{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["B0_Instructions","B1_Breakdown_of_Costs","B2_Expense_Detail","B3_Cost_Summary","B4_LBCE_Participation","B5_Prime_and_Sub_Contact_Info","C1","C2","C3","C4"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":12,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"B0_Instructions","index":0,"n_rows":121,"n_cols":66,"rows_kept":121,"cut":false,"hidden":false,"merged":[[91,1,91,2],[7,57,7,65],[8,3,8,12],[8,13,8,19],[8,21,8,30],[8,31,8,37],[8,49,8,55],[8,57,8,65],[1,1,1,2],[13,1,13,2],[8,39,8,48],[5,39,5,41],[5,3,5,5],[7,39,7,54],[5,7,5,9],[5,43,5,45],[7,3,7,19],[7,21,7,36],[5,25,5,27],[5,21,5,23],[2,39,2,41],[2,43,2,45],[3,39,3,41],[3,43,3,45],[2,1,3,2],[4,1,4,2],[4,3,4,5],[4,7,4,9],[4,21,4,23],[1,3,1,10],[1,21,1,28],[4,39,4,41],[4,43,4,45],[1,39,1,46],[2,3,2,5],[2,7,2,9],[2,21,2,23],[2,25,2,27],[3,3,3,5],[3,7,3,9],[3,21,3,23],[3,25,3,27],[4,25,4,27]]}
[]
[null,"Breakdown of Costs (version date 2/17/11)",null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS"]
[null,"ALAMEDACTC CONTRACT NUMBER:\nTo Be Assigned by Alameda CTC",null,"% of budget in Current Year (CY)",null,null,0.2,"Accepted Overhead",null,null,1.5,null,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,{"$f":"$G3","v":0.2},"Accepted Overhead",null,null,1.55,null,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,{"$f":"$G3","v":0.2},"Accepted Overhead",null,null,0]
[null,null,null,"% of budget in CY+1",null,null,0.6,"Fringe",null,null,0,null,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,{"$f":"$G4","v":0.6},"FCCM",null,null,0,null,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,{"$f":"$G4","v":0.6},"FCCM",null,null,0]
[null,"PROJECT NAME: [Enter Project Name]",null,"% of budget in CY+2",null,null,0.2,"Negotiated Profit",null,null,0.09,null,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,{"$f":"$G5","v":0.2},"Negotiated Profit",null,null,{"$f":"$K5","v":0.09},null,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,{"$f":"$G5","v":0.2},"Negotiated Profit",null,null,0]
[null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,{"$f":"$G6","v":0},"Annual Escalation Rate",null,null,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,{"$f":"$G6","v":0},"Annual Escalation Rate",null,null,0]
[null,null,null,"Weighted Escalation Factor",null,null,{"$f":"(G3+G4*(1+K6)+G5*(1+K6)^2+G6*(1+K6)^3)","v":1.0454049999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Escalation Factor",null,null,{"$f":"(Y3+Y4*(1+AC6)+Y5*(1+AC6)^2+Y6*(1+AC6)^3)","v":1.0454049999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Escalation Factor",null,null,{"$f":"(AQ3+AQ4*(1+AU6)+AQ5*(1+AU6)^2+AQ6*(1+AU6)^3)","v":1}]
[null,null,null,"[Enter Prime Consultant's Name]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Subconsultant's Name]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Subconsultant's Name]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Summary"]
[null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,null,"CALCULATION SECTION"]
[null,null,"Job Classifications \n(Individuals' names are optional)","Job Classifications ","Job Classifications ","Job Classifications ","Job Classifications ","Job Classifications ","Job Classifications ","Job Classifications ","Job Classifications ","Job Classifications ","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Overhead","FCCM","Direct Expenses","TOTAL COST","Profit",null,"Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Hours","Escalated Direct Labor or NBR $","Overhead","FCCM","Direct Expenses","TOTAL COST","Profit",null,"Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Class X Avg/Individual","Hours","Escalated Direct Labor or NBR $","Overhead","FCCM","Direct Expenses","TOTAL COST","Profit",null,"Hours","Escalated Direct Labor or NBR $","Overhead","FCCM","Direct Expenses","Total Cost","Profit","Cost + Profit","% of Total Non-Contingency Labor Costs"]
[null,null,"Direct Salary Rate (Average, Actual, Max) for Current Year",30,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AC3","v":1.55},{"$f":"AC4","v":0},null,null,{"$f":"$K$5","v":0.09},null,80,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AU3","v":0},{"$f":"AU4","v":0},null,null,{"$f":"AU5","v":0}]
