23*D21,2592*D23*D21))))/(1.024^5)"
"IF(D15+D8<10,3.33,IF(D15+D8<800,10.3/((D15+D8)^0.49),0.39))"
"(D$15*D16+D$8*D9)/(D$15+D$8)"
"D25*1.024^(D46-20)"
"D34*1.047^(D46-20)"
"D43/0.68"
"D53+D44"
"EXP(-139.34411+(157570.1/(D46+273.15))-(66423080/(D46+273.15)^2)+(12438000000/(D46+273.15)^3)-(862194900000/(D46+273.15)^4))*(1-0.027*D20/760)"
"D57-D45"
"IF((D49/D50)*(1-(D58*(D49-D50)/(D50*D54)))<0,0,(1/(D49-D50))*LN((D49/D50)*(1-(D58*(D49-D50)/(D50*D54)))))"
"D60*D23*60*60*24/5280"
"IF(D60=0,+D58,EXP(LN(D50*D54/D49)-D50*D60))"
"D57-D64"
"B10+((B12-B14-B10)/B8)"
"IF(AND(B8>=B14,B8<=30),10^(0.03*(20-B14)),IF(AND(B8>=0,B8<B14),10^(0.03*(20-B8)),#VALUE!))"
"IF(AND(B8>=B16,B8<=30),10^(0.03*(20-B16)),IF(AND(B8>=0,B8<B16),10^(0.03*(20-B8)),#VALUE!))"
"IF(AND(B10>8,B10<=9),1,IF(AND(B10>=6.5,B10<=8),(1+10^(7.4-B10))/1.25,#VALUE!))"
"IF(AND(B10>=7.7,B10<=9),13.5,IF(AND(B10>=6.5,B10<7.7),20.25*(10^(7.7-B10)/(1+10^(7.4-B10))),#VALUE!))"
"0.09018+2729.92/(273.2+B8)"
"1/((10^(B26-B10))+1)"
"B27*B12"
"1000*(0.52/B22/B24/2)*0.822"
"1000*(0.8/B23/B24/B25)*0.822"
"B33/B27"
"B34/B27"
"IF(AND(B8>=B14,B8<=30),10^(0.03*(20-B14)),IF(AND(B8>=0,B8<B14),10^(0.03*(20-B8)),#VALUE!))"
"IF(AND(B8>=B16,B8<=30),10^(0.03*(20-B16)),IF(AND(B8>=0,B8<B16),10^(0.03*(20-B8)),#VALUE!))"
"IF(AND(B10>8,B10<=9),1,IF(AND(B10>=6.5,B10<=8),(1+10^(7.4-B10))/1.25,#VALUE!))"
"IF(AND(B10>=7.7,B10<=9),16,IF(AND(B10>=6.5,B10<7.7),24*(10^(7.7-B10)/(1+10^(7.4-B10))),#VALUE!))"
"0.09018+2729.92/(273.2+B8)"
"1/((10^(B26-B10))+1)"
"B27*B12"
"1000*(0.52/B22/B24/2)*0.822"
"1000*(0.8/B23/B24/B25)*0.822"
"B33/B27"
"B34/B27"
"(19.9273*B13/(1000-1.005109*B13))"
"IF(B19>0.85,#VALUE!,9.245+0.116*B19)"
"1/(1+10^(B21+0.0324*(298-B9-273)+0.0415*B17/(B9+273)-B11))"
"B27/B$23"
"B31*0.822"
"6.57-0.0118*B13+0.00012*(B13^2)"
"6.57-0.0118*B18+0.00012*(B18^2)"
"1/(1+10^(B25-B14))"
"1/(1+10^(B26-B19))"
"B15/B29"
"B20/B30"
"B13+(B18-B13)/B$10"
"B15+(B20-B15)/B$10"
"B33+(B34-B33)/B$10"
"6.57-0.0118*B37+0.00012*(B37^2)"
"B40-LOG((B39/B38)-1)"
"B8*B30"
"IF(ISNUMBER(B15),IF(B15=0,SQRT(32.2*B11*B14),IF(B15=1,NA(),#VALUE!)),#VALUE!)"
"IF(ISNUMBER(B15),IF(B15=1,(B14*SQRT(8*32.2)/(1.49*B11^(1/6)))^2,IF(B15=0,NA(),#VALUE!)),#VALUE!)"
"B12*SQRT(B38/8)"
"IF(B15=0,B34,IF(B15=1,B39,#VALUE!))"
"B23*B11*B40"
"B31/(B12*B11*B13)"
"IF(ISERR(B57),(B20*B42)/(B12*B13^2),MAXA((B20*B42)/(B12*B13^2),B57))"
"B17/B13"
"B21/B13"
"EXP(-((B48-2*(-2)-B47)^2/(4*B46)))+EXP(-((B48-2*(-2)+B47)^2/(4*B46)))"
"EXP(-((B48-2*(-1)-B47)^2/(4*B46)))+EXP(-((B48-2*(-1)+B47)^2/(4*B46)))"
"EXP(-((B48-2*(0)-B47)^2/(4*B46)))+EXP(-((B48-2*(0)+B47)^2/(4*B46)))"
"EXP(-((B48-2*(1)-B47)^2/(4*B46)))+EXP(-((B48-2*(1)+B47)^2/(4*B46)))"
"EXP(-((B48-2*(2)-B47)^2/(4*B46)))+EXP(-((B48-2*(2)+B47)^2/(4*B46)))"
"IF(ISNUMBER(B25),IF(B25=0,NA(),IF(B25=1,((SUM(B50:B54)*B8/B11)^2)/(B12*4*PI()*B42),#VALUE!)),#VALUE!)"
"IF(ISNUMBER(B25),IF(B25=0,B20,IF(B25=1,B20+B55,#VALUE!)),#VALUE!)"
"(B56*B42)/(B12*B13^2)"
"(1/SQRT(4*PI()*B57))*SUM(B50:B54)"
"IF(+B58*B45<=B30,B58*B45,B30)"
"4*SQRT(2*B42*B56/B12)"
"B60/2"
"B17"
"B13-B17"
"MINA(B61,B62)+MINA(B61,B63)"
"0.1*B12*((2-2*B47)*B13)^2/B42"
"B30/B45"
"(B64*B11*B12)/B8"
"B30/B59"
"(B9*B17)-(B13*(B17-1))"
"LN(B21^2+1)"
"LN((B21^2/B24)+1)"
"B36*EXP(0.5*B40-B31*SQRT(B40))"
"B37*EXP(0.5*B41-B31*SQRT(B41))"
"MINA(B42:B43)"
"LN((B21^2/B26)+1)"
"B44*EXP(B32*SQRT(B40)-0.5*B40)"
"B44*EXP(B33*SQRT(B47)-0.5*B47)"
"SUM(D2:D7)"
"SUM(G2:G8)"
"SUM(D11:D16)"
"SUM(D2:D7)"
"SUM(G2:G8)"
"SUM(D11:D16)"
"SUM(D19:D23)"
"SUM(G2:G7)"
"SUM(D19:D23)"
"SUM(D19:D22)"
"SUM(B7:B243)"
"A6+1"
"A13+1"
"A19+1"
"A23+1"
"A25+1"
"A30+1"
"A46+1"
"SUM(D58:D64)"
"SUM(D67:D74)"
"SUM(F7:H7)"
"SUM(F8:H8)+I7"
"SUM(F7:F13)"
"-1*H14"
"SUM(C20:C21)"
"SUM(D2:D390)"
"D7/25.4"
"A3+1"
"A12+1"
"A26+1"
"A10+1"
"A18+1"
"TODAY()"
"+[1]LEM!X265/[1]LEM!X$291"
"+[1]LEM!X265"
"+SUM(C4:C16)"
"+[1]LEM!X231"
"+K4*C19"
"+K19/K$32"
"+[1]LEM!X197"
"100*K19/C49"
"+[1]LEM!X1627"
"+K19/10/C64"
"C49/C64"
"+K64*1000/K49"
"+K80/(C49/100)"
"+L94"
"+[1]LEM!X307"
"+(0.867+0.74+0.563+0.553)/4"
"+(0.81+0.837+0.79+0.835)/4"
"+[1]LEM!X231"
"+(($B158/2))^2*3.14159/C49"
"+[1]LEM!X1377"
"+C175*C158*C124"
"+D208/D191"
"D232/(20*D244)"
"+D268/(20*D244)"
"+D292/(20*D244)"
"+$C349/D244"
"+$C360/D244"
"+[2]Trends!K$2214"
"+[2]Trends!K$2216"
"+[2]Trends!K$2218"
"+[2]Trends!K$2220"
"+[2]Trends!K$2221"
"+[2]Trends!K$2222"
"+[2]Trends!K$2226"
"+[2]Trends!K$2227"
"+C4*C8/100"
"+C11*100/(C8)"
"1000000*C3/(1000*C5)"
"+C9/C10"
"+C5*100000*C16*C7/(C8*1000000)"
"1000*C4*C8/(C7*C16*100)"
"+C18*C16/1000"
"+[1]LEM!X$1611"
"+[1]LEM!X$291"
"+[1]LEM!$Y$72*1000/C4"
"1000*[1]LEM!$Y$81/C4"
"1000*C24/(C16*C7)"
"+C27/C5"
"+C9/C23"
"+'ylded area estimate'!D35"
"+[1]LEM!X$1687"
"+[1]LEM!X181"
"+C31/C32"
"+C31*1000/C30"
"+C3/C4"
"100*C37/C8"
"+C38/(C34)"
"+C39/$D$39"
"+(I40/D40)^(1/5)-1"
"+C11*C34/1000"
"+C43*1000/C4"
"+C3/C40"
"+C45/C4"
"+(4)^(1/3)-1"
"+C46/$D$46"
"+'LEM cost side'!C80"
"+C50*C$39"
"'LEM cost side'!C34*C$11"
"+SUM(C78:C90)"
"100*C78/'LEM cost side'!C49"
"+C93*C64"
"+A126"
"+C126"
"+C43+C129*C39"
"-C126*C43/C39"
"+(C128-C129*C39)"
"+D78"
"+D134/'LEM cost side'!D124"
"+SUM(D149:D154)"
"3.14159*10^2"
"+D149/($C$163*'LEM cost side'!D175*'LEM cost side'!D109)"
"+D165*1000/(20*12)"
"+'LEM Demand Calibration'!D180"
"+D3"
"+SUM(D3:D15)"
"+'LEM cost side'!K94*'c&P calc'!D3*'LEM Demand Calibration'!$C$163*12*20*'LEM cost side'!$D$108*'LEM cost side'!D175*'LEM cost side'!D124/1000000"
"+SUM(D18:D27)"
"+D18*1000/'LEM Demand Calibration'!D50"
"-(D31-'LEM Demand Calibration'!D128)/'LEM Demand Calibration'!D129"
"+D$50*'LEM Demand Calibration'!D50"
"+SUMPRODUCT(D52:D64,D33:D45)"
"+D65/D46"
"+'LEM cost side'!D220+D$67"
"+IF(D69>D52,0,D3)"
"+SUM(D81:D90)"
"+D3-D81"
"12*20*'LEM cost side'!E191/1000000"
"+D107*'LEM Demand Calibration'!D50+D$31"
"-(D119-'LEM Demand Calibration'!D$128)/'LEM Demand Calibration'!D$129"
"+D132*'LEM Demand Calibration'!C50"
"+D133*'LEM Demand Calibration'!D65*'LEM Demand Calibration'!$D$46"
"+E109*'LEM Demand Calibration'!E52-'c&P calc'!E107*'LEM Demand Calibration'!E50"
"+D31"
"+E158+E31"
"+D31"
"+E160+E31"
"-(D169-'LEM Demand Calibration'!D$128)/'LEM Demand Calibration'!D$129"
"+D180*'LEM Demand Calibration'!D52"
"+'LEM cost side'!$C349/'LEM cost side'!D244"
"'LEM cost side'!D256*20"
"+'c&P calc'!E69*'c&P calc'!E107*1000"
"+E26"
"+'c&P calc'!E143*'c&P calc'!E107*1000"
"+($N$2*'c&P calc'!D$31+'c&P calc'!D107*'LEM Demand Calibration'!D50)*1000*'c&P calc'!D132-($N$2*'c&P calc'!D$31*1000*'c&P calc'!D$50)"
"-D4-D15"
"+E37-E26"
"+IRR(D48:I48,0.01)"
"+IRR(O48:T48,0.15)"
"+IRR(O53:T53,0.1)"
"+'LEM cost side'!D360*'LEM cost side'!E316"
"+'LEM cost side'!D280*20*'LEM cost side'!E316"
"+('LEM cost side'!E193*'c&P calc'!E191-'LEM cost side'!E191*'c&P calc'!E52)*20*12/1000"
"+($N$2*'c&P calc'!D$31+('c&P calc'!D109*'LEM Demand Calibration'!D52-'c&P calc'!D107*'LEM Demand Calibration'!D50))*1000*'c&P calc'!D134-(($N$2*'c&P calc'!D$31*1000*'c&P calc'!D$50))"
"+E28-E26"
"-D85-D74"
"+E98-E109"
"+[1]LEM!Y2"
"+[1]LEM!B1615"
"+[1]LEM!X253*[1]LEM!X219"
"+SUM(D3:D34)"
"H7"
"I7+H8"
"H7"
"I7+H8"
"H7"
"I7+H8"
"G7"
"I7+G8"
"I11+H12"
"H7"
"I7+H8"
"H7"
"I7+H8"
"I36+H43"
"SUM(E4:H4)"
"SUM(D4:D24)"
"SUM(D28:D35)"
"SUM(D42:D49)"
"SUM(D54:D72)"
"SUM(D74,D50,D37,D25)"
"SUM(H8:H20)"
"SUM(H12+H19)"
"SUM(H9+H10+H11+H20)"
"SUM(H8+H13+H14+H15+H16+H17)"
"SUM(H22+H23)"
"IF(OR(I9=""error"",I58=""error"",I132=""error""),""error"",(I9+I58+I132)/3)"
"IF(OR(J9=""error"",J58=""error"",J132=""error""),""error"",(J9+J58+J132)/3)"
"AVERAGE(I10:I57)"
"IF(COUNTIF($I11:$I18,""error"")=0,SUM(Q11:Q18)/SUM($K11:$P18),""error"")"
"+IF(OR((SUM(K11:P11)=1),(ISBLANK(B11)=TRUE)),""       "",""error"")"
"+IF(AND((ISBLANK($B11)=FALSE),(C11=""y"")),1,0)"
"10*K11+5*L11+M11"
"10*N11+5*O11"
"IF(COUNTIF($I20:$I26,""error"")=0,SUM(Q20:Q26)/SUM($K20:$P26),""error"")"
"+IF(OR((SUM(K23:P23)=1),(ISBLANK(#REF!)=TRUE)),""       "",""error"")"
"+IF(AND((ISBLANK(#REF!)=FALSE),(C23=""y"")),1,0)"
"IF(COUNTIF($I28:$I32,""error"")=0,SUM(Q28:Q32)/SUM($K28:$P32),""error"")"
"IF(COUNTIF($I43:$I53,""error"")=0,SUM(Q43:Q53)/SUM($K43:$P53),""error"")"
"IF(COUNTIF($I55:$I57,""error"")=0,SUM(Q55:Q57)/SUM($K55:$P57),""error"")"
"AVERAGE(I59:I131)"
"IF(COUNTIF($I77:$I80,""error"")=0,SUM(Q77:Q80)/SUM($K77:$P80),""error"")"
"IF(COUNTIF($I82:$I87,""error"")=0,SUM(Q82:Q87)/SUM($K82:$P87),""error"")"
"COUNT(Q105:Q109)"
"IF(COUNTIF($I122:$I123,""error"")=0,SUM(Q122:Q123)/SUM($K122:$P123),""error"")"
"AVERAGE(I133:I154)"
"COUNT(Q149:Q154)"
"C5"
"D5"
"SUM(F5:F50)"
"SUM(F55:F73)"
"F52+F75"
"(1-(11097884/F77))"
"B4/C4"
"SUM(B5:B52)"
"SUM(B57:B75)"
"B53+B77"
"B52"
"B3/$B$156"
"B59"
"B67"
"B72"
"B78"
"B86"
"B92"
"B141"
"B146"
"B152"
"SUM(B47:B51)"
"B52/$B$156"
"SUM(B55:B58)"
"SUM(B70:B71)"
"SUM(B89:B91)"
"SUM(B95:B140)"
"B52+B59+B67+B72+B78+B86+B92+B141+B146+B152"
"B41"
"B46"
"B62"
"B113"
"B118"
"A34"
"SUM(B32:B39)"
"B40/$B$121"
"SUM(B43:B44)"
"SUM(B49:B60)"
"SUM(B64:B111)"
"A115"
"B117+B112+B61+B45+B40"
"B23-D23"
"((B23-B24)/($A24-$A23))*$D$21"
"(-C24+C25)/($A24-$A23)"
"H25+H26+H27+H28"
"Q33+Q34"
"H66+M66"
"M62"
"H61+M61"
"H62+M63"
"H63+H64"
"U62+U63+U64+U65"
"H25+H26+H27+H28"
"Q33+Q34"
"H66+M66"
"M62"
"H61+M61"
"H62+M63"
"H63+H64"
"U62+U63+U64+U65"
"COUNTA(A3:A34)"
"SUM(C4:C34)"
"SUM(F3:F60)"
"IF(EXACT(""s"", E11), C11*F11*$D$5, C11*F11*$D$4)"
"(C15+C14+C13+C12+C11)*D4"
"G13+G15+G16"
"G13"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,2, FALSE)"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,3, FALSE)"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,4, FALSE)"
"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,5, FALSE)"
"F8*D8"
"SUM(G8:G12)"
"G121"
"SUM(G118:G120)"
"G131"
"SUM(G127:G130)"
"G163"
"SUM(G157:G162)"
"G191"
"SUM(G182:G190)"
"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 4, FALSE)"
"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)"
"C29"
"F29"
"IF($B$5<$B$6,$A$5,IF($B$5>$B$6,$A$6, ""Systems Equivalent Cost""))"
"IF($B$5>$B$6,$A$5,IF($B$5<$B$6,$A$6, ""Systems Equivalent Cost""))"
"MAX(B6,B5) - MIN(B6,B5)"
"MAX($B$6,$B$5)/MIN($B$6,$B$5)"
"CONCATENATE(B9, "" configuration is "", FIXED( B11, 2), "" times more expensive than "", B8, "" configuration"")"
"VLOOKUP($B19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)"
"VLOOKUP($E19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)"
"MAX(F19,C19)/MIN(F19,C19)"
"SUM(C19:C28)"
"(MHg-Mt)/rHg"
"(Mw-Md)/(Md-Mc)"
"AVERAGE(w)"
"w-(V-V0)/(Md-Mc)"
"w-(V-V0)/(Md-Mc)"
"AVERAGE(SL)"
"(Md-Mc)/V0"
"(Md-Mc)/V0"
"AVERAGE(SR)"
"(1-(V0/V)^(1/3))"
"(1-(V0/V)^(1/3))"
"AVERAGE(LS)"
"(Msp-Mbsp) - (Msp-(Md-Mc))/rwax"
"(Mw-Md)/(Md-Mc)"
"AVERAGE(w)"
"w-(V-V0)/(Md-Mc)"
"w-(V-V0)/(Md-Mc)"
"AVERAGE(SL)"
"(Md-Mc)/V0"
"(Md-Mc)/V0"
"AVERAGE(SR)"
"(1-(V0/V)^(1/3))"
"(1-(V0/V)^(1/3))"
"AVERAGE(LS)"
"(B7-B8)/(B8-B6)"
"(B12-B11)/B13"
"B14-(B9-B15)/(B8-B6)"
"(B8-B6)/B15"
"(1-(B15/B9)^(1/3))"
"(C20-C21) - (C20-(C8-C6))/C22"
"C14-(C9-C23)/(C8-C6)"
"(C8-C6)/C23"
"(1-(C23/C9)^(1/3))"
"ROUNDUP(B15/50,0)"
"ROUNDUP(B15/50,0)"
"HLOOKUP(B15,R2:AG3,2,TRUE)"
"HLOOKUP(B18,R17:AN18,2,TRUE)"
"HLOOKUP(B16,R5:AW15,2,TRUE)"
"HLOOKUP(G16,R5:AW15,3,TRUE)"
"HLOOKUP(G17,R5:AW15,5,TRUE)"
"HLOOKUP(B17,R5:AW15,9,TRUE)"
"PRODUCT(B19:E19)"
"(F19*E15)+0.49"
"HLOOKUP(G17,R5:AW15,6,TRUE)+HLOOKUP(B17,R5:AW15,10,TRUE)"
"E15*HLOOKUP(G16,R5:AW15,4,TRUE)"
"HLOOKUP(B17,R5:AW15,11,TRUE)"
"SUM(B16:B17,G16:G17)"
"((B16/10)^3+(G16/10))*(B15/2)"
"((B16/10)^3+(G16/10))*(B15/2)"
"HLOOKUP(C22,R2:AG4,3,TRUE)"
"SUM(B16:B17,G16)"
"HLOOKUP(G17,R5:AW15,7,TRUE)"
"HLOOKUP(G17,R5:AW15,8,TRUE)"
"(G17/10)*H4"
"G17*3"
"k*dt/(dx^2)"
"'Model Calculation Space'!GJ3"
"'Model Calculation Space'!A5*dx"
"'Model Calculation Space'!A36"
"'Model Calculation Space'!GJ5"
"B4*dt-dt"
"Interface!C13+Interface!$A$13"
"B5+Interface!$A$13"
"Interface!C14+lambda*(Interface!C15-2*Interface!C14+Interface!C13)+Interface!$A$14"
"B6+lambda*(B7-2*B6+B5)+Interface!$A$14"
"Interface!C15+lambda*(Interface!C16-2*Interface!C15+Interface!C14)+Interface!$A$15"
"B7+lambda*(B8-2*B7+B6)+Interface!$A$15"
"Interface!C16+lambda*(Interface!C17-2*Interface!C16+Interface!C15)+Interface!$A$16"
"B8+lambda*(B9-2*B8+B7)+Interface!$A$16"
"Interface!C17+lambda*(Interface!C18-2*Interface!C17+Interface!C16)+Interface!$A$17"
"B9+lambda*(B10-2*B9+B8)+Interface!$A$17"
"Interface!C18+lambda*(Interface!C19-2*Interface!C18+Interface!C17)+Interface!$A$18"
"B10+lambda*(B11-2*B10+B9)+Interface!$A$18"
"Interface!C19+lambda*(Interface!C20-2*Interface!C19+Interface!C18)+Interface!$A$19"
"B11+lambda*(B12-2*B11+B10)+Interface!$A$19"
"Interface!C20+lambda*(Interface!C21-2*Interface!C20+Interface!C19)+Interface!$A$20"
"B12+lambda*(B13-2*B12+B11)+Interface!$A$20"
"Interface!C21+lambda*(Interface!C22-2*Interface!C21+Interface!C20)+Interface!$A$21"
"B13+lambda*(B14-2*B13+B12)+Interface!$A$21"
"Interface!C22+lambda*(Interface!C23-2*Interface!C22+Interface!C21)+Interface!$A$22"
"B14+lambda*(B15-2*B14+B13)+Interface!$A$22"
"Interface!C23+lambda*(Interface!C24-2*Interface!C23+Interface!C22)+Interface!$A$23"
"B15+lambda*(B16-2*B15+B14)+Interface!$A$23"
"Interface!C24+lambda*(Interface!C25-2*Interface!C24+Interface!C23)+Interface!$A$24"
"B16+lambda*(B17-2*B16+B15)+Interface!$A$24"
"Interface!C25+lambda*(Interface!C26-2*Interface!C25+Interface!C24)+Interface!$A$25"
"B17+lambda*(B18-2*B17+B16)+Interface!$A$25"
"Interface!C26+lambda*(Interface!C27-2*Interface!C26+Interface!C25)+Interface!$A$26"
"B18+lambda*(B19-2*B18+B17)+Interface!$A$26"
"Interface!C27+lambda*(Interface!C28-2*Interface!C27+Interface!C26)+Interface!$A$27"
"B19+lambda*(B20-2*B19+B18)+Interface!$A$27"
"Interface!C28+lambda*(Interface!C29-2*Interface!C28+Interface!C27)+Interface!$A$28"
"B20+lambda*(B21-2*B20+B19)+Interface!$A$28"
"Interface!C29+lambda*(Interface!C30-2*Interface!C29+Interface!C28)+Interface!$A$29"
"B21+lambda*(B22-2*B21+B20)+Interface!$A$29"
"Interface!C30+lambda*(Interface!C31-2*Interface!C30+Interface!C29)+Interface!$A$30"
"B22+lambda*(B23-2*B22+B21)+Interface!$A$30"
"Interface!C31+lambda*(Interface!C32-2*Interface!C31+Interface!C30)+Interface!$A$31"
"B23+lambda*(B24-2*B23+B22)+Interface!$A$31"
"Interface!C32+lambda*(Interface!C33-2*Interface!C32+Interface!C31)+Interface!$A$32"
"B24+lambda*(B25-2*B24+B23)+Interface!$A$32"
"Interface!C33+lambda*(Interface!C34-2*Interface!C33+Interface!C32)+Interface!$A$33"
"B25+lambda*(B26-2*B25+B24)+Interface!$A$33"
"Interface!C34+lambda*(Interface!C35-2*Interface!C34+Interface!C33)+Interface!$A$34"
"B26+lambda*(B27-2*B26+B25)+Interface!$A$34"
"Interface!C35+lambda*(Interface!C36-2*Interface!C35+Interface!C34)+Interface!$A$35"
"B27+lambda*(B28-2*B27+B26)+Interface!$A$35"
"Interface!C36+lambda*(Interface!C37-2*Interface!C36+Interface!C35)+Interface!$A$36"
"B28+lambda*(B29-2*B28+B27)+Interface!$A$36"
"Interface!C37+lambda*(Interface!C38-2*Interface!C37+Interface!C36)+Interface!$A$37"
"B29+lambda*(B30-2*B29+B28)+Interface!$A$37"
"Interface!C38+lambda*(Interface!C39-2*Interface!C38+Interface!C37)+Interface!$A$38"
"B30+lambda*(B31-2*B30+B29)+Interface!$A$38"
"Interface!C39+lambda*(Interface!C40-2*Interface!C39+Interface!C38)+Interface!$A$39"
"B31+lambda*(B32-2*B31+B30)+Interface!$A$39"
"Interface!C40+Interface!$A$40"
"B32+Interface!$A$40"
"Interface!B13"
"J21"
"k*dt/(dx^2)"
"'Model Calculations'!GJ4"
"'Model Calculations'!A6*dx"
"'Model Calculations'!A37"
"'Model Calculations'!GJ6"
"D16"
"(G16-E16)^2"
"SUM(I16:I43)"
"J17/COUNT(I16:I43)"
"SQRT(J19)"
"B5*dt-dt"
"Interface!C16+Interface!$A$16"
"B6+Interface!$A$16"
"Interface!C17+lambda*(Interface!C18-2*Interface!C17+Interface!C16)+Interface!$A$17"
"B7+lambda*(B8-2*B7+B6)+Interface!$A$17"
"Interface!C18+lambda*(Interface!C19-2*Interface!C18+Interface!C17)+Interface!$A$18"
"B8+lambda*(B9-2*B8+B7)+Interface!$A$18"
"Interface!C19+lambda*(Interface!C20-2*Interface!C19+Interface!C18)+Interface!$A$19"
"B9+lambda*(B10-2*B9+B8)+Interface!$A$19"
"Interface!C20+lambda*(Interface!C21-2*Interface!C20+Interface!C19)+Interface!$A$20"
"B10+lambda*(B11-2*B10+B9)+Interface!$A$20"
"Interface!C21+lambda*(Interface!C22-2*Interface!C21+Interface!C20)+Interface!$A$21"
"B11+lambda*(B12-2*B11+B10)+Interface!$A$21"
"Interface!C22+lambda*(Interface!C23-2*Interface!C22+Interface!C21)+Interface!$A$22"
"B12+lambda*(B13-2*B12+B11)+Interface!$A$22"
"Interface!C23+lambda*(Interface!C24-2*Interface!C23+Interface!C22)+Interface!$A$23"
"B13+lambda*(B14-2*B13+B12)+Interface!$A$23"
"Interface!C24+lambda*(Interface!C25-2*Interface!C24+Interface!C23)+Interface!$A$24"
"B14+lambda*(B15-2*B14+B13)+Interface!$A$24"
"Interface!C25+lambda*(Interface!C26-2*Interface!C25+Interface!C24)+Interface!$A$25"
"B15+lambda*(B16-2*B15+B14)+Interface!$A$25"
"Interface!C26+lambda*(Interface!C27-2*Interface!C26+Interface!C25)+Interface!$A$26"
"B16+lambda*(B17-2*B16+B15)+Interface!$A$26"
"Interface!C27+lambda*(Interface!C28-2*Interface!C27+Interface!C26)+Interface!$A$27"
"B17+lambda*(B18-2*B17+B16)+Interface!$A$27"
"Interface!C28+lambda*(Interface!C29-2*Interface!C28+Interface!C27)+Interface!$A$28"
"B18+lambda*(B19-2*B18+B17)+Interface!$A$28"
"Interface!C29+lambda*(Interface!C30-2*Interface!C29+Interface!C28)+Interface!$A$29"
"B19+lambda*(B20-2*B19+B18)+Interface!$A$29"
"Interface!C30+lambda*(Interface!C31-2*Interface!C30+Interface!C29)+Interface!$A$30"
"B20+lambda*(B21-2*B20+B19)+Interface!$A$30"
"Interface!C31+lambda*(Interface!C32-2*Interface!C31+Interface!C30)+Interface!$A$31"
"B21+lambda*(B22-2*B21+B20)+Interface!$A$31"
"Interface!C32+lambda*(Interface!C33-2*Interface!C32+Interface!C31)+Interface!$A$32"
"B22+lambda*(B23-2*B22+B21)+Interface!$A$32"
"Interface!C33+lambda*(Interface!C34-2*Interface!C33+Interface!C32)+Interface!$A$33"
"B23+lambda*(B24-2*B23+B22)+Interface!$A$33"
"Interface!C34+lambda*(Interface!C35-2*Interface!C34+Interface!C33)+Interface!$A$34"
"B24+lambda*(B25-2*B24+B23)+Interface!$A$34"
"Interface!C35+lambda*(Interface!C36-2*Interface!C35+Interface!C34)+Interface!$A$35"
"B25+lambda*(B26-2*B25+B24)+Interface!$A$35"
"Interface!C36+lambda*(Interface!C37-2*Interface!C36+Interface!C35)+Interface!$A$36"
"B26+lambda*(B27-2*B26+B25)+Interface!$A$36"
"Interface!C37+lambda*(Interface!C38-2*Interface!C37+Interface!C36)+Interface!$A$37"
"B27+lambda*(B28-2*B27+B26)+Interface!$A$37"
"Interface!C38+lambda*(Interface!C39-2*Interface!C38+Interface!C37)+Interface!$A$38"
"B28+lambda*(B29-2*B28+B27)+Interface!$A$38"
"Interface!C39+lambda*(Interface!C40-2*Interface!C39+Interface!C38)+Interface!$A$39"
"B29+lambda*(B30-2*B29+B28)+Interface!$A$39"
"Interface!C40+lambda*(Interface!C41-2*Interface!C40+Interface!C39)+Interface!$A$40"
"B30+lambda*(B31-2*B30+B29)+Interface!$A$40"
"Interface!C41+lambda*(Interface!C42-2*Interface!C41+Interface!C40)+Interface!$A$41"
"B31+lambda*(B32-2*B31+B30)+Interface!$A$41"
"Interface!C42+lambda*(Interface!C43-2*Interface!C42+Interface!C41)+Interface!$A$42"
"B32+lambda*(B33-2*B32+B31)+Interface!$A$42"
"Interface!C43+Interface!$A$43"
"B33+Interface!$A$43"
"Interface!B16"
"25000+804870+292808+380000+250000+650000"
"SUM(B6:H6)"
"+'Detail for the College of A&S'!J19"
"+'Detail for the College of A&S'!J29"
"+'Detail for the College of A&S'!J33"
"+'Detail for the College of A&S'!J40"
"+'Detail for the College of A&S'!J58"
"+'Detail for College of Business'!J8"
"+'Detail for College of Business'!J11"
"+'Detail for College of Education'!J17"
"+'Detail for College of Education'!J25"
"+'Detail for College of Education'!J28"
"+'Detail for College of Education'!J32"
"+'Detail for College of Education'!J46"
"+'Detail for College of Eng'!J34"
"+'Detail for College of Eng'!J37"
"+'Detail for College of Eng'!J44"
"+'Detail for Inst'!J19"
"+'Detail for Inst'!J24"
"+'Detail for Inst'!J27"
"+'Detail for Inst'!J30"
"+'Detail for Inst'!J34"
"+'Detail for Law'!J10"
"+'Detail for Urban'!J14"
"+'Detail for Urban'!J20"
"+'Detail for Urban'!J28"
"+'Detail for Urban'!J45"
"+'Detail for Urban'!J56"
"180000+2096667+268373+150961+85577"
"SUM(B6:B15)"
"SUM(B5:F5)"
"SUM(B5:B21)"
"SUM(J2:J18)"
"SUM(J21:J28)"
"SUM(J31:J32)"
"SUM(J35:J39)"
"SUM(J42:J57)"
"+E62/E66"
"+F62*G62"
"+F62*G62"
"+E63/E66"
"+E64/E66"
"+E65/E66"
"SUM(E62:E65)"
"SUM(J2:J57)"
"1116899+1872555+232599+295779+246602"
"25000+804870+352758+292808+380000+180000+2096667+268373+150961+85577+250000+650000+244996"
"SUM(J188:J190)"
"SUM(B6:F6)"
"+'Detail for College of Business'!J7"
"+B6+B7"
"+J6+J7"
"+J10"
"+D19/D23"
"+E19*F19"
"+D20/D23"
"+D21/D23"
"+D22/D23"
"SUM(D19:D22)"
"SUM(B6:F6)"
"SUM(B6:B11)"
"SUM(J4:J16)"
"SUM(J19:J24)"
"+J27"
"SUM(J30:J31)"
"SUM(J34:J45)"
"SUM(B6:F6)"
"SUM(B6:B12)"
"SUM(J7:J33)"
"+J36"
"SUM(J39:J43)"
"+D53/D57"
"+E53*F53"
"+D54/D57"
"+G54+G55"
"+D55/D57"
"+D56/D57"
"SUM(D53:D56)"
"SUM(B6:F6)"
"SUM(B7:B13)"
"SUM(F6:F13)"
"8964*0.33"
"SUM(J8:J18)"
"SUM(J21:J23)"
"+J26"
"SUM(J32:J33)"
"SUM(B6:F6)"
"SUM(B6)"
"SUM(J7:J9)"
"SUM(B6:G6)"
"SUM(B6:B10)"
"SUM(G6:G11)"
"SUM(J6:J13)"
"SUM(J16:J19)"
"SUM(J22:J27)"
"+J30"
"+J32+J31"
"SUM(J33:J43)"
"SUM(J30:J44)"
"SUM(J49:J54)"
"SUM(J47:J55)"
"3848648"
"406500"
"624307"
"1672298-748584"
"2824612-1091293"
"1243710"
"7122870"
"4535954"
"5663300"
"3634560"
"SUM(B7:B14)"
"4614650"
"56437"
"E2*F2"
"SUM(F2:F404)"
"SUM(A5)+1"
"NOW()"
"SUM(C9:C199)"
"Whitley!B3"
"Whitley!B6"
"Whitley!D8"
"Whitley!G8"
"Whitley!K8"
"Brown!B3"
"Brown!B6"
"Brown!D8"
"Brown!G8"
"Brown!K8"
"Hicks!B3"
"Hicks!B6"
"Hicks!D8"
"Hicks!G8"
"Hicks!K8"
"Kidwell!B3"
"Kidwell!B6"
"Kidwell!D8"
"Kidwell!G8"
"Kidwell!K8"
"CHicks!B3"
"CHicks!B6"
"CHicks!D8"
"CHicks!G8"
"CHicks!K8"
"Teacher6!B3"
"Teacher6!B6"
"Teacher6!D8"
"Teacher6!G8"
"Teacher6!K8"
"Teacher7!B3"
"Teacher7!B6"
"Teacher7!D8"
"Teacher7!G8"
"Teacher7!K8"
"Teacher8!B6"
"Teacher8!D8"
"Teacher8!G8"
"Teacher8!K8"
"Teacher9!B3"
"Teacher9!B6"
"Teacher9!D8"
"Teacher9!G8"
"Teacher9!K8"
"Teacher10!B6"
"Teacher10!D8"
"Teacher10!G8"
"Teacher10!K8"
"Teacher11!D8"
"Teacher11!G8"
"Teacher11!K8"
"Teacher12!D8"
"Teacher12!G8"
"Teacher12!K8"
"Teacher13!D8"
"Teacher13!G8"
"Teacher13!K8"
"Teacher14!D8"
"Teacher14!G8"
"Teacher14!K8"
"Teacher15!D8"
"Teacher15!G8"
"Teacher15!K8"
"Teacher16!D8"
"Teacher16!G8"
"Teacher15!K8"
"Teacher17!D8"
"Teacher17!G8"
"Teacher17!K8"
"Teacher18!D8"
"Teacher18!G8"
"Teacher18!K8"
"Teacher19!D8"
"Teacher19!G8"
"Teacher19!K8"
"Teacher20!D8"
"Teacher20!G8"
"Teacher20!K8"
"Teacher21!D8"
"Teacher21!G8"
"Teacher21!K8"
"Teacher22!D8"
"Teacher22!G8"
"Teacher22!K8"
"Teacher23!D8"
"Teacher23!G8"
"Teacher23!K8"
"Teacher24!D8"
"Teacher24!G8"
"Teacher24!K8"
"Teacher25!D8"
"Teacher25!G8"
"Teacher25!K8"
"Teacher26!D8"
"Teacher26!G8"
"Teacher26!K8"
"Teacher27!D8"
"Teacher27!G8"
"Teacher27!K8"
"Teacher28!D8"
"Teacher28!G8"
"Teacher28!K8"
"Teacher29!D8"
"Teacher29!G8"
"Teacher29!K8"
"Teacher30!D8"
"Teacher30!G8"
"Teacher30!K8"
"NOW()"
"SUM(D10:D200)"
"NOW()"
"SUM(D10:D200)"
"NOW()"
"SUM(D10:D200)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"NOW()"
"SUM(D10:D200)"
"SUM(G10:I10)"
"'Data Analysis'!A2"
"'Data Analysis'!A2"
"'Data Analysis'!B1"
"'Data Analysis'!CO3"
"IF(I5>J5,""Over"",""Under"")"
"I23"
"I28"
"'Data Analysis'!EJ3"
"I52"
"IF(I48=""Y"",""INCLUDES ALL EXTENTS"",""ONLY CONSIDERS 4 AND 5 EXTENTS"")"
"SUM(I5+I9+I10+I21+I31+I38+I42+I43+I44+I46+I45)"
"SUM(J5+J10+J9+J21+J31+J38+J42+J43+J44+J45+J46)"
"'input-output'!D9"
"'input-output'!D10"
"'input-output'!D11"
"'input-output'!D12"
"'input-output'!D13"
"'input-output'!D14"
"'input-output'!D15"
"'input-output'!D16"
"'input-output'!D17"
"'input-output'!D18"
"'input-output'!D19"
"'input-output'!D20"
"'input-output'!D21"
"'input-output'!D22"
"'input-output'!D23"
"'input-output'!D24"
"'input-output'!D25"
"'input-output'!D26"
"'input-output'!D27"
"'input-output'!D28"
"'input-output'!D29"
"'input-output'!D30"
"'input-output'!D31"
"'input-output'!D32"
"'input-output'!D33"
"'input-output'!D34"
"'input-output'!D35"
"'input-output'!D36"
"'input-output'!D37"
"'input-output'!D38"
"'input-output'!D39"
"'input-output'!D40"
"'input-output'!D41"
"'input-output'!D42"
"'input-output'!D43"
"'input-output'!D44"
"'input-output'!F10"
"'input-output'!F11"
"'input-output'!F12"
"'input-output'!F13"
"'input-output'!F14"
"'input-output'!F15"
"'input-output'!F16"
"IF(D2=""x"",""CE 1030"", ""(no CE 1030 )"")"
"IF(E2=""x"","" CE 2000 "",""no CE 2000 "")"
"IF(F2=""x"",""CE 2001"",""no CE 2001"")"
"IF(H2=""x"",""CE 2020"", ""no CE 2020"")"
"IF(I2=""x"",""ES 3004"", ""no ES 3004"")"
"IF(T2=""x"",""CE 3041"", ""no CE 3041"")"
"IF(D$2=""x"",0.5,0)"
"IF(E$2=""x"",1,0)"
"IF(J$2=""x"",0,0)"
"IF(M$2=""x"",0.25,0)"
"IF(Y$2=""x"",0.75,0)"
"IF(AG$2=""x"",0.9,0)"
"SUM(CX3:EI3)"
"SUM(B5:B7)"
"B4/$B$46"
"IF(S2=""x"",""CE 3030"", ""no CE 3030 "")"
"IF(AM2=""x"",""ES 2503"", ""no ES 2503 "")"
"IF(AN2=""x"",""ES 3001"", ""no ES 3001"")"
"IF(AO2=""x"",""EE 3601"", ""no EE 3601"")"
"IF(AG$2=""x"",0.1,0)"
"IF('input-output'!$I$48=""Y"", 'Data Analysis'!CL5,'Data Analysis'!CM5)"
"IF(D$2=""x"",D5,0)"
"SUM(AU5:CI5)"
"SUM(IF(AU5>=4,AU5,0)+IF(AV5>=4,AV5,0)+IF(AW5>=4,AW5,0)+IF(AX5>=4,AX5,0)+IF(AY5>=4,AY5,0)+IF(AZ5>=4,AZ5,0)+IF(BA5>=4,BA5,0)+IF(BB5>=4,BB5,0)+IF(BC5>=4,BC5,0)+IF(BD5>=4,BD5,0)+IF(BE5>=4,BE5,0)+IF(BF5>=4,BF5,0)+IF(BG5>=4,BG5,0)+IF(BH5>=4,BH5,0)+IF(BI5>=4,BI5,0)+IF(BJ5>=4,BJ5,0)+IF(BK5>=4,BK5,0)+IF(BL5>=4,BL5,0)+IF(BM5>=4,BM5,0)+IF(BN5>=4,BN5,0)+IF(BO5>=4,BO5,0)+IF(BP5>=4,BP5,0)+IF(BQ5>=4,BQ5,0)+IF(BR5>=4,BR5,0)+IF(BS5>=4,BS5,0)+IF(BT5>=4,BT5,0)+IF(BU5>=4,BU5,0)+IF(BV5>=4,BV5,0)+IF(BW5>=4,BW5,0)+IF(BX5>=4,BX5,0)+IF(BY5>=4,BY5,0)+IF(BZ5>=4,BZ5,0)+IF(CA5>=4,CA5,0)+IF(CB5>=4,CB5,0)+IF(CC5>=4,CC5,0)+IF(CD5>=4,CD5,0)+IF(CE5>=4,CE5,0)+IF(CF5>=4,CF5,0)+IF(CG5>=4,CG5,0)+IF(CH5>=4,CH5,0)+IF(CI5>=4,CI5,0))"
"IF(L2=""x"",""CE 3010"", ""-"")"
"IF(G2=""x"",""CE 2002"", ""-"")"
"IF(J2=""x"",""CE 3006"", ""-"")"
"IF(K2=""x"",""CE 3008"", ""-"")"
"IF(R2=""x"",""CE 3026"", ""-"")"
"IF(AE2=""x"",""CE 4007"", ""-"")"
"IF(AF2=""x"",""CE 4017"", ""-"")"
"IF(T2=""x"",""CE 3041"", ""-"")"
"IF(U2=""x"",""CE 3044"", ""-"")"
"IF(AH2=""x"",""CE 4046"", ""-"")"
"IF(AI2=""x"",""CE 4048"", ""-"")"
"IF(Y2=""x"",""CE 3059"", ""-"")"
"IF(Z2=""x"",""CE 3060"", ""-"")"
"IF(AA2=""x"",""CE 3061"", ""-"")"
"IF(AB2=""x"",""CE 3062"", ""-"")"
"IF(AJ2=""x"",""CE 4060"", ""-"")"
"IF(AK2=""x"",""CE 4061"", ""-"")"
"IF(AC2=""x"",""CE 3070"", ""-"")"
"IF(AD2=""x"",""CE 3074"", ""-"")"
"IF(AL2=""x"",""CE 4071"", ""-"")"
"SUM(B10:B19)"
"IF(V2=""x"",""CE 3050"", ""-"")"
"IF(W2=""x"",""CE 3051"", ""-"")"
"IF(X2=""x"",""CE 3054"", ""-"")"
"IF(AG2=""x"",""CE 355X"", ""-"")"
"IF(M2=""x"",""CE 3020"", ""-"")"
"IF(N2=""x"",""CE 3021"", ""-"")"
"IF(O2=""x"",""CE 3022"", ""-"")"
"IF(P2=""x"",""CE 3023"", ""-"")"
"IF(Q2=""x"",""CE 3024"", ""-"")"
"IF(AQ2=""x"",""CH 1010"", ""-"")"
"IF(AR2=""x"",""CH 1020"", ""-"")"
"IF(AP2=""x"",""MA 2011"", ""-"")"
"IF(AS2=""x"",""MA 2210"", ""-"")"
"SUM(B21:B29)"
"'input-output'!D9"
"IF(D2=""x"",1, 0)"
"IF(H2=""x"",1, 0)"
"IF(T2=""x"",1, 0)"
"IF(S2=""x"",1, 0)"
"IF(AM2=""x"",1, 0)"
"IF(L2=""x"",1, 0)"
"IF(G2=""x"",1, 0)"
"IF(J2=""x"",1, 0)"
"IF(R2=""x"",1, 0)"
"IF(AE2=""x"",1, 0)"
"IF(T2=""x"",1, 0)"
"IF(AH2=""x"",1, 0)"
"IF(Y2=""x"",1, 0)"
"IF(AJ2=""x"",1, 0)"
"IF(AC2=""x"",1, 0)"
"IF(AL2=""x"",1, 0)"
"SUM(B31:B36)"
"IF(V2=""x"",1, 0)"
"IF(AG2=""x"",1, 0)"
"IF(M2=""x"",1, 0)"
"IF(X2=""x"",1, 0)"
"SUM(B4+B8+B9+B20+B30+B37+B41+B42+B43+B44+B45)"
"C45"
"C44"
"C43"
"C42"
"C41"
"C37"
"C30"
"C20"
"C9"
"C8"
"C4"
"B45"
"B44"
"B43"
"B42"
"B41"
"B37"
"B30"
"B20"
"B9"
"B8"
"B4"
"SUM(E5:G5)"
"+E29+E37+E17+E33+E9+E21+E5+E13+E41+E25+E46"
"B7+2"
"B11+1"
"B15+4"
"B7+2"
"B11+1"
"B15+4"
"B7+1"
"B13+5"
"B21+5"
"B25+1"
"B32+1"
"B38+5"
"Full!A2:D36"
"A3+5"
"A11+2"
"A18+5"
"A23+2"
"A28+2"
"A31+5"
"A45+2"
"A46+5"
"A51+5"
"A53+2"
"A62+5"
"A73+5"
"A76+14"
"A88+1"
"E12*8"
" B13/C13"
" 2.6 * (10/12)^0.8 * (D13/3)^0.4 * (0.2/0.2)^-0.3"
" B13"
" B34 * C34"
" D34 / 2000"
" D34 * 0.126/24"
" 0.016 * (100/2)^0.65 * (D14/3)^1.5"
" 0.016 * (10/2)^0.65 * (D15/3)^1.5"
" 0.016 * (0.4/2)^0.65 * (D16/3)^1.5"
" 0.016 * (0.1/2)^0.65 * (D17/3)^1.5"
" SUM(C34:C38)"
" 2.6 * (10/12)^0.8 * (D13/3)^0.4 * (0.2/0.2)^-0.3"
" C13"
" B45 * C45 * 365"
" E45/34.76"
" 0.016 * (100/2)^0.65 * (D14/3)^1.5"
" 0.016 * (10/2)^0.65 * (D15/3)^1.5"
" 0.016 * (0.4/2)^0.65 * (D16/3)^1.5"
" 0.016 * (0.1/2)^0.65 * (D17/3)^1.5"
"B13/C13"
" D13 * 0.35*0.0032 * (20/5)^1.3 / (0.7/2)^1.4"
" B13"
" B38*C38"
" D38/2000"
" D38*0.126/24"
" D14 * 0.35*0.0032 * (20/5)^1.3 / (2.1/2)^1.4"
" D15 * 0.35*0.0032 * (20/5)^1.3 / (0.9/2)^1.4"