[null,null,"Annualized Direct Salary Rate \n(or enter Negotiated Billing Rate)",{"$f":"D11*$G7","v":31.362149999999996},{"$f":"E11*$G7","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"V11*$Y7","v":0},{"$f":"W11*$Y7","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"AN11*$AQ7","v":80},{"$f":"AO11*$AQ7","v":0},0,0,0,0,0,0,0,0]
[null,"Task #","Fully Burdened Billing Rate",{"$f":"D12*$G8","v":0},{"$f":"E12*$G8","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"V12*$Y8","v":0},{"$f":"W12*$Y8","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"AN12*$AQ8","v":0},{"$f":"AO12*$AQ8","v":0},0,0,0,0,0,0,0,0]
[null,"NON-CONTINGENCY TASKS/DELIVERABLES"]
[null,1,"TASK 1 NAME",{"$f":"SUBTOTAL(9,D16:D19)","v":5},{"$f":"SUBTOTAL(9,E16:E19)","v":0},0,0,0,0,0,0,0,516,521,156.81074999999998,235.21612499999998,0,516.25,908.27687500000002,35.282418749999998,null,{"$f":"SUBTOTAL(9,V16:V19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$10:$BC$10,BF$10,$D15:$BC15)","v":521},156.81074999999998,235.21612499999998,0,516.25,908.27687500000002,35.282418749999998,{"$f":"BK15+BL15","v":943.55929375000005},{"$f":"(BK15-BJ15)/(BK$90-BJ$90)","v":1}]
[null,1.1000000000000001,"Subtask name",1,null,null,null,null,null,null,null,null,516,{"$f":"SUM(D16:M16)","v":517},{"$f":"SUMPRODUCT(D$12:M$12,D16:M16)","v":31.362149999999996},{"$f":"O16*K$3","v":47.043224999999993},{"$f":"O16*Q$11","v":0},516.25,{"$f":"SUM(O16:R16)","v":594.65537500000005},{"$f":"(O16+P16)*K$5","v":7.0564837499999991},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V16:AE16)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V16:AE16)","v":0},{"$f":"AG16*AH$11","v":0},{"$f":"AG16*AI$11","v":0},0,{"$f":"SUM(AG16:AJ16)","v":0},{"$f":"(AG16+AH16)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN16:AW16)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN16:AW16)","v":0},{"$f":"AY16*AZ$11","v":0},{"$f":"AY16*BA$11","v":0},0,{"$f":"SUM(AY16:BB16)","v":0},{"$f":"(AY16+AZ16)*BD$11","v":0},null,517,31.362149999999996,47.043224999999993,0,516.25,594.65537500000005,7.0564837499999991,{"$f":"BK16+BL16","v":601.71185875000003},{"$f":"(BK16-BJ16)/(BK$90-BJ$90)","v":0.20000000000000012}]
[null,1.2,"Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D17:M17)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D17:M17)","v":0},{"$f":"O17*K$3","v":0},0,0,{"$f":"SUM(O17:R17)","v":0},{"$f":"(O17+P17)*K$5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V17:AE17)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V17:AE17)","v":0},0,{"$f":"AG17*AI$11","v":0},0,{"$f":"SUM(AG17:AJ17)","v":0},{"$f":"(AG17+AH17)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN17:AW17)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN17:AW17)","v":0},0,{"$f":"AY17*BA$11","v":0},0,{"$f":"SUM(AY17:BB17)","v":0},{"$f":"(AY17+AZ17)*BD$11","v":0},null,0,0,0,0,0,0,0,{"$f":"BK17+BL17","v":0},0]
[null,1.3,"Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D18:M18)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D18:M18)","v":0},{"$f":"O18*K$3","v":0},0,0,{"$f":"SUM(O18:R18)","v":0},{"$f":"(O18+P18)*K$5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V18:AE18)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V18:AE18)","v":0},0,{"$f":"AG18*AI$11","v":0},0,{"$f":"SUM(AG18:AJ18)","v":0},{"$f":"(AG18+AH18)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN18:AW18)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN18:AW18)","v":0},0,{"$f":"AY18*BA$11","v":0},0,{"$f":"SUM(AY18:BB18)","v":0},{"$f":"(AY18+AZ18)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,1.4,"Subtask name",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D19:M19)","v":4},{"$f":"SUMPRODUCT(D$12:M$12,D19:M19)","v":125.44859999999998},{"$f":"O19*K$3","v":188.17289999999997},0,0,{"$f":"SUM(O19:R19)","v":313.62149999999997},{"$f":"(O19+P19)*K$5","v":28.225934999999996},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:AE19)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V19:AE19)","v":0},0,{"$f":"AG19*AI$11","v":0},0,{"$f":"SUM(AG19:AJ19)","v":0},{"$f":"(AG19+AH19)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN19:AW19)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN19:AW19)","v":0},0,{"$f":"AY19*BA$11","v":0},0,{"$f":"SUM(AY19:BB19)","v":0},{"$f":"(AY19+AZ19)*BD$11","v":0},null,4,125.44859999999998,188.17289999999997,0,0,313.62149999999997,28.225934999999996,341.84743499999996,0.79999999999999993]