" D16 * 0.35*0.0032 * (20/5)^1.3 / (0.4/2)^1.4"
" D17 * 0.35*0.0032 * (20/5)^1.3 / (4.5/2)^1.4"
" D18 * 0.35*0.0032 * (20/5)^1.3 / (7.4/2)^1.4"
" D19 * 0.35*0.0032 * (20/5)^1.3 / (14/2)^1.4"
" D20 * 0.35*0.0032 * (20/5)^1.3 / (10/2)^1.4"
" D21 * 0.35*0.0032 * (20/5)^1.3 / (27/2)^1.4"
" D22 * 0.35*0.0032 * (20/5)^1.3 / (45/2)^1.4"
" SUM(D38:D47)"
" D13 * 0.35*0.0032 * (10/5)^1.3 / (0.7/2)^1.4"
" C13"
" B54*C54*365"
" E54/34.76"
" D14 * 0.35*0.0032 * (10/5)^1.3 / (2.1/2)^1.4"
" D15 * 0.35*0.0032 * (10/5)^1.3 / (0.9/2)^1.4"
" D16 * 0.35*0.0032 * (10/5)^1.3 / (0.4/2)^1.4"
" D17 * 0.35*0.0032 * (10/5)^1.3 / (4.5/2)^1.4"
" D18 * 0.35*0.0032 * (10/5)^1.3 / (7.4/2)^1.4"
" D19 * 0.35*0.0032 * (10/5)^1.3 / (14/2)^1.4"
" D20 * 0.35*0.0032 * (10/5)^1.3 / (10/2)^1.4"
" D21 * 0.35*0.0032 * (10/5)^1.3 / (27/2)^1.4"
" D22 * 0.35*0.0032 * (10/5)^1.3 / (45/2)^1.4"
" D13"
" B13"
" B39 * C39"
" D39/34.76"
" SUM(C39:C48)"
" E13"
" C13"
"TODAY()"
"+B12+1"
"+B53+1"
"+B54+1"
"+B38+1"
"+B45+1"
"+B52+1"
"+B221+1"
"+B96+1"
"+B106+1"
"B7*4/D7*1000000"
"SUM(F3:F5)"
"SUMIF($K8:$K325,""M"",F8:F325)"
"SUMIF($K8:$K325,""G"",F8:F325)"
"SUMIF($K8:$K325,""VRQ"",F8:F325)"
"J8-G8-F8-H8"
"J271-G271-F271-H271-O271"
"SUM(F8:F325)"
"+C4/20"
"12*C4"
"20*30*12"
"+$F$7*C6"
"+D8*D9*D10/1000"
"+D11/fisher!D10"
"+(D11-fisher!D49)/-fisher!D50"
"+D13/fisher!D21"
"+(1+$C$15)*$E$15"
"+(1+$C$15)*$H$15"
"+D19*(1+$C$15)"
"+D31*D9*D10-D16-(D9)*D17"
"+E13*E9*E10-E16-(E9)*E17"
"+$D$18/5"
"+D21-D22"
"+SUM(D23:H23)"
"+D13*D9*D10-D16/(1+$C$15)-(D9)*D17/(1+$C$15)"
"+$D$18/(5*(1+$C$15))"
"20*12*D25/1000"
"+D11+$C$29*1000*12*D9*D10/1000000"
"+$C$29*12/C8"
"+(D30-fisher!D49)/-fisher!D50"
"-+D19*12*C29/1000"
"-($C$29*12*D16/(1+$C$15))/1000-($C$29*12*D9*D17/(1+$C$15))/1000"
"+D31*$C$29*12*D9*D10/1000"
"+C36+C37+C38"
"+IRR(C39:H39,0.15)"
"+$D$44*D11"
"+D31-D13"
"+D47*D46"
"+C39+C48"
"+IRR(C51:H51,0.15)"
"+SUM(D5:D14)"
"+D$16*D5*20*12"
"+D18"
"+(1.5)^2*D19"
"+(($B52/2))^2*3.14159/D41"
"+D64*D52*D30"
"+D88/D76"
"D112/(20*D124)"
"+D148/(20*D124)"
"+D172/(20*D124)"
"+$C229/D124"
"+$C240/D124"
"+fisher!C40"
"+C3/C6"
"+C9/C4"
"+(H10/C10)^(1/5)-1"
"+(4)^(1/3)-1"
"+C9+C16*C6"
"-C13*C9/C6"
"+'LEM cost side'!D5"
"+SUM(C3:C12)"
"12*20*C3*'LEM cost side'!D76/1000000"
"+C15*'LEM Demand Calibration'!C$10"
"-(C37-'LEM Demand Calibration'!C15)/'LEM Demand Calibration'!C16"
"+C39*'LEM Demand Calibration'!C10"
"+'LEM cost side'!D100+C$41"
"+IF(C43>C$40,0,C3)"
"+C3-C55"
"12*20*'LEM cost side'!E76/1000000"
"+C81*'LEM Demand Calibration'!C$10+'Capacity&Price Calculation'!C$37"
"-(C93-'LEM Demand Calibration'!C$15)/'LEM Demand Calibration'!C$16"
"+C40"
"+C152*'LEM Demand Calibration'!C$10"
"+D104*'LEM Demand Calibration'!D$10"
"+D83-D81"
"+C$37+C130*'LEM Demand Calibration'!C$10"
"+'LEM cost side'!$C229/'LEM cost side'!D124"
"'LEM cost side'!D136*20"
"+'Capacity&Price Calculation'!D43*'Capacity&Price Calculation'!D81*1000"
"+E26"
"+'Capacity&Price Calculation'!D115*'Capacity&Price Calculation'!D81*1000"
"+($N$2*'Capacity&Price Calculation'!C$25+'Capacity&Price Calculation'!C81)*1000*'Capacity&Price Calculation'!C115-($N$2*'Capacity&Price Calculation'!C$25*1000*'Capacity&Price Calculation'!C$40)"
"-D4-D15"
"+E37-E26"
"+IRR(D48:I48,0.15)"
"+'LEM cost side'!D240*'LEM cost side'!E196"
"+'LEM cost side'!D160*20*'LEM cost side'!E196"
"+('LEM cost side'!E78*'Capacity&Price Calculation'!D163-'LEM cost side'!E76*'Capacity&Price Calculation'!D$40)*20*12/1000"
"+('LEM cost side'!F78*'Capacity&Price Calculation'!E163-'LEM cost side'!F76*'Capacity&Price Calculation'!E40)*20*12/1000"
"+E28-E26"
"-D83-D72"
"+E96-E107"
"+C5*0.25+C6*0.5+C7+2*C8+4*C9"
"+C10/(SUM(C5:C9))"
"+C11/$C$11"
"+(D12-C12)/C12"
"+SUMPRODUCT(C5:C9,C15:C19)"
"+C20/C10"
"+C21/$C$21"
"+C5*C15/SUMPRODUCT(C5:C9,C15:C19)"
"+C6*C16/SUMPRODUCT(C5:C9,C15:C19)"
"+C7*C17/SUMPRODUCT(C5:C9,C15:C19)"
"+C8*C18/SUMPRODUCT(C5:C9,C15:C19)"
"+C9*C19/SUMPRODUCT(C5:C9,C15:C19)"
"+SUM(C24:C28)"
"+D15/C15"
"+SUMPRODUCT(C24:C27,D31:D34)"
"+SUMPRODUCT(D24:D28,E31:E35)"
"+SUMPRODUCT(G25:G28,H32:H35)"
"1/((D24*1/D31+D25*1/D32+D26*1/D33+D27*1/D34)*(1/(1-D28)))"
"1/(E24*1/E31+E25*1/E32+E26*1/E33+E27*1/E34+E28*1/E35)"
"1/(H25*1/H32+H26*1/H33+H27*1/H34+H28*1/H35)"
"+SQRT(D37*D38)"
"+D39*C40"
"+C20/C40"
"+C41/SUM(C5:C9)"
"+C42/$C$42"
"+$A$47"
"+C10+C50*C21"
"+(-C47)*C10/C21"
"+C5*0.25+C6*0.5+C7+2*C8+4*C9"
"+C10/$C$10"
"+SUMPRODUCT(C5:C9,C13:C17)"
"+C18/C10"
"+C19/$C$19"
"+C18/C20"
"+C21/SUM(C5:C9)"
"+C22/$C$22"
"+(D23-C23)/C23"
"+C10/(SUM(C5:C9))"
"+C26/$C$26"
"+$A$30"
"+C21+C33*C20"
"+(-C30)*C21/C20"
"12*C37"
"20*30*12"
"+$F$39*C38"
"+D40*D41*D42/1000"
"+D43/D10"
"+(D43-D32)/-D33"
"+D45/D19"
"+(1+$C$47)*$E$47"
"+(1+$C$47)*$H$47"
"+D51*(1+$C$47)"
"+D63*D41*D42-D48-(D41)*D49"
"+E45*E41*E42-E48-(E41)*E49"
"+$D$50/5"
"+D53-D54"
"+SUM(D55:H55)"
"+D45*D41*D42-D48/(1+$C$47)-(D41)*D49/(1+$C$47)"
"+$D$50/(5*(1+$C$47))"
"20*12*D57/1000"
"+D43+$C$61*1000*12*D41*D42/1000000"
"+$C$61*12/C40"
"+(D62-D32)/-D33"
"-+D51*12*C61/1000"
"-($C$61*12*D48/(1+$C$47))/1000-($C$61*12*D41*D49/(1+$C$47))/1000"
"+D63*$C$61*12*D41*D42/1000"
"+C68+C69+C70"
"+IRR(C71:H71,0.15)"
"+$D$76*D43"
"+D63-D45"
"+D79*D78"
"+C71+C80"
"+IRR(C83:H83,0.15)"
"AVERAGE(J3:P3)"
"SUM(B12:B19)"
"SUM(E23:E29)"
"IF(A2=A1,""DUPLIC"","""")"
"IF(A2=A1,""DUPLIC"", """")"
"B7*B8+C7*C8"
"$B$7*B11+$C$7*C11"
"B7*B8+C7*C8"
"$B$7*B11+$C$7*C11"
" ""------------------ Time per Table ------------------"""
" ""------------------ Time per Table ------------------"""
"(C6*$B$6+C7*$B$7+C8*$B$8+C9*$B$9)"
"C10-C11"
"(F6*B6)+(F7*B7)+(F8*B8)+(F9*B9)"
" ""------------------ Time per Table ------------------"""
"(C6*$B$6+C7*$B$7+C8*$B$8+C9*$B$9)"
"C10-C11"
"(F6*B6)+(F7*B7)+(F8*B8)+(F9*B9)"
"""---------- Slip Rings ----------"""
"SUMPRODUCT(B11:D12,B7:D8)"
"""---------- Slip Rings ----------"""
"B7+B8"
"SUMPRODUCT(B18:D18,$B$7:$D$7)"
"SUMPRODUCT(B11:D12,B7:D8)"
"""---------- Slip Rings ----------"""
"B7+B8"
"SUMPRODUCT(B18:D18,$B$7:$D$7)"
"+#REF!/#REF!"
" J2 + K2/60"
"-(M2 + N2/60)"
"SQRT(Q25^2+S25^2)/2"
"ATAN((S25/2)/(Q25/2)) * 180/PI()"
" 980*TAN(V25*PI()/180)"
"SUM(I2:J2)"
"SUM(K2)"
"SUM(L2:M2)"
"SUM(E2:G2)"
"SUM(I2:J2)"
"SUM(K2)"
"SUM(L2:M2)"
"SUM(E2:G2)"
"SUM(I2:J2)"
"SUM(K2)"
"SUM(L2:M2)"
"SUM(E2:G2)"
"SUM(I2:J2)"
"SUM(K2)"
"SUM(L2:M2)"
"SUM(E2:G2)"
"SUM(I2:J2)"
"SUM(K2)"
"SUM(L2:M2)"
"SUM(E2:G2)"
"IF(AND(B2=B3,C2=C3,D2=D3,E2=E3,F2=F2,G3=G3,H2=H3,I2=I3,J2=J3,K2=K3,L2=L3,M2=M3,N2=N3,O2=O3,P2=P3,Q2=Q3,R2=R3,S2=S3,T2=T3,U2=U3,V2=V3,W2=W3,X2=X3,Y2=Y3,Z2=Z3,AA2=AA3,AB2=AB3,AC2=AC3,AND(AD2=AD3,AE2=AE3,AF2=AF3,AG2=AG3,AH2=AH3)),""same"",""different"")"
"MIN(Sheet3!D$1:D$65536)"
"AVERAGE(Sheet3!D$1:D$65536)"
"MEDIAN(Sheet3!D$1:D$65536)"
"MODE(Sheet3!D2:D4465)"
"MAX(Sheet3!D$1:D$65536)"
"SUM(Sheet3!D$1:D$65536)"
"COUNTIF(Sheet3!D$1:D$65536,"">0"")"
"COUNTIF(Sheet3!B$1:B$65536,""Yes"")"
"COUNTIF(Sheet3!B$1:B$65536,""No"")"
"IF(A2=A3,""arg"","""")"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(G2:H2)"
"IF(I2=0,1,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM('Fellowship of the Ring'!F325:G325)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM('Realms of the Elflords'!F107:G107)"
"SUM('Realms of the Elflords'!F33:G33)"
"SUM('Fellowship of the Ring'!F338:G338)"
"SUM('Realms of the Elflords'!F43:G43)"
"SUM('Fellowship of the Ring'!F344:G344)"
"SUM('Realms of the Elflords'!F2:G2)"
"SUM('Fellowship of the Ring'!F352:G352)"
"SUM('Realms of the Elflords'!F25:G25)"
"SUM('Mines of Moria'!F52:G52)"
"SUM('Realms of the Elflords'!F70:G70)"
"SUM('Fellowship of the Ring'!F14:G14)"
"SUM('Fellowship of the Ring'!F51:G51)"
"SUM('Fellowship of the Ring'!F90:G90)"
"SUM('Realms of the Elflords'!F122:G122)"
"SUM('The Two Towers'!F118:G118)"
"SUM('The Two Towers'!F271:G271)"
"SUM('Battle of Helms Deep'!F29:G29)"
"SUM('Battle of Helms Deep'!F94:G94)"
"SUM('Ents of Fangorn'!F38:G38)"
"SUM('Ents of Fangorn'!F84:G84)"
"SUM('Return of the King'!F82:G82)"
"SUM('Siege of Gondor'!F11:G11)"
"SUM('Return of the King'!F87:G87)"
"SUM('Return of the King'!F37:G37)"
"SUM('Mount Doom'!F122:G122)"
"SUM('Return of the King'!F17:G17)"
"SUM('Return of the King'!F229:G229)"
"SUM('Ents of Fangorn'!F77:G77)"
"SUM('Fellowship of the Ring'!F222:G222)"
"SUM('Ents of Fangorn'!F31:G31)"
"SUM('The Two Towers'!F275:G275)"
"SUM('Fellowship of the Ring'!F16:G16)"
"SUM('The Two Towers'!F117:G117)"
"SUM('Mines of Moria'!F75:G75)"
"SUM('Mines of Moria'!F86:G86)"
"SUM('The Two Towers'!F92:G92)"
"SUM('The Two Towers'!F272:G272)"
"SUM('The Two Towers'!F42:G42)"
"SUM('Fellowship of the Ring'!F91:G91)"
"SUM('Mines of Moria'!F51:G51)"
"SUM('Ents of Fangorn'!F32:G32)"
"SUM('The Two Towers'!F268:G268)"
"SUM('Battle of Helms Deep'!F8:G8)"
"SUM('Ents of Fangorn'!F51:G51)"
"SUM('Siege of Gondor'!F27:G27)"
"SUM('Siege of Gondor'!F88:G88)"
"SUM(Reflections!F53:G53)"
"SUM(Reflections!F52:G52)"
"SUM(Reflections!F17:G17)"
"SUM(Reflections!F27:G27)"
"SUM(Reflections!F49:G49)"
"SUM('Mount Doom'!F88:G88)"
"SUM(Reflections!F2:G2)"
"SUM(F2:F70)"
"COUNTIF(F2:F70,0)"
"SUM(K2:P2)"
"SUM(Q2:U2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM('The Two Towers'!F3:G3,'Return of the King'!F2:G2)"
"SUM(Promotional!F13:G13)"
"SUM(Promotional!F35:G35)"
"SUM('Return of the King'!F21:G21)"
"SUM('The Two Towers'!F63:G63)"
"SUM(Promotional!F14:G14)"
"SUM('Return of the King'!F42:G42)"
"SUM(Promotional!F15:G15)"
"SUM(Promotional!F42:G42)"
"SUM('Return of the King'!F85:G85)"
"SUM('The Two Towers'!F130:G130)"
"SUM('The Two Towers'!F208:G208)"
"SUM(Promotional!F32:G32)"
"SUM('Return of the King'!F208:G208)"
"SUM('The Two Towers'!F307:G307,'Return of the King'!F320:G320)"
"SUM('Return of the King'!F323:G323)"
"SUM(Promotional!F2:G2)"
"SUM(Promotional!F5:G5)"
"SUM(Promotional!F7:G7)"
"SUM(Promotional!F9:G9)"
"SUM(F2:F366)"
"COUNTIF(F2:F366,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM('Return of the King'!F53:G53)"
"SUM(Promotional!F43:G43)"
"SUM(Promotional!F11:G11)"
"SUM(Promotional!F37:G37)"
"SUM(Promotional!F38:G38)"
"SUM(F2:F123)"
"COUNTIF(F2:F123,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(Promotional!F8:G8)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(Promotional!F10:G10)"
"SUM(Promotional!F4:G4)"
"SUM(Promotional!F6:G6)"
"SUM(Promotional!F12:G12)"
"SUM('Return of the King'!F298:G298)"
"SUM(Promotional!F3:G3)"
"SUM(Promotional!F16:G16)"
"SUM(F2:F123)"
"COUNTIF(F2:F123,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM('Fellowship of the Ring'!F3:G3,'Return of the King'!F2:G2)"
"SUM(Promotional!F41:G41)"
"SUM('Fellowship of the Ring'!F42:G42)"
"SUM(Promotional!F39:G39)"
"SUM('Return of the King'!F41:G41)"
"SUM(Promotional!F36:G36)"
"SUM(Promotional!F17:G17)"
"SUM('Fellowship of the Ring'!F111:G111)"
"SUM('Fellowship of the Ring'!F159:G159)"
"SUM('Return of the King'!F226:G226)"
"SUM(Promotional!F46:G46)"
"SUM(Promotional!F18:G18)"
"SUM(Promotional!F40:G40)"
"SUM(Promotional!F34:G34)"
"SUM('Fellowship of the Ring'!F300:G300,'Return of the King'!F320:G320)"
"SUM(F2:F366)"
"COUNTIF(F2:F366,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(F124:G124)"
"SUM(Promotional!F47:G47)"
"SUM(F125:G125)"
"SUM(Promotional!F19:G19)"
"SUM(F126:G126)"
"SUM(F127:G127)"
"SUM(F128:G128)"
"SUM(Promotional!F20:G20)"
"SUM(F129:G129)"
"SUM(F6:G6)"
"SUM(F12:G12)"
"SUM(F51:G51)"
"SUM(F71:G71)"
"SUM(F90:G90)"
"SUM(F95:G95)"
"SUM(F2:F129)"
"COUNTIF(F2:F129,0)"
"SUM(K2:P2)"
"SUM(Q2:U2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(F124:G124)"
"SUM(Promotional!F33:G33)"
"SUM(Promotional!F45:G45)"
"SUM(F125:G125)"
"SUM(Promotional!F22:G22)"
"SUM(F126:G126)"
"SUM(F127:G127)"
"SUM(Promotional!F48:G48)"
"SUM(F128:G128)"
"SUM(Promotional!F31:G31)"
"SUM(Promotional!F23:G23)"
"SUM(F129:G129)"
"SUM(F27:G27)"
"SUM(F36:G36)"
"SUM(F40:G40)"
"SUM(F50:G50)"
"SUM(F69:G69)"
"SUM(F104:G104)"
"SUM(F2:F129)"
"COUNTIF(F2:F129,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM('The Two Towers'!F3:G3,'Fellowship of the Ring'!F3:G3)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(Promotional!F29:G29)"
"SUM('Fellowship of the Ring'!F38:G38)"
"SUM(Promotional!F27:G27)"
"SUM('The Two Towers'!F94:G94)"
"SUM('Fellowship of the Ring'!F77:G77)"
"SUM('Mines of Moria'!F30:G30)"
"SUM(Promotional!F24:G24)"
"SUM('Fellowship of the Ring'!F103:G103)"
"SUM(Promotional!F26:G26)"
"SUM('Fellowship of the Ring'!F227:G227)"
"SUM('The Two Towers'!F266:G266)"
"SUM(Promotional!F30:G30)"
"SUM('Realms of the Elflords'!F95:G95)"
"SUM('The Two Towers'!F307:G307,'Fellowship of the Ring'!F300:G300)"
"SUM('Fellowship of the Ring'!F305:G305)"
"SUM(F2:F366)"
"COUNTIF(F2:F366,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(Promotional!F25:G25)"
"SUM(Promotional!F49:G49)"
"SUM(Promotional!F50:G50)"
"SUM(F2:F123)"
"COUNTIF(F2:F123,0)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(Promotional!F69:G69)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(Promotional!F53:G53)"
"SUM(Promotional!F54:G54)"
"SUM(Promotional!F55:G55)"
"SUM(Promotional!F52:G52)"
"SUM(Promotional!F51:G51)"
"SUM(F2:F53)"
"COUNTIF(F2:F53,0)"
"SUM(K1:K53)"
"SUM(K2:O2)"
"SUM(P2:T2)"
"SUM(F2:H2)"
"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))"
"SUM(Promotional!F56:G56)"
"SUM(Promotional!F28:G28)"
"SUM(F2:F123)"
"COUNTIF(F2:F123,0)"
"SUM(G3:H3)"
"SUM(G25)"
"COUNTIF(F2:F170,0)"
"SUM(F2:H2)"
"COUNTIF(E2:E364,0)"
"SUM(F2:G2)"
"COUNTIF(E2:E123,0)"
"SUM(F2)"
"COUNTIF(E2:E122,0)"
"SUM(F2)"
"COUNTIF(E2:E131,0)"
"SUM(F2)"
"COUNTIF(E2:E277,0)"
"SUM(F2:G2)"
"COUNTIF(E2:E131,0)"
"SUM(F2:G2)"
"COUNTIF(E2:E131,0)"
"SUM(F2)"
"COUNTIF(E2:E131,0)"
"SUM(G2:H2)"
"COUNTIF(F13:F142,0)"
"SUM(G2:H2)"
"COUNTIF(F2:F131,0)"
"SUM(G2:H2)"
"COUNTIF(F2:F219,0)"
"SUM(G2:H2)"
"COUNTIF(F2:F144,0)"
"SUM(G2)"
"COUNTIF(F2:F142,0)"
"SUM(G2:H2)"
"COUNTIF(F2:F135,0)"
"IF(AND(B3,C3=""yes""),1,0)"
"IF(AND(B3,C3=""no""),1,0)"
"IF(AND(NOT(B3),C3=""yes""),1,0)"
"IF(AND(NOT(B3),C3=""no""),1,0)"
"IF(AND(NOT(K3),L3=""no""),1,0)"
"IF(SUM(AJ3,AD3,X3,R3,L3,F3)>0,""Yes"","""")"
"COUNTIF(B3:B43,TRUE)"
"COUNTIF(C3:C43,""Yes"")"
"SUM(D3:D43)"
"SUM(A1:C1)"
"SUM(A1:A3)"
"AVERAGE(C2:C5)"
"SUM(A1:C1)"
"SUM(A1:A3)"
"SUM(A2:C2)"
"COUNTA(A6:A38)"
"COUNTA(B5:B38)"
"COUNTA(ER5:ER38)"
"COUNTA(#REF!)"
"SUM(B4:K4)"
"AVERAGE(L4:L42)"
"SUM(C5:K5)"
"SUM(C6:G6)"
"SUM(H6:K6)"
"AVERAGE(C6:C44)"
"SUM(B4:G4)"
"SUM(B7:H7)"
"AVERAGE(B4:B42)"
"SUM(B5:E5)"
"AVERAGE(C4:C6)"
"AVERAGE(C4:C9)"
"AVERAGE(C4:C15)"
"ABS(D21-C21)"
"E21^2"
"E21/C21"
"E30/9"
"F30/9"
"((G30)/9)*100"
"SUM(E21:E29)"
"$C$40+$C$41*C47"
"'Problem 28'!D53"
"E5"
"$C$7*G9+(1-$C$7)*(H8+I8)"
"$C$8*(H9-H8)+(1-$C$8)*I8"
"$H$10+D18*$I$10"
"H9+D20*I9"
"-2*($C$13)+C5"
"-($C$13)+C9"
"SUM(D5:D8)/4"
"SUM(D9:D12)/4"
"(C18-C17)/4"
"C18+C20*(1.5)"
"D5/(($C$17)-((5/2-F5)*$C$20))"
"D9/(($C$18)-((5/2-F9)*$C$20))"
"AVERAGE(C23,C27)"
"C34*$C$39"
"SUM(C34:C37)"
"4/C38"
"C43*(C47/D34)+(1-C43)*(C21+C20)"
"C44*(C48-C21)+(1-C44)*C20"
"C45*(C47/C48)+(1-C45)*D34"
"($C$48+C56*$C$49)*D35"
"10-9"
"10-8"
"10-7"
"10-6"
"10-5"
"10-4"
"10-3"
"10-2"
"10-1"
"10+1"
"10-9"
"10-8"
"10-7"
"10-6"
"10-5"
"10-4"
"10-3"
"10-2"
"10-1"
"10+1"
"C4-C3"
"AD2"
"[1]Totaal!$A$13"
"[2]Dec!$H$25"
"INDIRECT(""'[""& B11&"" - 2011 Distr.xlsx]Totaal'!$A12"")"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$A""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"B51-B50"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$B""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"B51-B50"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$C""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$D""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$F""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B49))"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$G""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$H""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(C12:C49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$I""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(C12:C49)"
"AC2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$J""&ROW(B12))"
"SUM(B12:Z12)"
"SUM(AD12:BC12)"
"SUM(D12:D49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$K""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AF2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$L""&ROW(B12))"
"SUM(B12:AC12)"
"SUM(AG12:BI12)"
"SUM(B12:B49)"
"Jan!AB12"
"Feb!AB12"
"Maart!AB12"
"April!AB12"
"Mei!AB12"
"Juni!AB12"
"Juli!AB12"
"Aug!AB12"
"Sep!AB12"
"Okt!AA12"
"Nov!AB12"
"Dec!AD12"
"SUM(A12:L12)"
"Jan!BF12"
"Feb!BF12"
"Maart!BF12"
"April!BE12"
"Mei!BF12"
"Juni!BF12"
"Juli!BF12"
"Aug!BF12"
"Sep!BF12"
"Okt!BD12"
"Nov!BF12"
"Dec!BJ12"
"AG34-AG35"
"AH37+AG37"
"Feb!BF44"
"Maart!BF44"
"April!BE44"
"Mei!BF44"
"Juni!BF44"
"Juli!BF44"
"Aug!BF44"
"Sep!BF44"
"Okt!BD44"
"Nov!BF44"
"Jan!BE48"
"SUM(A12:A49)"
"M50-AB50"
"AE50+AE51"
"SUM(A12:E12)"
"35+50"
"96+6"
"24+126"
"68+23+10"
"15+32"
"SUM(F12:F49)"
"SUM(A12:E12)"
"18+16"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"36+14"
"48+46"
"23+46"
"46+24"
"23+15"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"86+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"48+16"
"70+9+5"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"73+17"
"50+39"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"40+21"
"46+17"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!R12"
"Juni!O12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"SUM(M12:M49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!N46"
"April!N46"
"Mei!N46"
"Juni!N46"
"Juli!N46"
"Aug!N46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A12:E12)"
"172+600"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!R12"
"April!R12"
"Mei!Q12"
"Juni!Q12"
"Juli!N12"
"Aug!P12"
"Sep!N12"
"Okt!P12"
"Nov!P12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!R38"
"April!R38"
"Mei!Q38"
"Juni!Q38"
"Juli!N38"
"Aug!P38"
"Sep!N38"
"Okt!P38"
"Nov!P38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!R39"
"April!R39"
"Mei!Q39"
"Juni!Q39"
"Juli!N39"
"Aug!P39"
"Sep!N39"
"Okt!P39"
"Nov!P39"
"Dec!N39"
"SUM(M12:M49)"
"SUM(A12:E12)"
"200+50"
"SUM(F12:F49)"
"SUM(A12:E12)"
"145+200"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"97+89"
"36+106"
"339+290"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"205+250"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"160+45"
"90+21"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"150+190"
"SUM(I12:O12)"
"SUM(I13:M13)"
"101+84"
"64+37"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!P12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!P12"
"Okt!O12"
"Nov!O12"
"Dec!P12"
"Jan!N38"
"Feb!N38"
"Maart!O38"
"April!N38"
"Mei!P38"
"Juni!N38"
"Juli!N38"
"Aug!P38"
"Sep!P38"
"Okt!O38"
"Nov!O38"
"Dec!P38"
"Jan!N39"
"Feb!N39"
"Maart!O39"
"April!N39"
"Mei!P39"
"Juni!N39"
"Juli!N39"
"Aug!P39"
"Sep!P39"
"Okt!O39"
"Nov!O39"
"Dec!P39"
"SUM(M12:M49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:O12)"
"4800+5850"
"SUM(H12:H49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(J12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:T12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:R12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!H12"
"Sep!G12"
"Okt!F12"
"Nov!H12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!T12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!P12"
"Sep!R12"
"Okt!P12"
"Nov!U12"
"Dec!S12"
"SUM(A12:F12)"
"SUM(J12:N12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(J12:O12)"
"320+110"
"SUM(G12:G49)"
"SUM(A12:G12)"
"SUM(K12:S12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"Jan!G12"
"Feb!G12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!H12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!P12"
"Maart!T12"
"April!O12"
"Mei!P12"
"Juni!O12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!P12"
"Nov!S12"
"Dec!O12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"570+760"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!Q12"
"Juni!N12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!P46"
"April!N46"
"Mei!Q46"
"Juni!N46"
"Juli!N46"
"Aug!O46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"355+290+290"
"320+370+290"
"90+245+225"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:S12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"650+960"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!O12"
"Maart!O12"
"April!O12"
"Mei!T12"
"Juni!P12"
"Juli!Q12"
"Aug!P12"
"Sep!Q12"
"Okt!R12"
"Nov!Q12"
"Dec!R12"
"SUM(A12:E12)"
"144+10"
"93+9+19"
"22+63"
"28+55"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"42+20"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"80+35"
"80+26+11"
"SUM(F12:F49)"
"SUM(A12:E12)"
"87+107"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"1740+1325"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:I12)"
"SUM(J12:J49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"Jan!F12"
"Feb!H12"
"Totaal!F12"
"Totaal!F12"
"Mei!H12"
"Juni!H12"
"Juli!H12"
"Aug!H12"
"Sep!H12"
"Okt!J12"
"Nov!G12"
"Dec!H12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!R12"
"Maart!R12"
"April!R12"
"Mei!R12"
"Juni!R12"
"Juli!R12"
"Aug!R12"
"Sep!S12"
"Okt!V12"
"Nov!Q12"
"Dec!R12"
"Jan!N38"
"Feb!R38"
"Maart!R38"
"April!R38"
"Mei!R38"
"Juni!R38"
"Juli!R38"
"Aug!R38"
"Sep!S38"
"Okt!V38"
"Nov!Q38"
"Dec!R38"
"Jan!N39"
"Feb!R39"
"Maart!R39"
"April!R39"
"Mei!R39"
"Juni!R39"
"Juli!R39"
"Aug!R39"
"Sep!S39"
"Okt!V39"
"Nov!Q39"
"Dec!R39"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"22+45"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"21+14"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N45"
"Feb!N45"
"Maart!P45"
"April!N45"
"Mei!P45"
"Juni!P45"
"Juli!N45"
"Aug!O45"
"Sep!N45"
"Okt!N45"
"Nov!N45"
"Dec!N45"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(L12:R12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!G12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!I12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!P12"
"Maart!P12"
"April!N12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!S12"
"Dec!N12"
"SUM(A12:E12)"
"56+60"
"SUM(F12:F49)"
"SUM(A12:E12)"
"153+133"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"60+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"120+53"
"120+22"
"74+74"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"68+28"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"79+65"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!O12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"220+1550"
"800+120"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"405+580"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Dec!H12"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!O12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!N46"
"April!N46"
"Mei!N46"
"Juni!N46"
"Juli!N46"
"Aug!N46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A12:E12)"
"SUM(I12:N12)"
"275+405"
"SUM(F12:F49)"
"SUM(A12:E12)"
"575+270"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"290+290"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"394+240"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!O12"
"Juni!O12"
"Juli!N12"
"Aug!N12"
"Sep!Q12"
"Okt!N12"
"Nov!P12"
"Dec!Q12"
"SUM(A12:E12)"
"SUM(I12:O12)"
"32+160"
"68+90+70+160"
"55+135+32"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"168+310"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(L12:U12)"
"SUM(I12:I49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:I12)"
"SUM(M12:V12)"
"SUM(J12:J49)"
"SUM(A12:H12)"
"SUM(L12:T12)"
"SUM(I12:I49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"170"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:I12)"
"SUM(M12:V12)"
"SUM(J12:J49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:R12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!J12"
"Juni!I12"
"Juli!I12"
"Aug!F12"
"Sep!J12"
"Okt!F12"
"Nov!G12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!Q12"
"Maart!V12"
"April!P12"
"Mei!W12"
"Juni!U12"
"Juli!T12"
"Aug!R12"
"Sep!W12"
"Okt!R12"
"Nov!S12"
"Dec!R12"
"Jan!P38"
"Maart!V38"
"April!P38"
"Mei!W38"
"Juni!U38"
"Juli!T38"
"Aug!R38"
"Sep!W38"
"Okt!R38"
"Nov!S38"
"Dec!R38"
"Jan!P39"
"Maart!V39"
"April!P39"
"Mei!W39"
"Juni!U39"
"Juli!T39"
"Aug!R39"
"Sep!W39"
"Okt!R39"
"Nov!S39"
"Dec!R39"
"SUM(M12:M49)"
"SUM(A12:E12)"
"436+691+305+528+750+112+277+388"
"860+2*466"
"200+750"
"860+560"
"SUM(F12:F49)"
"SUM(A12:E12)"
"3*527+2*380+750"
"306+4*800"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"360+990"
"1080+861"
"SUM(E13:E49)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:H12)"
"SUM(L12:R12)"
"SUM(I12:I49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!F12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!G12"
"Dec!I12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!T12"
"April!N12"
"Mei!P12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!N12"
"Okt!P12"
"Nov!Q12"
"Dec!S12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"26+23"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"70+13"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"13+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"15+21"
"SUM(F12:F49)"
"SUM(A12:E12)"
"35+20"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!O38"
"Sep!N38"
"Okt!N38"
"Nov!N38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!N39"
"April!N39"
"Mei!N39"
"Juni!N39"
"Juli!N39"
"Aug!O39"
"Sep!N39"
"Okt!N39"
"Nov!N39"
"Dec!N39"
"SUM(A12:E12)"
"570+870"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!Q12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!P12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"80+195"
"150+52"
"SUM(F12:F49)"
"SUM(A12:E12)"
"150+137"
"SUM(F12:F49)"
"SUM(A12:E12)"
"115+50"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"120+36"
"70+74"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"110+47"
"57+32"
"127+58"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:R12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!H12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!G12"
"Nov!F12"
"Dec!I12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!S12"
"Juni!N12"
"Juli!O12"
"Aug!R12"
"Sep!N12"
"Okt!S12"
"Nov!O12"
"Dec!T12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"41+30"
"SUM(F12:F49)"
"SUM(A12:E12)"
"32+85"
"121+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"40+14"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"46+13"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"57+33"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!G12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!R12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!Q12"
"A1"
"AVERAGE(C2:C5)"
"SUM(A1:C1)"
"SUM(A1:A3)"
"SUM(A2:C2)"
"SUM(A1:C1)"
"SUM(A1:A3)"
"AVERAGE(F3:I3)"
"AVERAGE(C2:C5)"
"SUM(A1:C1)"
"SUM(A1:A3)"
"SUM(A2:C2)"
"SUM(H1:H3)"
"AVERAGE(G3:J3)"
"AVERAGE(C2:C5)"
"SUM(A1:C1)"
"SUM(A1:A3)"
"SUM(A2:C2)"
"SUM(H1:H3)"
"C4-C3"
"C4-C3"
"AD2"
"[1]Totaal!$A$13"
"[2]Dec!$H$25"
"INDIRECT(""'[""& B11&"" - 2011 Distr.xlsx]Totaal'!$A12"")"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$A""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"B51-B50"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$B""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"B51-B50"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$C""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$D""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$F""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B49))"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$G""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$H""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(C12:C49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$I""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(C12:C49)"
"AC2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$J""&ROW(B12))"
"SUM(B12:Z12)"
"SUM(AD12:BC12)"
"SUM(D12:D49)"
"AD2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$K""&ROW(B12))"
"SUM(B12:AA12)"
"SUM(AE12:BE12)"
"SUM(B12:B49)"
"AF2"
"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$L""&ROW(B12))"
"SUM(B12:AC12)"
"SUM(AG12:BI12)"
"SUM(B12:B49)"
"Jan!AB12"
"Feb!AB12"
"Maart!AB12"
"April!AB12"
"Mei!AB12"
"Juni!AB12"
"Juli!AB12"
"Aug!AB12"
"Sep!AB12"
"Okt!AA12"
"Nov!AB12"
"Dec!AD12"
"SUM(A12:L12)"
"Jan!BF12"
"Feb!BF12"
"Maart!BF12"
"April!BE12"
"Mei!BF12"
"Juni!BF12"
"Juli!BF12"
"Aug!BF12"
"Sep!BF12"
"Okt!BD12"
"Nov!BF12"
"Dec!BJ12"
"AG34-AG35"
"AH37+AG37"
"Feb!BF44"
"Maart!BF44"
"April!BE44"
"Mei!BF44"
"Juni!BF44"
"Juli!BF44"
"Aug!BF44"
"Sep!BF44"
"Okt!BD44"
"Nov!BF44"
"Jan!BE48"
"SUM(A12:A49)"
"M50-AB50"
"AE50+AE51"
"SUM(A12:E12)"
"35+50"
"96+6"
"24+126"
"68+23+10"
"15+32"
"SUM(F12:F49)"
"SUM(A12:E12)"
"18+16"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"36+14"
"48+46"
"23+46"
"46+24"
"23+15"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"86+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"48+16"
"70+9+5"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"73+17"
"50+39"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"40+21"
"46+17"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!R12"
"Juni!O12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"SUM(M12:M49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!N46"
"April!N46"
"Mei!N46"
"Juni!N46"
"Juli!N46"
"Aug!N46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A12:E12)"
"172+600"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!R12"
"April!R12"
"Mei!Q12"
"Juni!Q12"
"Juli!N12"
"Aug!P12"
"Sep!N12"
"Okt!P12"
"Nov!P12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!R38"
"April!R38"
"Mei!Q38"
"Juni!Q38"
"Juli!N38"
"Aug!P38"
"Sep!N38"
"Okt!P38"
"Nov!P38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!R39"
"April!R39"
"Mei!Q39"
"Juni!Q39"
"Juli!N39"
"Aug!P39"
"Sep!N39"
"Okt!P39"
"Nov!P39"
"Dec!N39"
"SUM(M12:M49)"
"SUM(A12:E12)"
"200+50"
"SUM(F12:F49)"
"SUM(A12:E12)"
"145+200"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"97+89"
"36+106"
"339+290"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"205+250"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"160+45"
"90+21"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"150+190"
"SUM(I12:O12)"
"SUM(I13:M13)"
"101+84"
"64+37"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!P12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!P12"
"Okt!O12"
"Nov!O12"
"Dec!P12"
"Jan!N38"
"Feb!N38"
"Maart!O38"
"April!N38"
"Mei!P38"
"Juni!N38"
"Juli!N38"
"Aug!P38"
"Sep!P38"
"Okt!O38"
"Nov!O38"
"Dec!P38"
"Jan!N39"
"Feb!N39"
"Maart!O39"
"April!N39"
"Mei!P39"
"Juni!N39"
"Juli!N39"
"Aug!P39"
"Sep!P39"
"Okt!O39"
"Nov!O39"
"Dec!P39"
"SUM(M12:M49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:O12)"
"4800+5850"
"SUM(H12:H49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(J12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:T12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:R12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!H12"
"Sep!G12"
"Okt!F12"
"Nov!H12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!T12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!P12"
"Sep!R12"
"Okt!P12"
"Nov!U12"
"Dec!S12"
"SUM(A12:F12)"
"SUM(J12:N12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(J12:O12)"
"320+110"
"SUM(G12:G49)"
"SUM(A12:G12)"
"SUM(K12:S12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"Jan!G12"
"Feb!G12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!H12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!P12"
"Maart!T12"
"April!O12"
"Mei!P12"
"Juni!O12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!P12"
"Nov!S12"
"Dec!O12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"570+760"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!Q12"
"Juni!N12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!P46"
"April!N46"
"Mei!Q46"
"Juni!N46"
"Juli!N46"
"Aug!O46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"355+290+290"
"320+370+290"
"90+245+225"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:S12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"650+960"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!O12"
"Maart!O12"
"April!O12"
"Mei!T12"
"Juni!P12"
"Juli!Q12"
"Aug!P12"
"Sep!Q12"
"Okt!R12"
"Nov!Q12"
"Dec!R12"
"SUM(A12:E12)"
"144+10"
"93+9+19"
"22+63"
"28+55"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"42+20"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"80+35"
"80+26+11"
"SUM(F12:F49)"
"SUM(A12:E12)"
"87+107"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"1740+1325"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:I12)"
"SUM(J12:J49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"Jan!F12"
"Feb!H12"
"Totaal!F12"
"Totaal!F12"
"Mei!H12"
"Juni!H12"
"Juli!H12"
"Aug!H12"
"Sep!H12"
"Okt!J12"
"Nov!G12"
"Dec!H12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!R12"
"Maart!R12"
"April!R12"
"Mei!R12"
"Juni!R12"
"Juli!R12"
"Aug!R12"
"Sep!S12"
"Okt!V12"
"Nov!Q12"
"Dec!R12"
"Jan!N38"
"Feb!R38"
"Maart!R38"
"April!R38"
"Mei!R38"
"Juni!R38"
"Juli!R38"
"Aug!R38"
"Sep!S38"
"Okt!V38"
"Nov!Q38"
"Dec!R38"
"Jan!N39"
"Feb!R39"
"Maart!R39"
"April!R39"
"Mei!R39"
"Juni!R39"
"Juli!R39"
"Aug!R39"
"Sep!S39"
"Okt!V39"
"Nov!Q39"
"Dec!R39"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"22+45"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"21+14"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N45"
"Feb!N45"
"Maart!P45"
"April!N45"
"Mei!P45"
"Juni!P45"
"Juli!N45"
"Aug!O45"
"Sep!N45"
"Okt!N45"
"Nov!N45"
"Dec!N45"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(L12:R12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!G12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!I12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!P12"
"Maart!P12"
"April!N12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!S12"
"Dec!N12"
"SUM(A12:E12)"
"56+60"
"SUM(F12:F49)"
"SUM(A12:E12)"
"153+133"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"60+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"120+53"
"120+22"
"74+74"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"68+28"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"79+65"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!O12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"220+1550"
"800+120"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"405+580"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Dec!H12"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!O12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!N46"
"April!N46"
"Mei!N46"
"Juni!N46"
"Juli!N46"
"Aug!N46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A12:E12)"
"SUM(I12:N12)"
"275+405"
"SUM(F12:F49)"
"SUM(A12:E12)"
"575+270"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"290+290"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"394+240"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!O12"
"Juni!O12"
"Juli!N12"
"Aug!N12"
"Sep!Q12"
"Okt!N12"
"Nov!P12"
"Dec!Q12"
"SUM(A12:E12)"
"SUM(I12:O12)"
"32+160"
"68+90+70+160"
"55+135+32"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"168+310"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(L12:U12)"
"SUM(I12:I49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:I12)"
"SUM(M12:V12)"
"SUM(J12:J49)"
"SUM(A12:H12)"
"SUM(L12:T12)"
"SUM(I12:I49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"170"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:I12)"
"SUM(M12:V12)"
"SUM(J12:J49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:R12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!J12"
"Juni!I12"
"Juli!I12"
"Aug!F12"
"Sep!J12"
"Okt!F12"
"Nov!G12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!Q12"
"Maart!V12"
"April!P12"
"Mei!W12"
"Juni!U12"
"Juli!T12"
"Aug!R12"
"Sep!W12"
"Okt!R12"
"Nov!S12"
"Dec!R12"
"Jan!P38"
"Maart!V38"
"April!P38"
"Mei!W38"
"Juni!U38"
"Juli!T38"
"Aug!R38"
"Sep!W38"
"Okt!R38"
"Nov!S38"
"Dec!R38"
"Jan!P39"
"Maart!V39"
"April!P39"
"Mei!W39"
"Juni!U39"
"Juli!T39"
"Aug!R39"
"Sep!W39"
"Okt!R39"
"Nov!S39"
"Dec!R39"
"SUM(M12:M49)"
"SUM(A12:E12)"
"436+691+305+528+750+112+277+388"
"860+2*466"
"200+750"
"860+560"
"SUM(F12:F49)"
"SUM(A12:E12)"
"3*527+2*380+750"
"306+4*800"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"360+990"
"1080+861"
"SUM(E13:E49)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:H12)"
"SUM(L12:R12)"
"SUM(I12:I49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!F12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!G12"
"Dec!I12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!T12"
"April!N12"
"Mei!P12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!N12"
"Okt!P12"
"Nov!Q12"
"Dec!S12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"26+23"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"70+13"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"13+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"15+21"
"SUM(F12:F49)"
"SUM(A12:E12)"
"35+20"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!O38"
"Sep!N38"
"Okt!N38"
"Nov!N38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!N39"
"April!N39"
"Mei!N39"
"Juni!N39"
"Juli!N39"
"Aug!O39"
"Sep!N39"
"Okt!N39"
"Nov!N39"
"Dec!N39"
"SUM(A12:E12)"
"570+870"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!Q12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!P12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"80+195"
"150+52"
"SUM(F12:F49)"
"SUM(A12:E12)"
"150+137"
"SUM(F12:F49)"
"SUM(A12:E12)"
"115+50"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"120+36"
"70+74"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"110+47"
"57+32"
"127+58"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:R12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!H12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!G12"
"Nov!F12"
"Dec!I12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!S12"
"Juni!N12"
"Juli!O12"
"Aug!R12"
"Sep!N12"
"Okt!S12"
"Nov!O12"
"Dec!T12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"41+30"
"SUM(F12:F49)"
"SUM(A12:E12)"
"32+85"
"121+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"40+14"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"46+13"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"57+33"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!G12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!R12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!Q12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"SUM(A5:F5)"
"O5-G5"
"SUM(G5:G42)"
"SUM(B3-C3)"
"H3-I3"
"SUM(B3:B40)"
"SUM(A13:AM13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"#REF!"
"SUM(A13:W13)"
"SUM(X13:X57)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"#REF!"
"SUM(A13:W13)"
"#REF!"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"Jan!AN13"
"Feb!X13"
"Maart!X13"
"April!X13"
"Mei!X13"
"Juni!X13"
"Juli!X13"
"Aug!X13"
"Sep!X13"
"Okt!X13"
"Nov!X13"
"Dec!X13"
"SUM(A12:L12)"
"SUM(A11:I11)"
"SUM(L11:V11)"
"SUM(A22:I22)"
"SUM(K39:V39)"
"+SUM(L41:V41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I39:Q39)"
"+SUM(J41:Q41)"
"Jan!J11"
"Febr.!H11"
"Mrt.!H11"
"Apr.!H11"
"Mei!H11"
"Jun!H11"
"Jul!H11"
"Aug.!H11"
"Sep.!H11"
"Okt.!H11"
"Nov.!H11"
"Dec.!H11"
"Jan!J11+Febr.!H11+Mrt.!H11+Apr.!H11+Mei!H11+Jun!H11+Jul!H11+Aug.!H11+Sep.!H11+Okt.!H11+Nov.!H11+Dec.!H11"
"Jan!W11"
"Febr.!R11"
"Mrt.!R11"
"Apr.!R11"
"Mei!R11"
"Jun!R11"
"Jul!R11"
"Aug.!R11"
"Sep.!R11"
"Okt.!R11"
"Nov.!R11"
"Dec.!R11"
"Jan!W11+Febr.!R11+Mrt.!R11+Apr.!R11+Mei!R11+Jun!R11+Jul!R11+Aug.!R11+Sep.!R11+Okt.!R11+Nov.!R11+Dec.!R11"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"SUM(A12:E12)"
"SUM(F12:F39)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!P12"
"Maart!P12"
"April!P12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!P12"
"Sep!P12"
"Okt!P12"
"Nov!P12"
"Dec!P12"
"SUM(A13:H13)"
"SUM(L13:L13)"
"SUM(A13:H13)"
"SUM(L13:L13)"
"SUM(A13:N13)"
"SUM(S13:W13)"
"SUM(A13:H13)"
"SUM(M13:Q13)"
"SUM(A13:H13)"
"SUM(O13:S13)"
"SUM(A13:Q13)"
"SUM(V13:Z13)"
"160+140"
"45+85+65"
"SUM(A14:N14)"
"SUM(S14:X14)"
"100+170+5325+117+145+3310+155+212+123"
"SUM(A12:Q12)"
"SUM(V12:Z12)"
"370+350+330"
"420+165+170"
"1330+540+180+264"
"SUM(A13:M13)"
"SUM(R13:V13)"
"SUM(N13:N49)"
"A11"
"SUM(A13:T13)"
"SUM(Y13:AC13)"
"-3100"
"SUM(A13:AC13)"
"SUM(AH13:AU13)"
"9*445"
"925+3105"
"SUM(A13:AI13)"
"SUM(AN13:AR13)"
"12600+535"
"SUM(A12:L12)"
"Jan!M13"
"Feb!M13"
"Maart!X13"
"April!M13"
"Mei!O13"
"Juni!V13"
"Juli!S14"
"Aug!V12"
"Sep!R13"
"Okt!Y13"
"Nov!AH13"
"Dec!AN13"
"Jan!I14"
"Feb!I14"
"Maart!O14"
"April!I14"
"Mei!K14"
"Juni!R14"
"Juli!O15"
"Aug!R13"
"Sep!N14"
"Okt!U14"
"Nov!AD14"
"Dec!AJ14"
"Mei!P37"
"Nov!AH46"
"Nov!#REF!"