[null,2,"TASK 2 NAME",{"$f":"SUBTOTAL(9,D21:D24)","v":0},{"$f":"SUBTOTAL(9,E21:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V21:V24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN21:AN24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,2.1,"Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D21:M21)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D21:M21)","v":0},{"$f":"O21*K$3","v":0},0,0,{"$f":"SUM(O21:R21)","v":0},{"$f":"(O21+P21)*K$5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V21:AE21)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V21:AE21)","v":0},0,{"$f":"AG21*AI$11","v":0},0,{"$f":"SUM(AG21:AJ21)","v":0},{"$f":"(AG21+AH21)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN21:AW21)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN21:AW21)","v":0},0,{"$f":"AY21*BA$11","v":0},0,{"$f":"SUM(AY21:BB21)","v":0},{"$f":"(AY21+AZ21)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,2.2000000000000002,"Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D22:M22)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D22:M22)","v":0},{"$f":"O22*K$3","v":0},0,0,{"$f":"SUM(O22:R22)","v":0},{"$f":"(O22+P22)*K$5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V22:AE22)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V22:AE22)","v":0},0,{"$f":"AG22*AI$11","v":0},0,{"$f":"SUM(AG22:AJ22)","v":0},{"$f":"(AG22+AH22)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN22:AW22)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN22:AW22)","v":0},0,{"$f":"AY22*BA$11","v":0},0,{"$f":"SUM(AY22:BB22)","v":0},{"$f":"(AY22+AZ22)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,2.2999999999999998,"Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D23:M23)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D23:M23)","v":0},{"$f":"O23*K$3","v":0},0,0,{"$f":"SUM(O23:R23)","v":0},{"$f":"(O23+P23)*K$5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V23:AE23)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V23:AE23)","v":0},0,{"$f":"AG23*AI$11","v":0},0,{"$f":"SUM(AG23:AJ23)","v":0},{"$f":"(AG23+AH23)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN23:AW23)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN23:AW23)","v":0},0,{"$f":"AY23*BA$11","v":0},0,{"$f":"SUM(AY23:BB23)","v":0},{"$f":"(AY23+AZ23)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,2.4,"Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D24:M24)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D24:M24)","v":0},{"$f":"O24*K$3","v":0},0,0,{"$f":"SUM(O24:R24)","v":0},{"$f":"(O24+P24)*K$5","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V24:AE24)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V24:AE24)","v":0},0,{"$f":"AG24*AI$11","v":0},0,{"$f":"SUM(AG24:AJ24)","v":0},{"$f":"(AG24+AH24)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN24:AW24)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN24:AW24)","v":0},0,{"$f":"AY24*BA$11","v":0},0,{"$f":"SUM(AY24:BB24)","v":0},{"$f":"(AY24+AZ24)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,3,"TASK 3",{"$f":"SUBTOTAL(9,D26:D29)","v":0},{"$f":"SUBTOTAL(9,E26:E29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V26:V29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN26:AN29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"3.1","Task 3.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D26:M26)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D26:M26)","v":0},{"$f":"O26*P$11","v":0},0,0,{"$f":"SUM(O26:R26)","v":0},{"$f":"(O26+P26)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V26:AE26)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V26:AE26)","v":0},0,{"$f":"AG26*AI$11","v":0},0,{"$f":"SUM(AG26:AJ26)","v":0},{"$f":"(AG26+AH26)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN26:AW26)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN26:AW26)","v":0},0,{"$f":"AY26*BA$11","v":0},0,{"$f":"SUM(AY26:BB26)","v":0},{"$f":"(AY26+AZ26)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,3.2,"Task 3.