"SUM(A13:AB13)"
"SUM(AH13:AW13)"
"AG13"
"SUM(A13:AN13)"
"SUM(AS13:CA13)"
"AS13"
"672+450+499"
"SUM(A13:AP13)"
"SUM(AU13:CE13)"
"AU13"
"AW42"
"SUM(AQ13:AQ48)"
"SUM(A13:W13)"
"SUM(AB13:AP13)"
"AB13"
"SUM(X13:X48)"
"SUM(B13:AF13)"
"SUM(AK13:BD13)"
"AK13"
"16*800"
"AM42"
"SUM(A13:AB13)"
"SUM(AG13:BB13)"
"AG13"
"172+20.16+120+216+187.59+290+246+168.3+9.9+471.24+534.6+239.58+33.66"
"AI42"
"SUM(A13:AA13)"
"SUM(AF13:BA13)"
"AF13"
"AH42"
"SUM(A13:AF13)"
"SUM(AK13:BJ13)"
"AK13"
"AM42"
"SUM(A13:AG13)"
"SUM(AL13:BE13)"
"AL13"
"AN42"
"SUM(A13:AG13)"
"SUM(AL13:BD13)"
"AL13"
"AO42"
"SUM(A13:AG13)"
"SUM(AL13:BE13)"
"AL13"
"AN42"
"SUM(AH13:AH48)"
"SUM(A13:AW13)"
"SUM(BB13:CB13)"
"BB13"
"391+65"
"BD42"
"136*4"
"SUM(AX13:AX48)"
"Jan!AC13"
"Feb!AO13"
"Maart!AQ13"
"April!X13"
"Mei!AG13"
"Juni!AC13"
"Juli!AB13"
"Aug!AG13"
"Sep!AH13"
"Okt!AH13"
"Nov!AH13"
"Nov!AH13"
"SUM(A12:L12)"
"Jan!AE13"
"Jan!AX13"
"Feb!CB13"
"Maart!CF13"
"April!AQ13"
"Mei!BE13"
"Juni!BC13"
"Juli!BB13"
"Aug!BK13"
"Sep!BF13"
"Okt!BE13"
"Nov!BF13"
"Dec!CC13"
"SUM(A11:G11)"
"SUM(M11:Q11)"
"123+49"
"410+450"
"SUM(H11:H39)"
"SUM(A11:E11)"
"SUM(F11:F39)"
"SUM(A11:E11)"
"SUM(P11:P39)"
"SUM(A11:F11)"
"SUM(L11:P11)"
"SUM(G11:G40)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(P11:P40)"
"SUM(A11:E11)"
"SUM(P11:P40)+L41"
"SUM(A11:E11)"
"SUM(F11:F41)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(K11:R11)"
"SUM(F11:F40)"
"Jan!H11"
"Feb!F11"
"Maart!F11"
"April!G11"
"Mei!F11"
"Juni!F11"
"Juli!F11"
"Aug!F11"
"Sep!F11"
"Okt!F11"
"Nov!F11"
"Dec!F11"
"SUM(A12:L12)"
"Jan!R11"
"Feb!P11"
"Maart!P11"
"April!Q11"
"Mei!P11"
"Juni!P11"
"Juli!P11"
"Aug!Q11"
"Sep!P11"
"Okt!P11"
"Nov!P11"
"Dec!S11"
"Jan!R12"
"Feb!P12"
"Maart!P12"
"April!Q12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!Q12"
"Sep!P12"
"Okt!P12"
"Nov!P12"
"Dec!S12"
"Mei!F32"
"Juni!F32"
"Juli!F32"
"Aug!F32"
"Sep!F32"
"Okt!F32"
"Nov!F32"
"Dec!F32"
"Mei!P32"
"Juni!P32"
"Juli!P32"
"Aug!Q32"
"Sep!P32"
"Okt!P32"
"Nov!P32"
"Dec!S32"
"April!G33"
"April!Q33"
"April!Q40"
"SUM(A11:G11)"
"SUM(M11:Q11)"
"SUM(H11:H39)"
"SUM(A11:E11)"
"54+50"
"SUM(F11:F39)"
"SUM(A11:E11)"
"SUM(A11:F11)"
"SUM(G11:G40)"
"SUM(L41:P41)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(P11:P40)"
"SUM(A11:E11)"
"SUM(P11:P40)+L41"
"SUM(A11:E11)"
"SUM(F11:F41)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(F11:F40)"
"SUM(A11:E11)"
"SUM(K11:R11)"
"SUM(F11:F40)"
"Jan!H11"
"Feb!F11"
"Maart!F11"
"April!G11"
"Mei!F11"
"Juni!F11"
"Juli!F11"
"Aug!F11"
"Sep!F11"
"Okt!F11"
"Nov!F11"
"Dec!F11"
"SUM(A12:L12)"
"Jan!R11"
"Feb!P11"
"Maart!P11"
"April!Q11"
"Mei!P11"
"Juni!P11"
"Juli!P11"
"Aug!Q11"
"Sep!P11"
"Okt!P11"
"Nov!P11"
"Dec!S11"
"Jan!R12"
"Feb!P12"
"Maart!P12"
"April!Q12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!Q12"
"Sep!P12"
"Okt!P12"
"Nov!P12"
"Dec!S12"
"Mei!F32"
"Juni!F32"
"Juli!F32"
"Aug!F32"
"Sep!F32"
"Okt!F32"
"Nov!F32"
"Dec!F32"
"Mei!P32"
"Juni!P32"
"Juli!P32"
"Aug!Q32"
"Sep!P32"
"Okt!P32"
"Nov!P32"
"Dec!S32"
"April!G33"
"April!Q33"
"April!Q40"
"SUM(B12:F12)"
"SUM(G12:G34)"
"SUM(B7:F7)"
"SUM(G7:G27)"
"SUM(B6:F6)"
"195+90"
"37*15+90"
"16*15"
"SUM(G6:G29)"
"SUM(B7:G7)"
"SUM(B8:F8)"
"SUM(H7:H26)"
"SUM(B6:F6)"
"SUM(G6:G28)"
"SUM(B6:F6)"
"SUM(G6:G27)"
"SUM(B6:F6)"
"SUM(G6:G27)"
"SUM(A12:E12)"
"120*15"
"SUM(F12:F38)"
"SUM(A12:E12)"
"80+45"
"200+125"
"16+27"
"SUM(F12:F38)"
"SUM(A12:E12)"
"428+110"
"120+500"
"112+100"
"160+95"
"56+35"
"SUM(A12:E12)"
"SUM(F12:F38)"
"SUM(A12:E12)"
"SUM(F12:F38)"
"SUM(A12:L12)"
"SUM(R12:V12)"
"115+330"
"150+100"
"150+95"
"40+18"
"SUM(M12:M38)"
"SUM(A12:I12)"
"SUM(Q12:U12)"
"SUM(A13:J13)"
"340+350"
"SUM(L12:L38)"
"SUM(V12:V38)+R39"
"SUM(A11:I11)"
"SUM(O11:S11)"
"35+56"
"SUM(J11:J37)"
"SUM(A12:E12)"
"SUM(F12:F38)"
"SUM(A12:E12)"
"SUM(F12:F38)"
"SUM(A12:E12)"
"120+200"
"120+215"
"190+270"
"40+45"
"30+37"
"SUM(F12:F38)"
"SUM(A12:O12)"
"SUM(U12:Y12)"
"175+330"
"45+40"
"350+675"
"80+240+200+90"
"200+420"
"SUM(P12:P38)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!M12"
"Juli!L12"
"Aug!J11"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!P12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!P12"
"Maart!P12"
"April!P12"
"Mei!P12"
"Juni!W12"
"Juli!V12"
"Aug!U11"
"Sep!P12"
"Okt!P12"
"Nov!P12"
"Dec!Z12"
"SUM(A12:A13)"
"Aug!U18"
"Aug!J17"
"Aug!U17"
"215+200"
"1309+76"
"1066+925"
"SUM(B12:F12)"
"SUM(G12:G36)"
"SUM(B12:F12)"
"SUM(G12:G37)+C38"
"SUM(B5:F5)"
"175+330"
"45+40"
"350+675"
"80+240+200+90"
"200+420"
"SUM(G5:G31)"
"SUM(B6:F6)"
"80+45"
"200+125"
"16+27"
"SUM(G6:G29)"
"SUM(B6:F6)"
"120*15"
"SUM(G6:G29)"
"SUM(B12:F12)"
"340+350"
"SUM(G12:G37)+C38"
"SUM(B12:F12)"
"115+330"
"150+100"
"150+95"
"40+18"
"SUM(G12:G37)"
"SUM(B12:F12)"
"SUM(G12:G37)"
"428+110"
"120+500"
"SUM(B6:F6)"
"112+100"
"160+95"
"56+35"
"SUM(G6:G30)"
"SUM(B3:F3)"
"120+200"
"120+215"
"190+270"
"40+45"
"30+37"
"SUM(G3:G29)"
"SUM(B3:F3)"
"SUM(G3:G29)"
"SUM(B3:F3)"
"SUM(G3:G29)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"0.2+0.3+0.25+1+0.5+0.75/6"
"460+128"
"440+105"
"690+150"
"240+110"
"135-15"
"A194+1"
"A207+1"
"SUM(B4:B44)"
"SUM(B45-C45)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(B12:Z12)"
"SUM(AC12:AH12)"
"SUM(AD12:BC12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(AC12:AH12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(AD12:BD12)"
"SUM(B12:B49)"
"SUM(BD12:BE49)"
"SUM(Z12:AA49)"
"SUM(B12:Z12)"
"SUM(AD12:BD12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"260+7632"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"SUM(B12:B49)"
"SUM(B12:Z12)"
"650"
"SUM(B12:B49)"
"Jan!AA12"
"Maart!AA12"
"April!AA12"
"Mei!AA12"
"Juni!AA12"
"Juli!AA12"
"Aug!AA12"
"Sep!AA12"
"Okt!AA12"
"Nov!AA12"
"Dec!AA12"
"Jan!AA12+Feb!AA12+Maart!AA12+April!AA12+Mei!AA12+Juni!AA12+Juli!AA12+Aug!AA12+Sep!AA12+Okt!AA12+Nov!AA12+Dec!AA12"
"Jan!BD12"
"Feb!BC12"
"Maart!BE12"
"April!BE12"
"Juni!BC12"
"Juli!BC12"
"Aug!BC12"
"Sep!BC12"
"Okt!BC12"
"Nov!BC12"
"Dec!BC12"
"SUM(P12:Z12)"
"Feb!AA13"
"SUM(A13:L13)"
"Feb!BC43"
"Dec!BC45"
"Sep!BC46"
"Maart!AA47"
"Aug!AA47"
"Okt!AA47"
"Nov!AA47"
"Dec!AA47"
"April!BE47"
"Juni!BC47"
"Juli!BC47"
"Aug!BC47"
"Okt!BC47"
"Nov!BC47"
"SUM(A12:A49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J33:Q33)"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"Jan!H33+Febr.!H33+Mrt.!H33+Apr.!H33+Mei!H33+Jun!H33+Jul!H33+Aug.!H33+Sep.!H33+Okt.!H33+Nov.!H33+Dec.!H34"
"Dec.!R34"
"Jan!R33+Febr.!R33+Mrt.!R33+Apr.!R33+Mei!R33+Jun!R33+Jul!R33+Aug.!R33+Sep.!R33+Okt.!R33+Nov.!R33+Dec.!R34"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!N38"
"Sep!N38"
"Okt!N38"
"Nov!N38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!N39"
"April!N39"
"Mei!N39"
"Juni!N39"
"Juli!N39"
"Aug!N39"
"Sep!N39"
"Okt!N39"
"Nov!N39"
"Dec!N39"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"H11-R11"
"R20-H20"
"+SUM(J37:Q37)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N45"
"Feb!N45"
"Maart!N45"
"April!N45"
"Mei!N45"
"Juni!N45"
"Juli!N45"
"Aug!N45"
"Sep!N45"
"Okt!N45"
"Nov!N45"
"Dec!N45"
"SUM(A11:E11)"
"SUM(A11:E11)"
"SUM(A11:E11)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"90+90+175"
"SUM(F12:F49)"
"SUM(A12:E12)"
"147+104"
"14+36"
"78+10"
"SUM(F12:F49)"
"SUM(A12:E12)"
"147+105"
"168+98"
"75+100"
"98+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"180+93+72"
"270+120"
"10+10"
"SUM(A12:E12)"
"160+42+78"
"150+78"
"SUM(A12:E12)"
"220+50"
"45+120+72"
"255+150"
"32+8+34"
"SUM(F12:F49)"
"SUM(A12:E12)"
"39+45+48+80"
"30+62+53+85+34"
"20+50+50+28+34"
"150+48"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!F49"
"Feb!F49"
"Maart!F49"
"April!F49"
"Mei!F49"
"Juni!F49"
"Juli!F49"
"Aug!F49"
"Sep!F49"
"Okt!F49"
"Nov!F49"
"Dec!F49"
"Jan!N49"
"Feb!N49"
"Maart!N49"
"April!N49"
"Mei!N49"
"Juni!N49"
"Juli!N49"
"Aug!N49"
"Sep!N49"
"Okt!N49"
"Nov!N49"
"Dec!N49"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"1+1"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"1+1"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"3+3"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!N38"
"Sep!N38"
"Okt!N38"
"Nov!N38"
"Dec!N38"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"SUM(A10:E10)"
"SUM(A10:E10)"
"+SUM(I32:M32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B57)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"AE2"
"SUM(B12:AA12)"
"SUM(AF12:BF12)"
"SUM(B12:B54)"
"Jan!AB12"
"Feb!AB12"
"Maart!AB12"
"April!AB12"
"Mei!AB12"
"Juni!AB12"
"Juli!AB12"
"Aug!AB12"
"Sep!AB12"
"Okt!AB12"
"Nov!AB12"
"Dec!AB12"
"SUM(A12:L12)"
"SUM(Jan:Dec!AD12)"
"Jan!BG12"
"Feb!BG12"
"Maart!BG12"
"April!BF12"
"Mei!BF12"
"Juni!BG12"
"Aug!BG12"
"Sep!BG12"
"Okt!BG12"
"Nov!BG12"
"Juli!BG17"
"Jan!AB46"
"Feb!AB46"
"Maart!AB46"
"April!AB46"
"Mei!AB46"
"Juni!AB46"
"Juli!AB46"
"Aug!AB46"
"Sep!AB46"
"Okt!AB46"
"Nov!AB46"
"Dec!AB46"
"SUM(Jan:Dec!AD47)"
"Jan!AB53"
"Feb!AB56"
"Maart!AB53"
"April!AB53"
"Mei!AB53"
"Juni!AB53"
"Juli!AB53"
"Aug!AB53"
"Sep!AB53"
"Okt!AB53"
"Nov!AB53"
"Dec!AB53"
"SUM(A12:A56)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(B13:F13)"
"SUM(G13:G59)"
"SUM(B13:F13)"
"SUM(G13:G59)"
"SUM(B13:F13)"
"SUM(G13:G59)"
"SUM(B13:F13)"
"SUM(O13:O59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"Jan!G13"
"Feb!G13"
"Maart!G13"
"April!G13"
"Mei!G13"
"Juni!G13"
"Juli!G13"
"Aug!G13"
"Sep!G13"
"Okt!G13"
"Nov!G13"
"Dec!G13"
"SUM(A12:L12)"
"Jan!P13"
"Jan!O23"
"Jan!G52"
"Feb!G52"
"Maart!G52"
"April!G52"
"Mei!G52"
"Juni!G52"
"Juli!G52"
"Aug!G52"
"Sep!G52"
"Okt!G52"
"Nov!G52"
"Dec!G52"
"SUM(A12:A58)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"#REF!"
"SUM(A13:W13)"
"SUM(X13:X58)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"#REF!"
"SUM(A13:W13)"
"#REF!"
"SUM(A13:W13)"
"SUM(A13:W13)"
"SUM(A13:W13)"
"Jan!X13"
"Feb!X13"
"Maart!X13"
"April!X13"
"Mei!X13"
"Juni!X13"
"Juli!X13"
"Aug!X13"
"Sep!X13"
"Okt!X13"
"Nov!X13"
"Dec!X13"
"SUM(A12:L12)"
"Jan!X47"
"Feb!X47"
"Maart!X47"
"April!X47"
"Mei!X47"
"Juni!X47"
"Juli!X47"
"Aug!X47"
"Sep!X47"
"Okt!X47"
"Nov!X47"
"Dec!X47"
"TODAY()"
"SUM(B8:B54)"
"TODAY()"
"SUM(B8:B54)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A11:I11)"
"SUM(M11:O11)"
"SUM(A11:E11)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"+SUM(J33:Q33)"
"SUM(A12:D12)"
"SUM(H12:N12)"
"92*12"
"23*6"
"14*14"
"12*16"
"6*144"
"95*12"
"17*6"
"SUM(A12:F12)"
"155+122+160+97"
"24+100+100"
"SUM(A12:E12)"
"60+90"
"210+110"
"SUM(A12:E12)"
"SUM(I12:P12)"
"135+170"
"40+70"
"75+80"
"710+130"
"220+210"
"SUM(A12:E12)"
"220+20"
"181+130"
"105+180"
"420+32"
"SUM(A12:F12)"
"290+165"
"88+90"
"2+25+25+82"
"SUM(A12:E12)"
"SUM(I12:R12)"
"170+100+30"
"360+20"
"210+260"
"112+120"
"10+40+20+75+25"
"100+104+35+119"
"SUM(A12:E12)"
"SUM(A12:F12)"
"SUM(A12:E12)"
"72+80+84"
"420+150"
"26+45"
"SUM(A12:E12)"
"SUM(I12:P12)"
"90+250"
"520+570"
"SUM(A11:E11)"
"SUM(I11:N11)"
"Jan!E12"
"Feb!G12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!F12"
"Sep!G12"
"Okt!F12"
"Nov!F12"
"Dec!F11"
"SUM(A12:L12)"
"Jan!O12"
"Feb!P12"
"Maart!N12"
"April!Q12"
"Mei!N12"
"Juni!P12"
"Juli!S12"
"Aug!N12"
"Sep!P12"
"Okt!N12"
"Nov!Q12"
"Dec!O11"
"Juni!#REF!"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(I12:O12)"
"60+100"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:S12)"
"SUM(H12:H49)"
"SUM(A12:H12)"
"SUM(L12:U12)"
"SUM(I12:I49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"356+20"
"105+100"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"155+50+95"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"339+140"
"305+180"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(I14:P14)"
"270+150"
"615+155"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!G12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!N12"
"Maart!T12"
"April!V12"
"Mei!R12"
"Juni!Q12"
"Juli!Q12"
"Aug!Q12"
"Sep!O12"
"Okt!P12"
"Nov!Q12"
"Dec!R12"
"Jan!P45"
"Feb!N45"
"Maart!T45"
"April!V45"
"Mei!R45"
"Juni!Q45"
"Juli!Q45"
"Aug!Q45"
"Sep!O45"
"Okt!P45"
"Nov!Q45"
"Dec!R45"
"SUM(M12:M49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:F10)"
"SUM(I10:P10)"
"SUM(A21:F21)"
"+SUM(I36:P36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"3+35"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!G10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!G10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!Q10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!Q10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:G12)"
"SUM(K12:O12)"
"SUM(H12:H56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"Jan!H12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A11:E11)"
"SUM(J21:M21)"
"SUM(A11:E11)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"15+40"
"60+40"
"80*0.34"
"50+28"
"SUM(A12:E12)"
"40+19"
"47+13"
"46+33"
"SUM(A12:E12)"
"50+22+50"
"55+40"
"20+23"
"48+27"
"48+20"
"8+9+13"
"12+19"
"28+45"
"47+54"
"SUM(A12:E12)"
"7+40"
"42+30"
"48+20+18+31"
"48+28"
"64+30"
"24+35"
"4+11"
"6+20"
"9+10"
"SUM(A12:E12)"
"24+55+75"
"45+12+24"
"52+36"
"SUM(A12:E12)"
"23+14"
"SUM(I12:N12)"
"46+14"
"26+46+20"
"24+100"
"40+22"
"13+5"
"7+27"
"26+20"
"SUM(A12:E12)"
"18+32+40+12+13"
"19+48+55+16+53+30+23"
"12+30+13+10+17+42"
"43+23"
"48+20"
"40+39"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"33+34"
"48+24"
"SUM(A12:E12)"
"24+12"
"19+15"
"SUM(A12:E12)"
"SUM(A12:E12)"
"60+20"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N13"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!O12"
"Juli!N12"
"Aug!N12"
"Sep!O12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Feb!N28"
"Jan!F44"
"Feb!F44"
"Maart!F44"
"April!F44"
"Mei!F44"
"Juni!F44"
"Juli!F44"
"Aug!F44"
"Sep!F44"
"Okt!F44"
"Nov!F44"
"Dec!F44"
"Jan!N47"
"Feb!N49"
"Maart!N44"
"April!N44"
"Mei!N44"
"Juni!O44"
"Juli!N44"
"Aug!N44"
"Sep!O44"
"Okt!N44"
"Nov!N44"
"Dec!N44"
"Jan!N49"
"Jan!F47"
"Feb!F47"
"Maart!F47"
"April!F47"
"Mei!F47"
"Juni!F47"
"Juli!F47"
"Aug!F47"
"Sep!F47"
"Okt!F47"
"Nov!F47"
"Dec!F47"
"Feb!N52"
"Maart!N47"
"April!N47"
"Mei!N47"
"Juni!O47"
"Juli!N47"
"Aug!N47"
"Sep!O47"
"Okt!N47"
"Nov!N47"
"Dec!N47"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"35+50"
"96+6"
"24+126"
"68+23+10"
"15+32"
"SUM(F12:F49)"
"SUM(A12:E12)"
"18+16"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"36+14"
"48+46"
"23+46"
"46+24"
"23+15"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"86+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"48+16"
"70+9+5"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"73+17"
"50+39"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"40+21"
"46+17"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!R12"
"Juni!O12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"SUM(M12:M49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:G12)"
"SUM(K12:O12)"
"SUM(H12:H57)"
"SUM(A12:H12)"
"SUM(L12:P12)"
"SUM(I12:I57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!H12"
"Feb!I12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!Q12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:R10)"
"SUM(A21:G21)"
"SUM(I38:R38)"
"+SUM(J40:R40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!S10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!S10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:G10)"
"SUM(K10:O10)"
"SUM(A10:E10)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A11:G11)"
"SUM(J12:Q12)"
"SUM(A12:C12)"
"SUM(G12:N12)"
"181+130+183+135"
"190+500"
"87+375"
"212*0.34"
"230+57"
"250+75"
"SUM(A12:E12)"
"SUM(G12:N12)"
"140"
"120+150"
"115+55+50"
"13*7"
"SUM(A12:E12)"
"SUM(G12:N12)"
"SUM(I12:Q12)"
"160+60"
"60+230+160"
"150+680"
"SUM(I14:P14)"
"100+96"
"15+225"
"74+69"
"SUM(A12:E12)"
"SUM(G12:Q12)"
"SUM(A12:F12)"
"SUM(I12:Q12)"
"500+290"
"SUM(A13:G13)"
"60+20+25"
"130+20"
"85+40"
"88+68"
"SUM(I23:R23)"
"SUM(A12:G12)"
"290+150"
"SUM(J12:V12)"
"70+15+650+310"
"SUM(A13:H13)"
"145+16"
"220+200+330"
"134+33+159"
"30+77+270"
"70+405"
"70+75"
"14+240"
"SUM(A12:G12)"
"SUM(I12:Q12)"
"100+600"
"54+54+52+380+338+67"
"630+200"
"SUM(A12:E12)"
"SUM(G12:P12)"
"SUM(A12:H12)"
"SUM(L12:T12)"
"78+375+170+217"
"SUM(A12:I12)"
"SUM(K12:U12)"
"190+10+60"
"70+130+135"
"160+720"
"195+515"
"SUM(A12:E12)"
"SUM(G12:S12)"
"72+70+54+70"
"244+100+260"
"140+90"
"73+137"
"SUM(A12:G12)"
"SUM(I12:V12)"
"40+152+183"
"36+217"
"345+163+180+122"
"Jan!D12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!H12"
"Juni!I12"
"Juli!H12"
"Aug!F12"
"Sep!I12"
"Okt!J12"
"Nov!F12"
"Dec!H12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!Q12"
"Maart!R12"
"April!R12"
"Mei!S12"
"Juni!W12"
"Juli!R12"
"Aug!Q12"
"Sep!U12"
"Okt!V12"
"Nov!T12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"SUM(A20:H20)"
"SUM(A23:H23)"
"+SUM(K35:S35)"
"SUM(A10:H10)"
"SUM(K10:U10)"
"5+9+9"
"SUM(A20:H20)"
"SUM(A23:H23)"
"+SUM(K35:U35)"
"SUM(A10:I10)"
"SUM(L10:W10)"
"SUM(A20:I20)"
"SUM(A23:I23)"
"+SUM(L35:W35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!I10"
"Nov.!I10"
"Dec.!J10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!I10+Nov.!I10+Dec.!J10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!T10"
"Nov.!V10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!T10+Nov.!V10+Dec.!X10"
"AA10-M10"
"SUM(A10:H10)"
"8+2"
"+SUM(K35:R35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"3*23"
"+SUM(K35:S35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"13+8"
"+SUM(K35:S35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"+SUM(K35:S35)"
"SUM(A10:H10)"
"+SUM(K35:R35)"
"SUM(A10:H10)"
"SUM(K10:T10)"
"21+63"
"21+58"
"+SUM(K35:T35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"5+25"
"+SUM(K35:S35)"
"SUM(A10:I10)"
"31+24"
"+SUM(L35:T35)"
"SUM(A10:I10)"
"SUM(L10:U10)"
"SUM(K12:U12)"
"+SUM(L35:U35)"
"SUM(A10:H10)"
"SUM(J12:R12)"
"+SUM(K35:R35)"
"SUM(A10:H10)"
"SUM(J12:R12)"
"+SUM(K35:R35)"
"SUM(A10:H10)"
"SUM(J12:R12)"
"+SUM(K35:R35)"
"Jan!I10"
"Febr.!I10"
"Mrt.!I10"
"Apr.!I10"
"Mei!I10"
"Jun!I10"
"Jul!I10"
"Aug.!J10"
"Sep.!J10"
"Okt.!I10"
"Nov.!I10"
"Dec.!I10"
"Jan!I10+Febr.!I10+Mrt.!I10+Apr.!I10+Mei!I10+Jun!I10+Jul!I10+Aug.!J10+Sep.!J10+Okt.!I10+Nov.!I10+Dec.!I10"
"Jan!S10"
"Febr.!T10"
"Mrt.!T10"
"Apr.!T10"
"Mei!S10"
"Jun!U10"
"Jul!T10"
"Aug.!U10"
"Sep.!V10"
"Okt.!S10"
"Nov.!S10"
"Dec.!S10"
"Jan!S10+Febr.!T10+Mrt.!T10+Apr.!T10+Mei!S10+Jun!U10+Jul!T10+Aug.!U10+Sep.!V10+Okt.!S10+Nov.!S10+Dec.!S10"
"Jan!I25+Febr.!I25+Mrt.!I26+Apr.!I25+Mei!I25+Jun!I25+Jul!I25+Aug.!J25+Sep.!J25+Okt.!I25+Nov.!I25+Dec.!I25"