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D27:M27)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D27:M27)","v":0},0,0,0,{"$f":"SUM(O27:R27)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V27:AE27)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V27:AE27)","v":0},0,{"$f":"AG27*AI$11","v":0},0,{"$f":"SUM(AG27:AJ27)","v":0},{"$f":"(AG27+AH27)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN27:AW27)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN27:AW27)","v":0},0,{"$f":"AY27*BA$11","v":0},0,{"$f":"SUM(AY27:BB27)","v":0},{"$f":"(AY27+AZ27)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,3.3,"Task 3.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D28:M28)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D28:M28)","v":0},0,0,0,{"$f":"SUM(O28:R28)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V28:AE28)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V28:AE28)","v":0},0,{"$f":"AG28*AI$11","v":0},0,{"$f":"SUM(AG28:AJ28)","v":0},{"$f":"(AG28+AH28)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN28:AW28)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN28:AW28)","v":0},0,{"$f":"AY28*BA$11","v":0},0,{"$f":"SUM(AY28:BB28)","v":0},{"$f":"(AY28+AZ28)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,3.4,"Task 3.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D29:M29)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D29:M29)","v":0},0,0,0,{"$f":"SUM(O29:R29)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V29:AE29)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V29:AE29)","v":0},0,{"$f":"AG29*AI$11","v":0},0,{"$f":"SUM(AG29:AJ29)","v":0},{"$f":"(AG29+AH29)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN29:AW29)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN29:AW29)","v":0},0,{"$f":"AY29*BA$11","v":0},0,{"$f":"SUM(AY29:BB29)","v":0},{"$f":"(AY29+AZ29)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,4,"TASK 4",{"$f":"SUBTOTAL(9,D31:D34)","v":0},{"$f":"SUBTOTAL(9,E31:E34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V31:V34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN31:AN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"4.1","Task 4.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D31:M31)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D31:M31)","v":0},0,0,0,{"$f":"SUM(O31:R31)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V31:AE31)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V31:AE31)","v":0},0,{"$f":"AG31*AI$11","v":0},0,{"$f":"SUM(AG31:AJ31)","v":0},{"$f":"(AG31+AH31)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN31:AW31)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN31:AW31)","v":0},0,{"$f":"AY31*BA$11","v":0},0,{"$f":"SUM(AY31:BB31)","v":0},{"$f":"(AY31+AZ31)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"4.3","Task 4.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D32:M32)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D32:M32)","v":0},0,0,0,{"$f":"SUM(O32:R32)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V32:AE32)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V32:AE32)","v":0},0,{"$f":"AG32*AI$11","v":0},0,{"$f":"SUM(AG32:AJ32)","v":0},{"$f":"(AG32+AH32)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN32:AW32)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN32:AW32)","v":0},0,{"$f":"AY32*BA$11","v":0},0,{"$f":"SUM(AY32:BB32)","v":0},{"$f":"(AY32+AZ32)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"4.4","Task 4.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D33:M33)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D33:M33)","v":0},0,0,0,{"$f":"SUM(O33:R33)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V33:AE33)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V33:AE33)","v":0},0,{"$f":"AG33*AI$11","v":0},0,{"$f":"SUM(AG33:AJ33)","v":0},{"$f":"(AG33+AH33)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN33:AW33)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN33:AW33)","v":0},0,{"$f":"AY33*BA$11","v":0},0,{"$f":"SUM(AY33:BB33)","v":0},{"$f":"(AY33+AZ33)*BD$11","v":0},null,{"$f":"SUMIF($D$10:$BC$10,BF$10,$D33:$BC33)","v":0},0,0,0,0,0,0,0,0]
[null,"4.5","Task 4.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D34:M34)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D34:M34)","v":0},0,0,0,{"$f":"SUM(O34:R34)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V34:AE34)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V34:AE34)","v":0},0,{"$f":"AG34*AI$11","v":0},0,{"$f":"SUM(AG34:AJ34)","v":0},{"$f":"(AG34+AH34)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN34:AW34)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN34:AW34)","v":0},0,{"$f":"AY34*BA$11","v":0},0,{"$f":"SUM(AY34:BB34)","v":0},{"$f":"(AY34+AZ34)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,5,"TASK 5",{"$f":"SUBTOTAL(9,D36:D39)","v":0},{"$f":"SUBTOTAL(9,E36:E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V36:V39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN36:AN39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"5.1","Task 5.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D36:M36)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D36:M36)","v":0},0,0,0,{"$f":"SUM(O36:R36)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V36:AE36)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V36:AE36)","v":0},0,{"$f":"AG36*AI$11","v":0},0,{"$f":"SUM(AG36:AJ36)","v":0},{"$f":"(AG36+AH36)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN36:AW36)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN36:AW36)","v":0},0,{"$f":"AY36*BA$11","v":0},0,{"$f":"SUM(AY36:BB36)","v":0},{"$f":"(AY36+AZ36)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"5.2","Task 5.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D37:M37)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D37:M37)","v":0},0,0,0,{"$f":"SUM(O37:R37)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V37:AE37)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V37:AE37)","v":0},0,{"$f":"AG37*AI$11","v":0},0,{"$f":"SUM(AG37:AJ37)","v":0},{"$f":"(AG37+AH37)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN37:AW37)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN37:AW37)","v":0},0,{"$f":"AY37*BA$11","v":0},0,{"$f":"SUM(AY37:BB37)","v":0},{"$f":"(AY37+AZ37)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"5.3","Task 5.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D38:M38)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D38:M38)","v":0},0,0,0,{"$f":"SUM(O38:R38)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V38:AE38)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V38:AE38)","v":0},0,{"$f":"AG38*AI$11","v":0},0,{"$f":"SUM(AG38:AJ38)","v":0},{"$f":"(AG38+AH38)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN38:AW38)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN38:AW38)","v":0},0,{"$f":"AY38*BA$11","v":0},0,{"$f":"SUM(AY38:BB38)","v":0},{"$f":"(AY38+AZ38)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"5.4","Task 5.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D39:M39)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D39:M39)","v":0},0,0,0,{"$f":"SUM(O39:R39)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V39:AE39)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V39:AE39)","v":0},0,{"$f":"AG39*AI$11","v":0},0,{"$f":"SUM(AG39:AJ39)","v":0},{"$f":"(AG39+AH39)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN39:AW39)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN39:AW39)","v":0},0,{"$f":"AY39*BA$11","v":0},0,{"$f":"SUM(AY39:BB39)","v":0},{"$f":"(AY39+AZ39)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,6,"TASK 6",{"$f":"SUBTOTAL(9,D41:D44)","v":0},{"$f":"SUBTOTAL(9,E41:E44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V41:V44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN41:AN44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"6.1","Task 6.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D41:M41)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D41:M41)","v":0},0,0,0,{"$f":"SUM(O41:R41)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V41:AE41)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V41:AE41)","v":0},0,{"$f":"AG41*AI$11","v":0},0,{"$f":"SUM(AG41:AJ41)","v":0},{"$f":"(AG41+AH41)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN41:AW41)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN41:AW41)","v":0},0,{"$f":"AY41*BA$11","v":0},0,{"$f":"SUM(AY41:BB41)","v":0},{"$f":"(AY41+AZ41)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"6.2","Task 6.