"Jan!S25+Febr.!T25+Mrt.!T26+Apr.!T25+Mei!S25+Jun!U25+Jul!T25+Aug.!U25+Sep.!V25+Okt.!S25+Nov.!S25+Dec.!S25"
"Okt.!I30"
"Jan!I30"
"Febr.!I30"
"Mrt.!I30"
"Apr.!I30"
"Mei!I30"
"Jun!I30"
"Jul!I30"
"Aug.!J30"
"Okt.!I28"
"Nov.!I30"
"Dec.!I30"
"Jan!I30+Febr.!I30+Mrt.!I30+Apr.!I30+Mei!I30+Jun!I30+Jul!I30+Aug.!J30+Sep.!J30+Okt.!I30+Nov.!I30+Dec.!I30"
"SUM(A12:E12)"
"SUM(I12:O12)"
"32+160"
"68+90+70+160"
"55+135+32"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"168+310"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(L12:U12)"
"SUM(I12:I49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:I12)"
"SUM(M12:V12)"
"SUM(J12:J49)"
"SUM(A12:H12)"
"SUM(L12:T12)"
"SUM(I12:I49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"170"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:I12)"
"SUM(M12:V12)"
"SUM(J12:J49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:R12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!J12"
"Juni!I12"
"Juli!I12"
"Aug!F12"
"Sep!J12"
"Okt!F12"
"Nov!G12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!Q12"
"Maart!V12"
"April!P12"
"Mei!W12"
"Juni!U12"
"Juli!T12"
"Aug!R12"
"Sep!W12"
"Okt!R12"
"Nov!S12"
"Dec!R12"
"Jan!P38"
"Maart!V38"
"April!P38"
"Mei!W38"
"Juni!U38"
"Juli!T38"
"Aug!R38"
"Sep!W38"
"Okt!R38"
"Nov!S38"
"Dec!R38"
"Jan!P39"
"Maart!V39"
"April!P39"
"Mei!W39"
"Juni!U39"
"Juli!T39"
"Aug!R39"
"Sep!W39"
"Okt!R39"
"Nov!S39"
"Dec!R39"
"SUM(M12:M49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:J10)"
"SUM(M10:U10)"
"+SUM(M36:U36)"
"SUM(A10:G10)"
"+SUM(J36:P36)"
"SUM(A10:I10)"
"SUM(L10:W10)"
"+SUM(L36:W36)"
"SUM(A10:I10)"
"SUM(L10:U10)"
"+SUM(L36:U36)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"+SUM(K36:S36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:I10)"
"SUM(A33:I33)"
"+SUM(L36:T36)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"SUM(A33:H33)"
"+SUM(K36:S36)"
"SUM(A10:G10)"
"SUM(J10:R10)"
"+SUM(J36:R36)"
"SUM(A10:G10)"
"SUM(J10:R10)"
"20+21"
"+SUM(J36:R36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!K10"
"Apr.!H10"
"Mei!J10"
"Jun!J10"
"Jul!I10"
"Aug.!H10"
"Sep.!J10"
"Okt.!I10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!K10+Apr.!H10+Mei!J10+Jun!J10+Jul!I10+Aug.!H10+Sep.!J10+Okt.!I10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!V10"
"Apr.!Q10"
"Jun!V10"
"Jul!T10"
"Aug.!R10"
"Sep.!U10"
"Okt.!T10"
"Nov.!S10"
"Dec.!S10"
"Jan!R10+Febr.!R10+Mrt.!V10+Apr.!Q10+Mei!X10+Jun!V10+Jul!T10+Aug.!R10+Sep.!U10+Okt.!T10+Nov.!S10+Dec.!S10"
"Mei!E25"
"SUM(A25:L25)"
"SUM(A12:F12)"
"SUM(J12:N12)"
"SUM(G12:G57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!G12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:E10)"
"SUM(A10:E10)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:D12)"
"SUM(H12:L12)"
"30*6"
"SUM(A12:E12)"
"85+55"
"134+340+182"
"177+146"
"100+78"
"SUM(A12:E12)"
"93+100"
"100+85"
"100+55"
"216+84+103"
"240+20"
"90+60"
"70+60"
"175+195"
"14+63+20"
"SUM(A12:E12)"
"120+40"
"SUM(A12:E12)"
"SUM(I12:N12)"
"47+26"
"240+120"
"60+129"
"SUM(A12:E12)"
"190+200"
"200+240"
"41+38"
"135+160"
"SUM(A12:E12)"
"110+55+135"
"115+100+55"
"200+120"
"98+125"
"SUM(A12:F12)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(A12:E12)"
"Jan!E12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Juni!F12"
"Juni!F12"
"Juli!F12"
"Aug!G12"
"Sep!G12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!M12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!O12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!Q12"
"Okt!N12"
"Nov!Q12"
"Dec!N12"
"Jan!E49"
"Feb!F49"
"Maart!F49"
"April!F49"
"Juni!F49"
"Juni!F49"
"Juli!F49"
"Aug!G49"
"Sep!G49"
"Okt!F49"
"Nov!F49"
"Jan!N46"
"Jan!E51"
"Feb!F51"
"Maart!F51"
"April!F51"
"Juni!F51"
"Juni!F51"
"Juli!F51"
"Aug!G51"
"Sep!G51"
"Okt!F51"
"Nov!F51"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"11+8"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"172+600"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!R12"
"April!R12"
"Mei!Q12"
"Juni!Q12"
"Juli!N12"
"Aug!P12"
"Sep!N12"
"Okt!P12"
"Nov!P12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!R38"
"April!R38"
"Mei!Q38"
"Juni!Q38"
"Juli!N38"
"Aug!P38"
"Sep!N38"
"Okt!P38"
"Nov!P38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!R39"
"April!R39"
"Mei!Q39"
"Juni!Q39"
"Juli!N39"
"Aug!P39"
"Sep!N39"
"Okt!P39"
"Nov!P39"
"Dec!N39"
"SUM(M12:M49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:I10)"
"SUM(L10:U10)"
"SUM(A21:I21)"
"+SUM(L36:U36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:R10)"
"SUM(A21:G21)"
"+SUM(J36:R36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!J10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!J10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!V10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!S10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!V10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!S10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"112+93"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A11:E11)"
"SUM(B32:E32)"
"SUM(A10:E10)"
"+SUM(I32:M32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"48+27"
"SUM(A12:E12)"
"66+14"
"88+64"
"105+48"
"55+13"
"50+70"
"9+9"
"SUM(I41:L41)"
"SUM(A12:E12)"
"60+73"
"96+60"
"70+105+48"
"51+70"
"36+32+8"
"SUM(A12:E12)"
"SUM(I12:P12)"
"60+50"
"80+80"
"50+38"
"17+22"
"120+58+77"
"106+54"
"390+77"
"330+595"
"SUM(I15:N15)"
"70+90"
"30+10"
"24+36"
"195+30"
"SUM(A12:E12)"
"SUM(I12:N12)"
"42+47+90"
"50+30+90"
"60+230"
"104+54"
"150+60"
"30+32"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"150+61+140"
"48+92+365"
"125+70"
"310+225"
"32+13"
"110+340"
"SUM(A12:E12)"
"SUM(I12:N12)"
"96+150+60+100"
"20+70+35+110+100"
"12+100+53+30"
"92+70+117"
"4+40"
"195+45"
"63+52"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"42+150"
"SUM(A12:E12)"
"SUM(I12:N12)"
"120+102"
"145+140"
"360+120+116"
"24+30"
"SUM(A12:E12)"
"SUM(I12:N12)"
"190+300"
"SUM(A12:E12)"
"SUM(I12:N12)"
"170+14"
"64+14"
"Jan.!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan.!P12"
"Feb!N12"
"Maart!N12"
"April!Q12"
"Mei!O12"
"Juni!R12"
"Juli!O12"
"Aug!O12"
"Sep!O12"
"Okt!O12"
"Nov!O12"
"Dec!O12"
"Jan.!F28"
"Feb!F28"
"Maart!F28"
"April!F28"
"Mei!F28"
"Juni!F28"
"Juli!F28"
"Aug!F28"
"Sep!F28"
"Okt!F28"
"Nov!F28"
"Dec!F28"
"Juni!R29"
"Juli!O29"
"Aug!O29"
"Sep!O29"
"Okt!O29"
"Nov!O29"
"Dec!O29"
"Jan.!F44"
"Feb!F44"
"Maart!F44"
"April!F44"
"Mei!F44"
"Juni!F44"
"Juli!F44"
"Aug!F44"
"Sep!F44"
"Okt!F44"
"Nov!F44"
"Dec!F44"
"Jan.!P44"
"Feb!N44"
"Maart!N44"
"April!Q44"
"Mei!O44"
"Juni!R44"
"Juli!O44"
"Aug!O44"
"Sep!O44"
"Okt!O44"
"Nov!O44"
"Dec!O44"
"Jan.!F45"
"Jan.!P45"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"3+1"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"8+2"
"SUM(A10:G10)"
"2+9"
"SUM(J10:Q10)"
"1+1"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"200+50"
"SUM(F12:F49)"
"SUM(A12:E12)"
"145+200"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"97+89"
"36+106"
"339+290"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"205+250"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"160+45"
"90+21"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"150+190"
"SUM(I12:O12)"
"SUM(I13:M13)"
"101+84"
"64+37"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!P12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!P12"
"Okt!O12"
"Nov!O12"
"Dec!P12"
"Jan!N38"
"Feb!N38"
"Maart!O38"
"April!N38"
"Mei!P38"
"Juni!N38"
"Juli!N38"
"Aug!P38"
"Sep!P38"
"Okt!O38"
"Nov!O38"
"Dec!P38"
"Jan!N39"
"Feb!N39"
"Maart!O39"
"April!N39"
"Mei!P39"
"Juni!N39"
"Juli!N39"
"Aug!P39"
"Sep!P39"
"Okt!O39"
"Nov!O39"
"Dec!P39"
"SUM(M12:M49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:J12)"
"SUM(N12:U12)"
"SUM(K12:K56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"Jan!K12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!V12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:H10)"
"SUM(K10:S10)"
"SUM(A21:H21)"
"SUM(J38:S38)"
"+SUM(K40:S40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!I10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!I10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!T10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!T10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:E10)"
"SUM(A10:E10)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"148+30"
"250+150"
"97+150"
"SUM(A12:E12)"
"337+240"
"112+13"
"SUM(A12:E12)"
"70+85"
"600+195"
"360+105"
"SUM(A12:E12)"
"360+240"
"120+210"
"SUM(A12:E12)"
"35+84+44+90"
"SUM(A12:E12)"
"425+50"
"SUM(A12:E12)"
"120+130"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(A12:E12)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!G12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!Q12"
"Dec!N12"
"Jan!F28"
"Feb!F28"
"Maart!F28"
"April!F28"
"Mei!F28"
"Juni!F28"
"Juli!F28"
"Aug!F28"
"Sep!F28"
"Okt!F28"
"Nov!G28"
"Dec!F28"
"Jan!N28"
"Feb!N28"
"Maart!N28"
"April!N28"
"Mei!N28"
"Juni!N28"
"Juli!N28"
"Aug!N28"
"Sep!N28"
"Okt!N28"
"Nov!Q28"
"Dec!N28"
"Maart!N44"
"April!N44"
"Mei!N44"
"Juni!N44"
"Juli!N44"
"Aug!N44"
"Sep!N44"
"Okt!N44"
"Nov!Q44"
"April!N49"
"Mei!N50"
"Juni!N49"
"Juli!N49"
"Aug!N49"
"Sep!N49"
"Okt!N49"
"Nov!Q49"
"Dec!N49"
"Aug!F51"
"Mei!N52"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"+SUM(J35:P35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!Q10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!Q10+Nov.!R10+Dec.!R10"
"[1]Jan!F12"
"[1]Feb!F12"
"[1]Maart!F12"
"[1]April!F12"
"[1]Mei!F12"
"[1]Juni!F12"
"[1]Juli!F12"
"[1]Aug!F12"
"[1]Sep!F12"
"[1]Okt!F12"
"[1]Nov!F12"
"[1]Dec!F12"
"SUM(A12:L12)"
"[1]Jan!F28"
"[1]Feb!F28"
"[1]Maart!F28"
"[1]April!F28"
"[1]Mei!F28"
"[1]Juni!F28"
"[1]Juli!F28"
"[1]Aug!F28"
"[1]Sep!F28"
"[1]Okt!F28"
"[1]Nov!F28"
"[1]Dec!F28"
"[1]Aug!F51"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:O12)"
"4800+5850"
"SUM(H12:H49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(J12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:T12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:R12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!H12"
"Sep!G12"
"Okt!F12"
"Nov!H12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!T12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!P12"
"Sep!R12"
"Okt!P12"
"Nov!U12"
"Dec!S12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:H10)"
"SUM(L10:T10)"
"SUM(A21:H21)"
"+SUM(L36:T36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(J40:R40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"19+13"
"+SUM(J36:Q36)"
"SUM(J38:R38)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!I10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!I10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!U10"
"Nov.!S10"
"Dec.!S10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!U10+Nov.!S10+Dec.!S10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(A12:E12)"
"126+126+126"
"SUM(A12:E12)"
"700+700"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"330+540"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!F47"
"Feb!F47"
"Maart!F47"
"April!F47"
"Mei!F47"
"Juni!F47"
"Juli!F47"
"Aug!F47"
"Sep!F47"
"Okt!F47"
"Nov!F47"
"Dec!F47"
"Jan!N47"
"Feb!N47"
"Maart!N47"
"April!N47"
"Mei!N47"
"Juni!N47"
"Juli!N47"
"Aug!N47"
"Sep!N47"
"Okt!N47"
"Nov!N47"
"Dec!N47"
"Mei!F50"
"Mei!N50"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!N46"
"April!N46"
"Mei!N46"
"Juni!N46"
"Juli!N46"
"Aug!N46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"850+760"
"150+194+720"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"865+400+1060"
"SUM(A12:E12)"
"350+135+200"
"500+250"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"200+295"
"SUM(A12:E12)"
"SUM(A12:E12)"
"190+270"
"75+245"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A23:G23)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"570+760"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!Q12"
"Juni!N12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!P46"
"April!N46"
"Mei!Q46"
"Juni!N46"
"Juli!N46"
"Aug!O46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!G12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!R12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"18+210"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(A12:E12)"
"1605+904"
"920+130"
"SUM(A12:E12)"
"SUM(I12:N12)"
"750+1040"
"825+725"
"770+440"
"SUM(A12:E12)"
"775+1025"
"150+56"
"SUM(A12:E12)"
"SUM(A12:F12)"
"200+110"
"250+300"
"125+225"
"260+115"
"SUM(A12:E12)"
"SUM(I12:L12)"
"290+335"
"260+90+260"
"760+265"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"56+34"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(A12:E12)"
"215+225"
"840+580"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!N12"
"Juni!P12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!P12"
"Dec!N12"
"Totaal!F13"
"Totaal!F13"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"2+5"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"26+3"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"1740+1325"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:I12)"
"SUM(J12:J49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"Jan!F12"
"Feb!H12"
"Totaal!F12"
"Totaal!F12"
"Mei!H12"
"Juni!H12"
"Juli!H12"
"Aug!H12"
"Sep!H12"
"Okt!J12"
"Nov!G12"
"Dec!H12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!R12"
"Maart!R12"
"April!R12"
"Mei!R12"
"Juni!R12"
"Juli!R12"
"Aug!R12"
"Sep!S12"
"Okt!V12"
"Nov!Q12"
"Dec!R12"
"Jan!N38"
"Feb!R38"
"Maart!R38"
"April!R38"
"Mei!R38"
"Juni!R38"
"Juli!R38"
"Aug!R38"
"Sep!S38"
"Okt!V38"
"Nov!Q38"
"Dec!R38"
"Jan!N39"
"Feb!R39"
"Maart!R39"
"April!R39"
"Mei!R39"
"Juni!R39"
"Juli!R39"
"Aug!R39"
"Sep!S39"
"Okt!V39"
"Nov!Q39"
"Dec!R39"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:I10)"
"SUM(L10:U10)"
"SUM(A21:I21)"
"+SUM(L36:U36)"
"SUM(A10:F10)"
"SUM(A21:F21)"
"+SUM(I36:N36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!J10"
"Nov.!G10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!J10+Nov.!G10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!V10"
"Nov.!O10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!V10+Nov.!O10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!F12"
" Maart!F12"
"April!Q12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!F43"
"Feb!F43"
"Maart!F43"
"April!F43"
"Mei!F43"
"Juni!F43"
"Juli!F43"
"Aug!F43"
"Sep!F43"
"Okt!F43"
"Nov!F43"
"Dec!F43"
"Jan!N43"
"Feb!F43"
" Maart!F43"
"Jan!F46"
"Feb!F46"
"Maart!F46"
"April!F46"
"Mei!F46"
"Juni!F46"
"Juli!F46"
"Aug!F46"
"Sep!F46"
"Okt!F46"
"Nov!F46"
"Dec!F46"
"Jan!N46"
"Feb!F46"
" Maart!F46"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"SUM(A12:E12)"
"220+1550"
"800+120"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"405+580"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Dec!H12"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!O12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:O10)"
"SUM(A21:G21)"
"+SUM(J36:O36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!P10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!P10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N46"
"Feb!N46"
"Maart!N46"
"April!N46"
"Mei!N46"
"Juni!N46"
"Juli!N46"
"Aug!N46"
"Sep!N46"
"Okt!N46"
"Nov!N46"
"Dec!N46"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"SUM(A12:E12)"
"SUM(F12:F58)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A58)"
"SUM(A59:L59)"
"M59-M60"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A11:C11)"
"SUM(H11:O11)"
"SUM(A41:C41)"
"SUM(A10:G10)"
"+SUM(J32:P32)"
"SUM(A10:G10)"
"SUM(K10:Q10)"
"SUM(A15:H15)"
"+SUM(K32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:E10)"
"SUM(A12:E12)"
"35*15"
"SUM(I12:N12)"
"310+570+725+210"
"3*665"
"700+1254+1154"
"900+834"
"945+956"
"7*12"
"4*1038"
"2274+2808"
"500+230"
"SUM(A12:G12)"
"SUM(K12:P12)"
"977+829"
"452+250"
"1000+995"
"1000+650"
"731+743+555"
"375+200"
"SUM(A12:H12)"
"SUM(L12:Q12)"
"205+2080"
"3000+1600"
"803+952"
"900+600"
"368+431"
"239+167"
"141+283+247"
"330+100"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"780+1025"
"SUM(A12:E12)"
"SUM(I12:N12)"
"96+56+288"
"760+900"
"815+815"
"510+925+510"
"512+392"
"510+150"
"260+120"
"SUM(A12:E12)"
"344+(8*568)"
"602+364+549+526"
"681+731+509"
"1040+970"
"840+460"
"268+490+100+100+149"
"SUM(A12:H12)"
"SUM(L12:Q12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"Jan!F12"
"Feb!H12"
"Maart!I12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!I12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!Q12"
"Maart!R12"
"April!O12"
"Mei!O12"
"Juni!O12"
"Juli!N12"
"Aug!R12"
"Sep!O12"
"Okt!O12"
"Nov!O12"
"Dec!O12"
"SUM(A12:E12)"
"35*15"
"SUM(I12:N12)"
"310+570+725+210"
"3*665"
"700+1254+1154"
"900+834"
"945+956"
"7*12"
"4*1038"
"2274+2808"
"500+230"
"SUM(A12:G12)"
"SUM(K12:P12)"
"977+829"
"452+250"
"1000+995"
"1000+650"
"731+743+555"
"375+200"
"SUM(A12:H12)"
"SUM(L12:Q12)"
"205+2080"
"3000+1600"
"803+952"
"900+600"
"368+431"
"239+167"
"141+283+247"
"330+100"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"780+1025"
"SUM(A12:E12)"
"SUM(I12:N12)"
"96+56+288"
"760+900"
"815+815"
"510+925+510"
"512+392"
"510+150"
"260+120"
"SUM(A12:E12)"
"344+(8*568)"
"602+364+549+526"
"681+731+509"
"1040+970"
"840+460"
"268+490+100+100+149"
"SUM(A12:H12)"
"SUM(L12:Q12)"
"SUM(A12:G12)"
"SUM(K12:P12)"
"534+2*588+737+324"
"2*288+839"
"570+420+500+840"
"709+530"
"SUM(A12:E12)"
"SUM(I12:N12)"
"407+425"
"363+422+472"
"567+664"
"SUM(A12:E12)"
"SUM(I12:N12)"
"560+200+260"
"1500+400+600+550+360"
"2*950+425"
"636+415"
"756+260"
"SUM(A12:E12)"
"SUM(I12:N12)"
"4*950+645"
"520+350+340+1290"
"2025+425+945+425+760"
"2*750"
"2*1000"
"Jan!F12"
"Feb!H12"
"Maart!I12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!I12"
"Sep!H12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!Q12"
"Maart!R12"
"April!O12"
"Mei!O12"
"Juni!O12"
"Juli!N12"
"Aug!R12"
"Sep!Q12"
"Okt!O12"
"Nov!O12"
"Dec!O12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:J10)"
"+SUM(M35:V35)"
"3+2"
"2+2"
"5+4"
"1+1"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"69+50"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!K10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!K10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!W10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!W10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"436+691+305+528+750+112+277+388"