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D42:M42)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D42:M42)","v":0},0,0,0,{"$f":"SUM(O42:R42)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V42:AE42)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V42:AE42)","v":0},0,{"$f":"AG42*AI$11","v":0},0,{"$f":"SUM(AG42:AJ42)","v":0},{"$f":"(AG42+AH42)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN42:AW42)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN42:AW42)","v":0},0,{"$f":"AY42*BA$11","v":0},0,{"$f":"SUM(AY42:BB42)","v":0},{"$f":"(AY42+AZ42)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"6.3","Task 6.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D43:M43)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D43:M43)","v":0},0,0,0,{"$f":"SUM(O43:R43)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V43:AE43)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V43:AE43)","v":0},0,{"$f":"AG43*AI$11","v":0},0,{"$f":"SUM(AG43:AJ43)","v":0},{"$f":"(AG43+AH43)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN43:AW43)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN43:AW43)","v":0},0,{"$f":"AY43*BA$11","v":0},0,{"$f":"SUM(AY43:BB43)","v":0},{"$f":"(AY43+AZ43)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"6.4","Task 6.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D44:M44)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D44:M44)","v":0},0,0,0,{"$f":"SUM(O44:R44)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V44:AE44)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V44:AE44)","v":0},0,{"$f":"AG44*AI$11","v":0},0,{"$f":"SUM(AG44:AJ44)","v":0},{"$f":"(AG44+AH44)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN44:AW44)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN44:AW44)","v":0},0,{"$f":"AY44*BA$11","v":0},0,{"$f":"SUM(AY44:BB44)","v":0},{"$f":"(AY44+AZ44)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,7,"TASK 7",{"$f":"SUBTOTAL(9,D46:D49)","v":0},{"$f":"SUBTOTAL(9,E46:E49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V46:V49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN46:AN49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"7.1","Task 7.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D46:M46)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D46:M46)","v":0},0,0,0,{"$f":"SUM(O46:R46)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V46:AE46)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V46:AE46)","v":0},0,{"$f":"AG46*AI$11","v":0},0,{"$f":"SUM(AG46:AJ46)","v":0},{"$f":"(AG46+AH46)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN46:AW46)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN46:AW46)","v":0},0,{"$f":"AY46*BA$11","v":0},0,{"$f":"SUM(AY46:BB46)","v":0},{"$f":"(AY46+AZ46)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"7.2","Task 7.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D47:M47)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D47:M47)","v":0},0,{"$f":"O47*Q$11","v":0},0,{"$f":"SUM(O47:R47)","v":0},{"$f":"(O47+P47)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V47:AE47)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V47:AE47)","v":0},0,{"$f":"AG47*AI$11","v":0},0,{"$f":"SUM(AG47:AJ47)","v":0},{"$f":"(AG47+AH47)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN47:AW47)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN47:AW47)","v":0},0,{"$f":"AY47*BA$11","v":0},0,{"$f":"SUM(AY47:BB47)","v":0},{"$f":"(AY47+AZ47)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"7.3","Task 7.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D48:M48)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D48:M48)","v":0},0,{"$f":"O48*Q$11","v":0},0,{"$f":"SUM(O48:R48)","v":0},{"$f":"(O48+P48)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V48:AE48)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V48:AE48)","v":0},0,{"$f":"AG48*AI$11","v":0},0,{"$f":"SUM(AG48:AJ48)","v":0},{"$f":"(AG48+AH48)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN48:AW48)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN48:AW48)","v":0},0,{"$f":"AY48*BA$11","v":0},0,{"$f":"SUM(AY48:BB48)","v":0},{"$f":"(AY48+AZ48)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"7.4","Task 7.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D49:M49)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D49:M49)","v":0},0,{"$f":"O49*Q$11","v":0},0,{"$f":"SUM(O49:R49)","v":0},{"$f":"(O49+P49)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V49:AE49)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V49:AE49)","v":0},0,{"$f":"AG49*AI$11","v":0},0,{"$f":"SUM(AG49:AJ49)","v":0},{"$f":"(AG49+AH49)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN49:AW49)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN49:AW49)","v":0},0,{"$f":"AY49*BA$11","v":0},0,{"$f":"SUM(AY49:BB49)","v":0},{"$f":"(AY49+AZ49)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,8,"TASK 8",{"$f":"SUBTOTAL(9,D51:D54)","v":0},{"$f":"SUBTOTAL(9,E51:E54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V51:V54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN51:AN54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"8.1","Task 8.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D51:M51)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D51:M51)","v":0},0,0,0,{"$f":"SUM(O51:R51)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V51:AE51)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V51:AE51)","v":0},0,{"$f":"AG51*AI$11","v":0},0,{"$f":"SUM(AG51:AJ51)","v":0},{"$f":"(AG51+AH51)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN51:AW51)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN51:AW51)","v":0},0,{"$f":"AY51*BA$11","v":0},0,{"$f":"SUM(AY51:BB51)","v":0},{"$f":"(AY51+AZ51)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"8.2","Task 8.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D52:M52)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D52:M52)","v":0},0,0,0,{"$f":"SUM(O52:R52)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V52:AE52)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V52:AE52)","v":0},0,{"$f":"AG52*AI$11","v":0},0,{"$f":"SUM(AG52:AJ52)","v":0},{"$f":"(AG52+AH52)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN52:AW52)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN52:AW52)","v":0},0,{"$f":"AY52*BA$11","v":0},0,{"$f":"SUM(AY52:BB52)","v":0},{"$f":"(AY52+AZ52)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"8.3","Task 8.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D53:M53)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D53:M53)","v":0},0,0,0,{"$f":"SUM(O53:R53)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V53:AE53)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V53:AE53)","v":0},0,{"$f":"AG53*AI$11","v":0},0,{"$f":"SUM(AG53:AJ53)","v":0},{"$f":"(AG53+AH53)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN53:AW53)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN53:AW53)","v":0},0,{"$f":"AY53*BA$11","v":0},0,{"$f":"SUM(AY53:BB53)","v":0},{"$f":"(AY53+AZ53)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"8.4","Task 8.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D54:M54)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D54:M54)","v":0},0,0,0,{"$f":"SUM(O54:R54)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V54:AE54)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V54:AE54)","v":0},0,{"$f":"AG54*AI$11","v":0},0,{"$f":"SUM(AG54:AJ54)","v":0},{"$f":"(AG54+AH54)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN54:AW54)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN54:AW54)","v":0},0,{"$f":"AY54*BA$11","v":0},0,{"$f":"SUM(AY54:BB54)","v":0},{"$f":"(AY54+AZ54)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,9,"TASK 9",{"$f":"SUBTOTAL(9,D56:D59)","v":0},{"$f":"SUBTOTAL(9,E56:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V56:V59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN56:AN59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"9.1","Task 9.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D56:M56)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D56:M56)","v":0},{"$f":"O56*P$11","v":0},{"$f":"O56*Q$11","v":0},0,{"$f":"SUM(O56:R56)","v":0},{"$f":"(O56+P56)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V56:AE56)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V56:AE56)","v":0},{"$f":"AG56*AH$11","v":0},{"$f":"AG56*AI$11","v":0},0,{"$f":"SUM(AG56:AJ56)","v":0},{"$f":"(AG56+AH56)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN56:AW56)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN56:AW56)","v":0},{"$f":"AY56*AZ$11","v":0},{"$f":"AY56*BA$11","v":0},0,{"$f":"SUM(AY56:BB56)","v":0},{"$f":"(AY56+AZ56)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"9.2","Task 9.