"860+2*466"
"200+750"
"860+560"
"SUM(F12:F49)"
"SUM(A12:E12)"
"3*527+2*380+750"
"306+4*800"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"360+990"
"1080+861"
"SUM(E13:E49)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:H12)"
"SUM(L12:R12)"
"SUM(I12:I49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!F12"
"Juli!F12"
"Aug!G12"
"Sep!F12"
"Okt!F12"
"Nov!G12"
"Dec!I12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!T12"
"April!N12"
"Mei!P12"
"Juni!N12"
"Juli!N12"
"Aug!P12"
"Sep!N12"
"Okt!P12"
"Nov!Q12"
"Dec!S12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"201+50"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J38:Q38)"
"SUM(A10:G10)"
"SUM(A21:G21)"
"+SUM(J38:P38)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J38:Q38)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!Q10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!Q10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"SUM(A12:E12)"
"SUM(F12:F56)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A56)"
"SUM(A57:L57)"
"M57-M58"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:E10)"
"SUM(A10:E10)"
"SUM(A10:C10)"
"SUM(F10:I10)"
"+SUM(F32:I32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A30:G30)"
"SUM(J30:Q30)"
"SUM(A29:G29)"
"SUM(J29:Q29)"
"SUM(A12:E12)"
"200+130"
"SUM(A12:E12)"
"SUM(I12:N12)"
"77+240"
"31+34"
"SUM(A12:E12)"
"SUM(I12:N12)"
"100+40"
"163+105"
"350+50"
"330+180"
"SUM(A12:E12)"
"SUM(I12:N12)"
"230+240"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"42+100"
"33+85"
"SUM(A12:E12)"
"SUM(I12:N12)"
"340+325"
"138+80"
"SUM(A12:E12)"
"SUM(I12:N12)"
"350+315+245+410"
"315+420+315+270"
"80+80"
"230+96"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"160+30"
"SUM(A12:E12)"
"SUM(I12:N12)"
"980+630"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!O12"
"Maart!O12"
"April!O12"
"Mei!O12"
"Juni!O12"
"Juli!O12"
"Aug!O12"
"Sep!O12"
"Okt!O12"
"Nov!O12"
"Dec!O12"
"SUM(A41:E41)"
"Jan!F49"
"Feb!F49"
"Maart!F49"
"April!F49"
"Mei!F49"
"Juni!F49"
"Juli!F49"
"Aug!F49"
"Sep!F49"
"Okt!F49"
"Nov!F49"
"Dec!F49"
"Jan!N49"
"Feb!O49"
"Maart!O49"
"April!O49"
"Mei!O49"
"Juni!O49"
"Juli!O49"
"Aug!O49"
"Sep!O49"
"Okt!O49"
"Nov!O49"
"Dec!O49"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"35+45+35+21"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:F12)"
"SUM(J12:N12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(J12:O12)"
"320+110"
"SUM(G12:G49)"
"SUM(A12:G12)"
"SUM(K12:S12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"Jan!G12"
"Feb!G12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!H12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!P12"
"Maart!T12"
"April!O12"
"Mei!P12"
"Juni!O12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!P12"
"Nov!S12"
"Dec!O12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:I10)"
"SUM(L10:S10)"
"SUM(A21:I21)"
"+SUM(L36:S36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:H10)"
"SUM(A21:H21)"
"+SUM(K36:R36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!J10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!I10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!J10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!I10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!T10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!S10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!T10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!S10+Dec.!R10"
"SUM(B13:F13)"
"SUM(G13:G59)"
"SUM(B13:F13)"
"SUM(G13:G59)"
"SUM(B13:F13)"
"SUM(G13:G59)"
"SUM(B13:F13)"
"SUM(O13:O59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"SUM(B13:F13)"
"SUM(B13:B59)"
"Jan!G13"
"Feb!G13"
"Maart!G13"
"April!G13"
"Mei!G13"
"Juni!G13"
"Juli!G13"
"Aug!G13"
"Sep!G13"
"Okt!G13"
"Nov!G13"
"Dec!G13"
"SUM(A12:L12)"
"Jan!P13"
"Jan!O23"
"Jan!G52"
"Feb!G52"
"Maart!G52"
"April!G52"
"Mei!G52"
"Juni!G52"
"Juli!G52"
"Aug!G52"
"Sep!G52"
"Okt!G52"
"Nov!G52"
"Dec!G52"
"SUM(A12:A58)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(B13:F13)"
"SUM(G13:G50)"
"SUM(B13:F13)"
"SUM(G13:G50)"
"SUM(B13:F13)"
"SUM(G13:G50)"
"SUM(B13:F13)"
"SUM(O13:O50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"Jan!G13"
"Feb!G13"
"Maart!G13"
"April!G13"
"Mei!G13"
"Juni!G13"
"Juli!G13"
"Aug!G13"
"Sep!G13"
"Okt!G13"
"Nov!G13"
"Dec!G13"
"SUM(A12:L12)"
"Jan!O13"
"Feb!O13"
"Maart!O13"
"April!O13"
"Mei!O13"
"Juni!O13"
"Juli!O13+SUM(P12:U12)"
"Aug!O13"
"Sep!O13"
"Okt!O13"
"Nov!O13"
"Dec!O13"
"Mei!O14+SUM(T12)"
"Juli!O14"
"April!O15+SUM(S12:S13)"
"Juni!O16+SUM(U12:U14)"
"Okt!O39"
"Nov!O39"
"Dec!O39"
"Okt!O40"
"Nov!O40"
"Dec!O40"
"SUM(A12:A49)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"SUM(B13:F13)"
"Jan!G13"
"Feb!G13"
"Maart!G13"
"April!G13"
"Mei!G13"
"Juni!G13"
"Juli!G13"
"Aug!G13"
"Sep!G13"
"Okt!G13"
"Nov!G13"
"Dec!G13"
"SUM(A12:L12)"
"Jan!N13"
"Feb!N13"
"Maart!N13"
"April!N13"
"Mei!N13"
"Juni!N13"
"Juli!N14"
"Aug!N13"
"Sep!N13"
"Okt!N13"
"Nov!N13"
"Dec!N13"
"Mei!N14+SUM(S12)"
"April!N15+SUM(R12:R13)"
"Juli!N39"
"Okt!N39"
"Nov!N39"
"Okt!N40"
"Nov!N40"
"Jan!N44"
"Dec!N46"
"SUM(A12:A49)"
"SUM(H13:S13)"
"SUM(W13:AA13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"SUM(H13:S13)"
"SUM(W13:AG13)"
"SUM(T13:T58)"
"Jan!T13"
"Feb!T13"
"Maart!M13"
"April!M13"
"Mei!M13"
"Juni!M13"
"Juli!M13"
"Aug!M13"
"Sep!M13"
"Okt!M13"
"Nov!M13"
"Dec!M13"
"SUM(A13:L13)"
"Jan!AB13"
"Feb!AH13"
"Maart!AH13"
"April!AH13"
"Mei!AH13"
"Juni!AH13"
"Juli!AH13"
"Aug!AH13"
"Sep!AH13"
"Okt!AH13"
"Nov!AH13"
"Dec!AH13"
"SUM(A13:A58)"
"SUM(A59:L59)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(B13:F13)"
"SUM(G13:G50)"
"SUM(B13:F13)"
"SUM(G13:G50)"
"SUM(B13:F13)"
"SUM(G13:G50)"
"SUM(B13:F13)"
"SUM(O13:O50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"SUM(B13:F13)"
"SUM(B13:B50)"
"Jan!G13"
"Feb!G13"
"Maart!G13"
"April!G13"
"Mei!G13"
"Juni!G13"
"Juli!G13"
"Aug!G13"
"Sep!G13"
"Okt!G13"
"Nov!G13"
"Dec!G13"
"SUM(A12:L12)"
"Jan!O13"
"Feb!O13"
"Maart!O13"
"April!O13"
"Mei!O13"
"Juni!O13"
"Juli!O13"
"Aug!O13"
"Sep!O13"
"Okt!O13"
"Nov!O13"
"Dec!O13"
"SUM(A12:A49)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I35:Q35)"
"+SUM(J37:Q37)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"SUM(A22:G22)"
"SUM(I36:Q36)"
"+SUM(J38:Q38)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H11"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H11"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R11"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R11"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"SUM(A12:E12)"
"F12-N12"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!N38"
"Sep!N38"
"Okt!N38"
"Nov!N38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!N39"
"April!N39"
"Mei!N39"
"Juni!N39"
"Juli!N39"
"Aug!N39"
"Sep!N39"
"Okt!N39"
"Nov!N39"
"Dec!N39"
"Jan!F44"
"Feb!F44"
"Mei!F44"
"Juni!F44"
"Juli!F44"
"Aug!F44"
"Sep!F44"
"Okt!F44"
"Nov!F44"
"Dec!F44"
"Jan!F49"
"Feb!F49"
"Mei!F49"
"Juni!F49"
"Juli!F49"
"Aug!F49"
"Sep!F49"
"Okt!F49"
"Nov!F49"
"Dec!F49"
"Jan!F55"
"Feb!F55"
"Mei!F55"
"Juni!F56"
"Juli!F55"
"Aug!F55"
"Sep!F55"
"Okt!F55"
"Nov!F55"
"Dec!F55"
"Jan!N55"
"Feb!N55"
"Maart!N55"
"April!N55"
"Mei!N55"
"Juni!N56"
"Juli!N55"
"Aug!N55"
"Sep!N55"
"Okt!N55"
"Nov!N55"
"Dec!N55"
"Jan!F57"
"Feb!F57"
"Mei!F57"
"Juli!F57"
"Aug!F57"
"Sep!F57"
"Okt!F57"
"Nov!F57"
"Dec!F57"
"Jan!N57"
"Feb!N57"
"Maart!N57"
"April!N57"
"Mei!N57"
"Juli!N57"
"Aug!N57"
"Sep!N57"
"Okt!N57"
"Nov!N57"
"Dec!N57"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"250+24-33"
"180+150+32+32+40-34"
"180+80-30"
"352+150"
"SUM(I12:N12)"
"320+180+160+140+100+100+176+48"
"120+100+670+90"
"210"
"215+190-29"
"700+575-300-400"
"400-130"
"320"
"300+350"
"80+275+325-20"
"595+380-230"
"180+40"
"170+105-24"
"100+102"
"70+500+510"
"380-240"
"20+30+13"
"400-150"
"90+80"
"100+95+95"
"96+160"
"65-30"
"50+150"
"180+320-34-36"
"50+265"
"45+50-20"
"80-22"
"360-330"
"SUM(F12:F48)"
"O49/5"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!O12"
"SUM(C3:L3)"
"SUM(M3/5)"
"SUM(M5*12)"
"SUM(A12:F12)"
"P12-G12"
"400+165"
"265+400+180+160"
"410+365"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"P12-G12"
"SUM(G12:G49)"
"SUM(A12:F12)"
"SUM(J12:N12)"
"O12-G12"
"110+68"
"SUM(G12:G49)"
"SUM(A12:F12)"
"477-75"
"P12-G12"
"1324-35"
"SUM(G12:G49)"
"Jan!G12"
"Feb!G12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!G12"
"Juli!G12"
"Aug!G12"
"Sep!G12"
"Okt!G12"
"Nov!G12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!P12"
"Maart!P12"
"April!P12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!P12"
"Sep!P12"
"Okt!P12"
"Nov!P12"
"Dec!Q12"
"AB12-M12"
"Jan!P38"
"Feb!P38"
"Maart!P38"
"April!P38"
"Mei!P38"
"Juni!P38"
"Juli!P38"
"Aug!P38"
"Sep!P38"
"Okt!P38"
"Jan!P39"
"Feb!P39"
"Maart!P39"
"April!P39"
"Mei!P39"
"Juni!P39"
"Juli!P39"
"Aug!P39"
"Sep!P39"
"Okt!P39"
"SUM(A12:A49)"
"AC50/12"
"SUM(B2:B39)"
"SUM(B40:F40,I40:K40)"
"SUM(B40:F40,I40:K40)"
"SUM(A42/8)"
"A44"
"SUM(A46*12)"
"347+246+185+62+677+62+49"
"123+292+246+85"
"119+95"
"49+148"
"SUM(B8:B54)"
"347+246+185+62+677+62+49"
"123+292+246+85"
"119+95"
"49+148"
"SUM(D8:D54)"
"SUM(F9:F46,F48:F54)"
"SUM(B8:B54)"
"TODAY()"
"SUM(B8:B54)"
"SUM(A12:F12)"
"SUM(J12:N12)"
"SUM(G12:G57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!G12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:F12)"
"SUM(J12:N12)"
"SUM(A10:E10)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"810+900"
"38+125+9"
"SUM(A12:F12)"
"95+320"
"400+250"
"190+160"
"740+400"
"440+635+905"
"830+1068"
"SUM(A12:F12)"
"47+190"
"140+140"
"170+310"
"785+725"
"770+680"
"760+725"
"40+160"
"350+700+470"
"SUM(M12:M49)"
"SUM(A12:F12)"
"SUM(J12:N12)"
"380+120"
"SUM(A15:E15)"
"715+625"
"90+90+520"
"SUM(J12:J48)"
"SUM(A12:E12)"
"120+105"
"3610+250"
"SUM(A12:E12)"
"200+180"
"105+475+475+520"
"260+70+430+170"
"300+130"
"140+120"
"SUM(A12:E12)"
"170+600+2200"
"100+1100+190+70"
"620+300+350+210"
"250+375"
"750+600"
"SUM(A12:E12)"
"SUM(A12:G12)"
"SUM(K12:P12)"
"SUM(A12:F12)"
"SUM(J12:N12)"
"200+240"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"70+860"
"180+190"
"785+320"
"Jan.!F12"
"Feb!G12"
"Maart!G12"
"April!G12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!H12"
"Okt!G12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan.!N12"
"Feb!P12"
"Maart!P12"
"April!O12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!Q12"
"Okt!O12"
"Nov!Q12"
"Dec!O12"
"Jan.!F28"
"Feb!G28"
"Maart!G28"
"April!G28"
"Mei!F28"
"Juni!F28"
"Juli!F28"
"Aug!F28"
"Sep!H28"
"Okt!G28"
"Nov!F28"
"Dec!F28"
"Jan.!N28"
"Feb!P28"
"Maart!P28"
"April!O28"
"Mei!N28"
"Juni!N28"
"Juli!N28"
"Aug!N28"
"Sep!Q28"
"Okt!O28"
"Nov!Q28"
"Dec!O28"
"Maart!N41"
"Jan.!N44"
"Feb!P44"
"Maart!P43"
"April!O43"
"Mei!N43"
"Juni!N43"
"Juli!N43"
"Aug!N43"
"Sep!Q43"
"Okt!O43"
"Nov!Q43"
"Dec!O43"
"April!G48"
"April!O48"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"125+60"
"+SUM(J35:Q35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"+SUM(K35:S35)"
"1+2"
"SUM(A10:H10)"
"SUM(K10:S10)"
"+SUM(K35:S35)"
"4+1"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"1+150"
"8+56"
"+SUM(J35:Q35)"
"5+1"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"273+90"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"44+30"
"46+37"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"13+22"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!I10"
"Mrt.!I10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!I10+Mrt.!I10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!T10"
"Mrt.!T10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!T10+Mrt.!T10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A29:L29)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"355+290+290"
"320+370+290"
"90+245+225"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:S12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"650+960"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:Q12)"
"SUM(G12:G49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!G12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!O12"
"Maart!O12"
"April!O12"
"Mei!T12"
"Juni!P12"
"Juli!Q12"
"Aug!P12"
"Sep!Q12"
"Okt!R12"
"Nov!Q12"
"Dec!R12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:H10)"
"SUM(A21:H21)"
"+SUM(K36:R36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:I10)"
"SUM(L10:U10)"
"SUM(A21:I21)"
"+SUM(L36:U36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!I10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!J10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!I10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!J10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!S10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!V10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!S10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!V10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!F50"
"Feb!F50"
"Mei!F50"
"Juni!F50"
"Juli!F50"
"Aug!F50"
"Sep!F50"
"Okt!F50"
"Nov!F50"
"Dec!F50"
"Jan!N50"
"Feb!N50"
"Maart!N50"
"April!N50"
"Mei!N50"
"Juni!N50"
"Juli!N50"
"Aug!N50"
"Sep!N50"
"Okt!N50"
"Nov!N50"
"Dec!N50"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A11:E11)"
"SUM(A11:E11)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"33+18"
"65+23"
"60*0.34"
"SUM(A12:E12)"
"60+46"
"57+40"
"12+7"
"14+6"
"SUM(A12:E12)"
"40+28+45"
"55+35"
"47+49"
"13+18+12"
"35+60"
"54+39"
"10+26+24"
"SUM(A12:E12)"
"17+36+33"
"60+60"
"60+23"
"57+35"
"80+40"
"130+59"
"46+24"
"13+6"
"27+8"
"SUM(A12:E12)"
"38+20+23"
"15+30"
"68+66"
"84+41"
"60+21+30"
"60+35"
"50+35"
"SUM(A12:F12)"
"40+20"
"SUM(J12:P12)"
"20+82"
"110+22"
"27+53"
"31+7+20+40"
"80+40"
"SUM(A12:E12)"
"SUM(I12:O12)"
"38+28+32+28+88"
"22+46+49+35+52+45+26+22"
"14+13+20"
"75+80"
"6+19"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"20+19"
"SUM(A12:E12)"
"90+10"
"SUM(A12:E12)"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!G12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!Q12"
"Juli!P12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Nov!N29"
"Dec!N29"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"2+4"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"Jan!H21+Febr.!H21+Mrt.!H21+Apr.!H21+Mei!H21+Jun!H24+Jul!H21+Aug.!H21+Sep.!H21+Okt.!H21+Nov.!H21+Dec.!H21"
"Jan!R21+Febr.!R21+Mrt.!R21+Apr.!R21+Mei!R21+Jun!R24+Jul!R21+Aug.!R21+Sep.!R21+Okt.!R21+Nov.!R21+Dec.!R21"
"Aug.!H30"
"Aug.!R30"
"Jan!H27+Febr.!H27+Mrt.!H27+Apr.!H27+Mei!H27+Jun!H30+Jul!H27+Aug.!H30+Sep.!H27+Okt.!H27+Nov.!H27+Dec.!H27"
"Jan!R27+Febr.!R27+Mrt.!R27+Apr.!R27+Mei!R27+Jun!R30+Jul!R27+Aug.!R30+Sep.!R27+Okt.!R27+Nov.!R27+Dec.!R27"
"SUM(A12:E12)"
"144+10"
"93+9+19"
"22+63"
"28+55"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"42+20"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"80+35"
"80+26+11"
"SUM(F12:F49)"
"SUM(A12:E12)"
"87+107"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A11:E11)"
"SUM(I11:J11)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"+SUM(J33:Q33)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"13+8+50"
"24*12"
"SUM(A12:E12)"
"SUM(I12:N12)"
"7.5+15+36"
"15+20+24+15"
"33+15"
"14+40"
"36+28"
"33+24"
"36+36"
"35+39"
"36+15"
"20+34"
"8+6"
"5+8"
"3+5"
"8+5"
"3+7"
"SUM(A12:E12)"
"40+44"
"20+8"
"20+15"
"12+14+20"
"33+20"
"12+11"
"40+40"
"26+18"
"35+20"
"35+16+27"
"4+9"
"10+14+4"
"SUM(A12:E12)"
"24+20+8+13"
"22+12+10"
"19+12"
"36+18+16"
"36+17"
"20+30"
"4+3"
"SUM(A12:E12)"
"15+25"
"22+23+16"
"18+25+5"
"13+36+22"
"36+18"
"16+16+33"
"20+9"
"5+8"
"SUM(A12:E12)"
"15+30+7"
"40+32+16"
"19+18+15"
"24+14+40"
"15+24"
"15+42"
"34+18"
"33+18+18"
"20+26"
"SUM(A12:E12)"
"SUM(I12:O12)"
"30+19+7+15+11"
"41+20+45+10+15"
"42+25"
"27+24+45"
"28+16"
"13+10"
"SUM(A12:E12)"
"SUM(A12:E12)"
"SUM(A12:E12)"
"13+25"
"SUM(A12:E12)"
"51+6"
"24+9"
"SUM(A12:E12)"
"40+11"
"25+56"
"Jan!E12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!O12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!P12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Feb!E13"
"Jan!E27"
"Feb!E27"
"Maart!F27"
"April!F27"
"Mei!F27"
"Juni!F27"
"Juli!F27"
"Aug!F27"
"Sep!F27"
"Okt!F27"
"Nov!F27"
"Dec!F27"
"Jan!E40"
"Feb!E40"
"Maart!F40"
"April!F40"
"Mei!F40"
"Juni!F40"
"Juli!F40"
"Aug!F40"
"Sep!F40"
"Okt!F40"
"Nov!F40"
"Dec!F40"
"Mei!N49"
"Juni!N47"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"SUM(A10:L10)"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"Jan!H11+Febr.!H11+Mrt.!H11+Apr.!H11+Mei!H11+Jun!H11+Jul!H11+Aug.!H11+Sep.!H11+Okt.!H11+Nov.!H11+Dec.!H11"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"22+45"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"21+14"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N45"
"Feb!N45"
"Maart!P45"
"April!N45"
"Mei!P45"
"Juni!P45"
"Juli!N45"
"Aug!O45"
"Sep!N45"
"Okt!N45"
"Nov!N45"
"Dec!N45"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:E10)"
"SUM(A10:E10)"
"SUM(A11:G11)"
"SUM(J11:Q11)"
"+SUM(J33:Q33)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:E10)"
"SUM(A10:E10)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"100+790"
"145+375"
"SUM(A12:A49)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"130+12"
"SUM(A12:A48)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"340+370"
"SUM(A12:A48)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"96+500"
"SUM(A12:A48)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"130+285+140"
"100+600"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:G12)"
"42+110"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"160+225"
"40+100"
"1175+225"
"SUM(A12:E12)"
"SUM(I12:N12)"
"225+192"
"Jan!E12"
"Feb!E12"
"Maart!E12"
"April!E12"
"Mei!E12"
"Juni!E12"
"Juli!E12"
"Aug!E12"
"Sep!H12"
"Okt!E12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!R12"
"Okt!N12"
"Nov!O12"
"Dec!O12"
"Jan!E29"
"Jan!N29"
"Feb!E48"
"Maart!E48"
"April!E48"
"Juni!E48"
"Aug!E48"
"Sep!H48"
"Okt!E48"
"Nov!F48"
"Dec!F48"
"Feb!N48"
"Maart!N48"
"April!N48"
"Juni!N48"
"Aug!N48"
"Sep!R48"
"Okt!N48"
"Nov!O48"
"Dec!O48"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"80+6"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"2+2"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"Sep.!#REF!"
"Jan!H34+Febr.!H34+Mrt.!H34+Apr.!H34+Mei!H34+Jun!H34+Jul!H34+Aug.!H34+Sep.!#REF!+Okt.!H34+Nov.!H34+Dec.!H34"
"Jan!R34+Febr.!R34+Mrt.!R34+Apr.!R34+Mei!R34+Jun!R34+Jul!R34+Aug.!R34+Sep.!#REF!+Okt.!R34+Nov.!R34+Dec.!R34"
"Sep.!H35"
"Jan!H36+Febr.!H36+Mrt.!H36+Apr.!H36+Mei!H36+Jun!H36+Jul!H36+Aug.!H36+Sep.!H35+Okt.!H36+Nov.!H36+Dec.!H36"
"Sep.!R35"
"Jan!R36+Febr.!R36+Mrt.!R36+Apr.!R36+Mei!R36+Jun!R36+Jul!R36+Aug.!R36+Sep.!R35+Okt.!R36+Nov.!R36+Dec.!R36"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(L12:R12)"
"SUM(I12:I49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!G12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!I12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!P12"
"Maart!P12"
"April!N12"
"Mei!P12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!S12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A10:E10)"
"SUM(A10:E10)"
"SUM(I10:J10)"
"SUM(A10:E10)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"37+102"
"60+33"
"90*12"
"SUM(A12:E12)"
"50+20+50"
"150+80+56"
"42+104"
"54+50"
"9+14"
"12+32"
"56+28"
"22+5"
"75+200"
"SUM(A12:E12)"
"60+75"
"50+40"
"89+54"
"96+63"
"24+16"
"18+16"
"120+56"
"210+80"
"66+59"
"42+31+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"23+37+26+130"
"90+68"
"96+50+63+52"
"48+60"
"146+70"
"SUM(A12:E12)"
"96+49"
"50+50"
"SUM(A12:E12)"
"40+40+90"
"64+135"
"240+35"
"30+13"
"22+8"
"SUM(A12:E12)"
"120+52"
"90+48+20+88+25"
"30+25+28"
"90+100+90"
"30+126"
"SUM(A12:E12)"
"SUM(A12:E12)"
"65+150"
"SUM(A12:E12)"
"45+88"
"SUM(A12:E12)"
"32+7"
"105+130"
"SUM(A12:E12)"
"58+137+12"
"40+20"
"72+15"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!F28"
"Feb!F28"
"Maart!F28"
"April!F28"
"Mei!F28"
"Juni!F28"
"Juli!F28"
"Aug!F28"
"Sep!F28"
"Okt!F28"
"Nov!F28"
"Dec!F28"
"Jan!O28"
"Feb!N28"
"Maart!N28"
"April!N28"
"Mei!N28"
"Juni!N28"
"Juli!N28"
"Aug!N28"
"Sep!N28"
"Okt!N28"
"Nov!N28"
"Dec!N28"
"Jan!F43"
"Feb!F43"
"Maart!F44"
"April!F43"
"Mei!F43"
"Juni!F43"
"Juli!F43"
"Aug!F43"
"Sep!F43"
"Okt!F43"
"Nov!F43"
"Dec!F43"
"Jan!O43"
"Feb!N43"
"Maart!N44"
"April!N43"
"Mei!N43"
"Juni!N43"
"Juli!N43"
"Aug!N43"
"Sep!N43"
"Okt!N43"
"Nov!N43"
"Dec!N43"
"Juni!F48"
"Juni!N48"
"Mei!F49"
"Mei!N49"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"1+2"
"2+2"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"56+60"
"SUM(F12:F49)"
"SUM(A12:E12)"
"153+133"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"60+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"120+53"
"120+22"
"74+74"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"68+28"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"79+65"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!O12"
"April!N12"
"Mei!O12"
"Juni!P12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A15:E15)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A13:G13)"
"SUM(J13:O13)"
"SUM(A15:E15)"
"SUM(A11:E11)"
"SUM(I11:N11)"
"732+790+188+100"
"800+900"
"595+672"
"SUM(A11:E11)"
"SUM(I11:O11)"
"280+450"
"SUM(A11:D11)"
"SUM(H11:M11)"
"SUM(A11:D11)"
"SUM(H11:M11)"
"415+140"
"620+760"
"SUM(H11:H47)"
"SUM(A11:D11)"
"SUM(H11:M11)"
"200+23"
"SUM(A11:D11)"
"200+250+225"
"SUM(H11:M11)"
"640+140"
"255+515"
"SUM(A11:D11)"
"SUM(H11:M11)"
"330+230"
"30+400+750+72"
"635+340"
"440+300+640"
"290+60"
"247+630"
"SUM(A11:D11)"
"SUM(H11:M11)"
"SUM(A11:D11)"
"SUM(H11:M11)"
"200+425"
"SUM(A11:D11)"
"SUM(H11:M11)"
"SUM(A11:D11)"
"SUM(H11:M11)"
"SUM(A11:D11)"
"SUM(H11:M11)"
"Jan!F11"
"Feb!F11"
"Maart!E11"
"April!E11"
"Mei!E11"
"Juni!E11"
"Juli!E11"
"Aug!E11"
"Sep!E11"
"Okt!E11"
"Nov!E11"
"Dec!E11"
"SUM(A11:L11)"
"Jan!O11"
"Feb!P11"
"Maart!N11"
"April!N11"
"Mei!N11"
"Juni!N11"
"Juli!N11"
"Aug!N11"
"Sep!N11"
"Okt!N11"
"Nov!N11"
"Dec!N11"
"Maart!N27"
"Maart!E40"
"Jan!F42"
"Mei!E48"
"Mei!N48"
"SUM(A10:G10)"
"SUM(J10:R10)"
"+SUM(J35:R35)"
"SUM(A10:H10)"
"SUM(K10:S10)"
"5+28"
"+SUM(K35:S35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"30+24"
"24+26"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"1+1"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!I10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!I10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!S10"
"Febr.!T10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!Q10"
"Jul!R1"
"Aug.!R1"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!S10+Febr.!T10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!Q10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"Jul!R18"
"Aug.!R18"
"Jan!S30+Febr.!T30+Mrt.!R30+Apr.!R30+Mei!R30+Jun!Q26+Jul!R30+Aug.!R30+Sep.!R30+Okt.!R30+Nov.!R30+Dec.!R30"
"Jan!H33+Febr.!I33+Mrt.!H33+Apr.!H33+Mei!H33+Jun!H29+Jul!H33+Aug.!H33+Sep.!H33+Okt.!H33+Nov.!H33+Dec.!H33"
"Jan!H35+Febr.!I35+Mrt.!H35+Apr.!H35+Mei!H35+Jun!H30+Jul!H35+Aug.!H35+Sep.!H35+Okt.!H35+Nov.!H35+Dec.!H35"
"Jan!S35+Febr.!T35+Mrt.!R35+Apr.!R35+Mei!R35+Jun!Q30+Jul!R35+Aug.!R35+Sep.!R35+Okt.!R35+Nov.!R35+Dec.!R35"
"SUM(A12:E12)"
"SUM(I12:N12)"
"275+405"
"SUM(F12:F49)"
"SUM(A12:E12)"
"575+270"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"290+290"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"394+240"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!O12"
"Feb!N12"
"Maart!P12"
"April!N12"
"Mei!O12"
"Juni!O12"
"Juli!N12"
"Aug!N12"
"Sep!Q12"
"Okt!N12"
"Nov!P12"
"Dec!Q12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:G12)"
"SUM(K12:O12)"
"SUM(H12:H57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!H12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!P12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"40+14"
"SUM(F12:F48)"
"SUM(A12:E12)"
"115+52"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!N38"
"Sep!N38"
"Okt!O38"
"Nov!N38"
"Dec!N38"
"+Dec!N43"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"26+23"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"70+13"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"13+9"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"15+21"
"SUM(F12:F49)"
"SUM(A12:E12)"
"35+20"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Jan!N38"
"Feb!N38"
"Maart!N38"
"April!N38"
"Mei!N38"
"Juni!N38"
"Juli!N38"
"Aug!O38"
"Sep!N38"
"Okt!N38"
"Nov!N38"
"Dec!N38"
"Jan!N39"
"Feb!N39"
"Maart!N39"
"April!N39"
"Mei!N39"
"Juni!N39"
"Juli!N39"
"Aug!O39"
"Sep!N39"
"Okt!N39"
"Nov!N39"
"Dec!N39"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A16:E16)"
"SUM(A16:E16)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:C12)"
"SUM(G12:M12)"
"900+900"
"648+768"
"664*0.34"
"480*12"
"SUM(A12:D12)"
"SUM(H12:N12)"
"450+794"
"SUM(A12:C12)"
"SUM(G12:M12)"
"825+725"
"SUM(D12:D50)"
"SUM(A12:D12)"
"SUM(H12:N12)"
"175+740"
"SUM(I12:I49)"
"SUM(A12:C12)"
"SUM(G12:K12)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"255+150"
"260+120"
"SUM(A12:E12)"
"SUM(I12:O12)"
"410+400"
"175+515"
"SUM(A12:D12)"
"SUM(H12:N12)"
"SUM(A12:C12)"
"SUM(G12:M12)"
"SUM(A12:D12)"
"SUM(H12:N12)"
"SUM(A12:C12)"
"SUM(G12:M12)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"Jan!D12"
"Feb!E12"
"Maart!D12"
"April!E12"
"Mei!D12"
"Juni!F12"
"Juli!F12"
"Aug!E12"
"Sep!D12"
"Okt!E12"
"Nov!D12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!O12"
"Maart!N12"
"April!O12"
"Mei!L12"
"Juni!P12"
"Juli!P12"
"Aug!O12"
"Sep!N12"
"Okt!O12"
"Nov!N12"
"Dec!P12"
"Maart!D50"
"Maart!N50"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"4+1"
"1+1"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"570+870"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!Q12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!P12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:D12)"
"SUM(H12:M12)"
"50*0.34"
"SUM(A12:D12)"
"SUM(H12:M12)"
"80+113"
"104+120"
"29+11"
"23+30"
"32+7"
"SUM(A12:D12)"
"SUM(H12:M12)"
"40+70"
"300+33"
"120+30+48"
"210+45"
"44+40"
"SUM(A12:D12)"
"SUM(H12:M12)"
"200+120+60"
"20+64"
"14+20"
"SUM(A12:D12)"
"SUM(H12:M12)"
"70+50"
"SUM(A12:D12)"
"SUM(H12:M12)"
"30+88"
"50+36"
"SUM(A12:D12)"
"SUM(H12:M12)"
"20+15+18"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"300+430"
"SUM(A12:D12)"
"SUM(H12:M12)"
"SUM(A12:D12)"
"SUM(H12:M12)"
"300*4.5"
"Jan!E12"
"Feb!E12"
"Maart!E12"
"April!E12"
"Mei!E12"
"Juni!E12"
"Juli!E12"
"Aug!E12"
"Sep!E12"
"Okt!E12"
"Nov!E12"
"Dec!E12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"Feb!N27"
"Maart!N27"
"April!N27"
"Juni!N27"
"Juli!N27"
"Aug!N27"
"Sep!N27"
"Okt!N27"
"Nov!N27"
"Dec!N27"
"Jan!N29"
"Feb!E44"
"Maart!E44"
"April!E44"
"Mei!E44"
"Juni!E44"
"Juli!E44"
"Mei!N44"
"Jan!E49"
"Aug!E49"
"Sep!E49"
"Okt!E49"
"Nov!E49"
"Dec!E49"
"Feb!E47"
"Maart!E47"
"April!E47"
"Mei!E47"
"Juni!E47"
"Juli!E47"
"Jan!N47"
"Feb!N47"
"Maart!N47"
"April!N47"
"Mei!N47"
"Juni!N47"
"Juli!N47"
"Aug!N47"
"Sep!N47"
"Okt!N47"
"Nov!N47"
"Dec!N47"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"SUM(A10:L10)"
"Jan!H25"
"Febr.!H25"
"Mrt.!H25"
"Apr.!H25"
"Mei!H25"
"Jun!H25"
"Jul!H25"
"Aug.!H25"
"Sep.!H25"
"Okt.!H25"
"Nov.!H25"
"Dec.!H25"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(F12:F48)"
"SUM(A12:E12)"
"338+10"
"SUM(F12:F48)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"760+1475"
"SUM(F12:F48)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!P12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J37:Q37)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A20:G20)"
"+SUM(J37:Q37)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"Jan!H29+Febr.!H29+Mrt.!H29+Apr.!H29+Mei!H29+Jun!H29+Jul!H29+Aug.!H29+Sep.!H29+Okt.!H29+Nov.!H30+Dec.!H29"
"Jan!H33+Febr.!H33+Mrt.!H33+Apr.!H33+Mei!H33+Jun!H33+Jul!H33+Aug.!H33+Sep.!H33+Okt.!H33+Nov.!A35+Dec.!A35"
"Jan!H36+Febr.!H36+Mrt.!H36+Apr.!H36+Mei!H36+Jun!H36+Jul!H36+Aug.!H36+Sep.!H36+Okt.!H36+Nov.!H37+Dec.!H37"
"Jan!R36"
"Febr.!R36"
"Mrt.!R36"
"Apr.!R36"
"Mei!R36"
"Jun!R36"
"Jul!R36"
"Aug.!R36"
"Sep.!R36"
"Okt.!R36"
"Nov.!R36"
"Dec.!R36"
"Jan!R36+Febr.!R36+Mrt.!R36+Apr.!R36+Mei!R36+Jun!R36+Jul!R36+Aug.!R36+Sep.!R36+Okt.!R36+Nov.!R36+Dec.!R36"
"SUM(A12:E12)"
"80+195"
"150+52"
"SUM(F12:F49)"
"SUM(A12:E12)"
"150+137"
"SUM(F12:F49)"
"SUM(A12:E12)"
"115+50"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(K12:R12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"120+36"
"70+74"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"110+47"
"57+32"
"127+58"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:R12)"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"SUM(F12:F49)"
"SUM(A12:H12)"
"SUM(I12:I49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!H12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!G12"
"Nov!F12"
"Dec!I12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!S12"
"Juni!N12"
"Juli!O12"
"Aug!R12"
"Sep!N12"
"Okt!S12"
"Nov!O12"
"Dec!T12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:I10)"
"SUM(L10:S10)"
"SUM(A21:I21)"
"+SUM(L36:S36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:H10)"
"SUM(A21:H21)"
"+SUM(K36:R36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:H10)"
"SUM(A21:H21)"
"+SUM(K36:R36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J36:Q36)"
"SUM(A10:F10)"
"SUM(I10:Q10)"
"SUM(A21:F21)"
"+SUM(I36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!J10"
"Jun!H10"
"Jul!H10"
"Aug.!I10"
"Sep.!H10"
"Okt.!I10"
"Nov.!H10"
"Dec.!G10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!J10+Jun!H10+Jul!H10+Aug.!I10+Sep.!H10+Okt.!I10+Nov.!H10+Dec.!G10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!T10"
"Jun!R10"
"Jul!R10"
"Aug.!S10"
"Sep.!R10"
"Okt.!S10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!T10+Jun!R10+Jul!R10+Aug.!S10+Sep.!R10+Okt.!S10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"SUM(A12:E12)"
"SUM(F12:F57)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!N12"
"April!N12"
"Mei!N12"
"Juni!N12"
"Juli!N12"
"Aug!N12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!N12"
"SUM(A12:A57)"
"SUM(A58:L58)"
"M58-M59"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"SUM(I38:Q38)"
"+SUM(J40:Q40)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J32:Q32)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"30+12"
"12+56"
"35+40"
"29+24"
"60*0.34+60+8"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:Q12)"
"24+15+7.5+36"
"17+17+23"
"12+56"
"42+30"
"35+40"
"369+32"
"35+39"
"13+60"
"6+11"
"5+3"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"40+16"
"12+56"
"30+25"
"35+40"
"41+27"
"56+58"
"12+21"
"8+9"
"70+42"
"63+33+24"
"4+4"
"11+5"
"28+5+2"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"24+15+65+27"
"12+56"
"35+40"
"55+30+80"
"60+117+33"
"6+6"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"35+45"
"12+56"
"35+40"
"18+22+69+46+32+23"
"20+20"
"SUM(A12:E12)"
"18+11"
"50+20"
"SUM(I12:P12)"
"30+59+15"
"12+56"
"25+34"
"35+40"
"34+23"
"42+24+42"
"184*0.75"
"11+4"
"35+26"
"SUM(A12:E12)"
"SUM(I12:P12)"
"32+19+11+57+27"
"60+40+32+24+22+46+46+48"
"35+13"
"30+63"
"60+48+45"
"48+38"
"13+28"
"SUM(A12:E12)"
"SUM(I12:P12)"
"SUM(A12:E12)"
"SUM(I12:P12)"
"77+30"
"SUM(A12:E12)"
"SUM(I12:N12)"
"18+79"
"13+14"
"SUM(A12:E12)"
"SUM(I12:P12)"
"24+28"
"34+44"
"45+12"
"10+23"
"SUM(A12:E12)"
"SUM(I12:P12)"
"13+60"
"42+9"
"Jan!F12"
"Feb!F12"
"Maart!F12"
"April!F12"
"Mei!F12"
"Juni!F12"
"Juli!F12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!F12"
"SUM(A12:L12)"
"Jan!Q12"
"Feb!R12"
"Maart!Q12"
"April!P12"
"Mei!O12"
"Juni!Q12"
"Juli!Q12"
"Aug!Q12"
"Sep!Q12"
"Okt!O12"
"Nov!Q12"
"Dec!Q12"
"Jan!F44"
"Feb!F44"
"Maart!F44"
"April!F44"
"Mei!F44"
"Juni!F44"
"Juli!F44"
"Aug!F44"
"Sep!F44"
"Okt!F44"
"Nov!F44"
"Dec!F44"
"Jan!F47"
"Feb!F47"
"Maart!F47"
"April!F47"
"Mei!F47"
"Juni!F47"
"Juli!F47"
"Aug!F47"
"Sep!F47"
"Okt!F47"
"Nov!F47"
"Dec!F47"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"+SUM(J35:Q35)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!R10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(A12:E12)"
"41+30"
"SUM(F12:F49)"
"SUM(A12:E12)"
"32+85"
"121+40"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:G12)"
"SUM(H12:H49)"
"SUM(A12:E12)"
"40+14"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(I12:O12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"46+13"
"SUM(G12:G49)"
"SUM(A12:E12)"
"SUM(I12:N12)"
"57+33"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:E12)"
"SUM(F12:F49)"
"SUM(A12:F12)"
"SUM(J12:P12)"
"SUM(G12:G49)"
"Jan!F12"
"Feb!F12"
"Totaal!F12"
"Totaal!F12"
"Mei!F12"
"Juni!F12"
"Juli!G12"
"Aug!F12"
"Sep!F12"
"Okt!F12"
"Nov!F12"
"Dec!G12"
"SUM(A12:L12)"
"Jan!N12"
"Feb!N12"
"Maart!P12"
"April!R12"
"Mei!P12"
"Juni!P12"
"Juli!P12"
"Aug!O12"
"Sep!N12"
"Okt!N12"
"Nov!N12"
"Dec!Q12"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:N10)"
"SUM(A21:G21)"
"+SUM(J36:N36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"SUM(A10:G10)"
"SUM(J10:Q10)"
"SUM(A21:G21)"
"+SUM(J36:Q36)"
"Jan!H10"
"Febr.!H10"
"Mrt.!H10"
"Apr.!H10"
"Mei!H10"
"Jun!H10"
"Jul!H10"
"Aug.!H10"
"Sep.!H10"
"Okt.!H10"
"Nov.!H10"
"Dec.!H10"
"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10"
"Jan!R10"
"Febr.!R10"
"Mrt.!R10"
"Apr.!R10"
"Mei!R10"
"Jun!R10"
"Jul!R10"
"Aug.!O10"
"Sep.!R10"
"Okt.!R10"
"Nov.!R10"
"Dec.!R10"
"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!O10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10"
"SUM(C4:C6)"
"$C$4*D20+$C$5*E20+$C$6*F20"
"SUM(C4:C6)"
"$C$4*D23+$C$5*E23+$C$6*F23"
"SUM(C4:C6)"
"$C$4*D18+$C$5*E18+$C$6*F18"
"SUM(C4:C6)"
"$C$4*D18+$C$5*E18+$C$6*F18"
"SUM(C4:C6)"
"$C$4*D18+$C$5*E18+$C$6*F18"
"SUM(C4:C6)"
"$C$4*D17+$C$5*E17+$C$6*F17"
"SUM(C4:C6)"
"$C$4*D17+$C$5*E17+$C$6*F17"
"SUM(C4:C6)"
"$C$4*D17+$C$5*E17+$C$6*F17"
"SUM(C4:C6)"
"$C$4*D19+$C$5*E19+$C$6*F19"
"SUM(C4:C6)"
"$C$4*D23+$C$5*E23+$C$6*F23"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C4:C6)"
"SUM(C3:C9)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"(D$4+D$5)*D19+(D$6+D$7)*E19+(D$8+D$9)*F19+C$13*G19"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*17"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*17"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*17"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*17"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"550-102"
"325-(1*32+2*16+2*19)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*21"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C5/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"160+50"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"480+280"
"330+125"
"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25"
"130+60"
"168+84"
"410+60"
"140+28"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"160+50"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"480+280"
"330+125"
"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25"
"130+60"
"168+84"
"410+60"
"140+28"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"180+95"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"270+450"
"280+530"
"150+255+220"
"120+180"
"17+155"
"7+40+50"
"64+120"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"149+112"
"240+110+70"
"180+150"
"180+11"
"20+80"
"33+58"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"180+176+48"
"9595"
"34+36"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"120+10"
"SUM(H14-I14)"
"80+275"
"100+70+32"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"670+90"
"240"
"180+40"
"45+50"
"170+105"
"105+32+32+40"
"34+80"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"290+160"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(H17-I17)"
"140+110"
"75+45+40"
"650+100"
"55+4"
"190+100+62"
"A39+1"
"655+75"
"SUM(H14:H55)"
"SUM(I14:I56)"
"SUM(C4:C9)"
"SUM(D16:F16)*D10"
"SUM(D17:F17)*D10"
"SUM(D18:F18)*D10"
"SUM(D19:F19)*D10"
"SUM(D20:F20)*D10"
"SUM(D21:F21)*D10"
"SUM(D22:F22)*D10"
"SUM(D23:F23)*D10"
"SUM(D24:F24)*D10"
"SUM(D25:F25)*D10"
"SUM(D26:F26)*D10"
"SUM(D27:F27)*D10"
"SUM(D28:F28)*D10"
"SUM(D29:F29)*D10"
"SUM(D30:F30)*D10"
"SUM(D31:F31)*D10"
"SUM(D32:F32)*D10"
"SUM(D33:F33)*D10"
"SUM(D34:F34)*D10"
"SUM(D35:F35)*D10"
"SUM(D36:F36)*D10"
"SUM(D37:F37)*D10"
"SUM(D38:F38)*D10"
"SUM(D39:F39)*D10"
"SUM(D40:F40)*D10"
"SUM(D41:F41)*D10"
"SUM(D42:F42)*D10"
"SUM(D43:F43)*D10"
"SUM(D44:F44)*D10"
"SUM(D45:F45)*D10"
"SUM(D46:F46)*D10"
"SUM(D47:F47)*D10"
"SUM(D48:F48)*D10"
"SUM(D49:F49)*D10"
"SUM(D50:F50)*D10"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"A39+1"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"A39+1"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"A46+1"
"SUM(H14:H54)"
"SUM(I14:I55)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"A39+1"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"A39+1"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"204*1.2"
"1020*0.2"
"1292*0.3"
"295*0.6"
"295*1"
"204*0.2"
"295*0.75"
"295*0.5"
"204*0.75"
"590*0.4"
"204*2.5"
"204*1.5"
"655*0.15"
"295*0.3"
"295*0.075"
"204*0.4"
"A39+1"
"204*0.6"
"590*0.25"
"532*0.45"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"205*2"
"327*1"
"296*0.8"
"1298*0.2"
"236*1"
"2.38*410"
"205*0.8"
"387*0.2"
"296*0.4"
"296*1"
"205*2.5"
"205*1.5"
"592*0.2"
"592*0.225"
"205*0.4"
"A39+1"
"6*205*0.2"
"1025*0.2"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(G17*2)"
"SUM(2*G18)"
"G20*2"
"G21*0.3"
"G22*0.2"
"209*0.8"
"209*1"
"209*0.5"
"513*0.2"
"304*0.3"
"304*0.4"
"209*1.5"
"152*1.5"
"513*0.32"
"304*0.15"
"304*0.01"
"A39+1"
"790*0.22"
"209*0.6"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"SUM(H14-I14)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"1005*1"
"584*0.5"
"201*0.45"
"292*0.3"
"201*1"
"1388*0.2"
"201*6.75"
"383*1"
"383*0.375"
"474*0.2"
"201*0.2"
"292*0.275"
"584*0.08"
"201*0.3"
"201*1.5"
"201*0.15"
"325*0.15"
"584*0.28"
"493*0.3"
"A39+1"
"201*0.5"
"493*0.5"
"292*0.2"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"A39+1"
"SUM(H14:H55)"
"SUM(I14:I56)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H56)"
"SUM(I14:I57)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"C11*19"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"SUM(C4:C9)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"G26*H27"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"G26*H27"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"G29*H29"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"SUM(D11*18.5)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"4.5/3"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"SUM(D11*18.5)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"SUM(D11*18.5)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"SUM(D11*18.5)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"SUM(D11*18.5)"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G18*H18"
"SUM(H14:H60)"
"SUM(I14:I61)"
"SUM(I62+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(G17*H17)"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(G17*H17)"
"SUM(G44,H44)"
"G46*H46"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(G17*H17)"
"SUM(H14:H57)"
"SUM(I14:I58)"
"SUM(I59+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"SUM(G17*H17)"
"SUM(H14:H48)"
"SUM(I49+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G17*H17"
"SUM(H14:H53)"
"SUM(I14:I54)"
"SUM(I55+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G16*H16"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G14*H14"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"SUM(B3:B10)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G14*H14"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G14*H14"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G14*H14"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G14*H14"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"(C4/C$10)*D$10"
"SUM(C4:C9)"
"D11*18"
"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14"
"G14*H14"
"SUM(H14:H54)"
"SUM(I14:I55)"
"SUM(I56+F11)"
"SUM(B3:B10)"
"SUM(B3:B10)"