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D57:M57)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D57:M57)","v":0},0,{"$f":"O57*Q$11","v":0},0,{"$f":"SUM(O57:R57)","v":0},{"$f":"(O57+P57)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V57:AE57)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V57:AE57)","v":0},0,{"$f":"AG57*AI$11","v":0},0,{"$f":"SUM(AG57:AJ57)","v":0},{"$f":"(AG57+AH57)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN57:AW57)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN57:AW57)","v":0},0,{"$f":"AY57*BA$11","v":0},0,{"$f":"SUM(AY57:BB57)","v":0},{"$f":"(AY57+AZ57)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"9.3","Task 9.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D58:M58)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D58:M58)","v":0},0,{"$f":"O58*Q$11","v":0},0,{"$f":"SUM(O58:R58)","v":0},{"$f":"(O58+P58)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V58:AE58)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V58:AE58)","v":0},0,{"$f":"AG58*AI$11","v":0},0,{"$f":"SUM(AG58:AJ58)","v":0},{"$f":"(AG58+AH58)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN58:AW58)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN58:AW58)","v":0},0,{"$f":"AY58*BA$11","v":0},0,{"$f":"SUM(AY58:BB58)","v":0},{"$f":"(AY58+AZ58)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"9.4","Task 9.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D59:M59)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D59:M59)","v":0},0,{"$f":"O59*Q$11","v":0},0,{"$f":"SUM(O59:R59)","v":0},{"$f":"(O59+P59)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V59:AE59)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V59:AE59)","v":0},0,{"$f":"AG59*AI$11","v":0},0,{"$f":"SUM(AG59:AJ59)","v":0},{"$f":"(AG59+AH59)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN59:AW59)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN59:AW59)","v":0},0,{"$f":"AY59*BA$11","v":0},0,{"$f":"SUM(AY59:BB59)","v":0},{"$f":"(AY59+AZ59)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,10,"TASK 10",{"$f":"SUBTOTAL(9,D61:D64)","v":0},{"$f":"SUBTOTAL(9,E61:E64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V61:V64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN61:AN64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"10.1","Task 10.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D61:M61)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D61:M61)","v":0},0,{"$f":"O61*Q$11","v":0},0,{"$f":"SUM(O61:R61)","v":0},{"$f":"(O61+P61)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V61:AE61)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V61:AE61)","v":0},0,{"$f":"AG61*AI$11","v":0},0,{"$f":"SUM(AG61:AJ61)","v":0},{"$f":"(AG61+AH61)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN61:AW61)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN61:AW61)","v":0},0,{"$f":"AY61*BA$11","v":0},0,{"$f":"SUM(AY61:BB61)","v":0},{"$f":"(AY61+AZ61)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"10.2","Task 10.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D62:M62)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D62:M62)","v":0},0,{"$f":"O62*Q$11","v":0},0,{"$f":"SUM(O62:R62)","v":0},{"$f":"(O62+P62)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V62:AE62)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V62:AE62)","v":0},0,{"$f":"AG62*AI$11","v":0},0,{"$f":"SUM(AG62:AJ62)","v":0},{"$f":"(AG62+AH62)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN62:AW62)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN62:AW62)","v":0},0,{"$f":"AY62*BA$11","v":0},0,{"$f":"SUM(AY62:BB62)","v":0},{"$f":"(AY62+AZ62)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"10.3","Task 10.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D63:M63)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D63:M63)","v":0},0,{"$f":"O63*Q$11","v":0},0,{"$f":"SUM(O63:R63)","v":0},{"$f":"(O63+P63)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V63:AE63)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V63:AE63)","v":0},0,{"$f":"AG63*AI$11","v":0},0,{"$f":"SUM(AG63:AJ63)","v":0},{"$f":"(AG63+AH63)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN63:AW63)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN63:AW63)","v":0},0,{"$f":"AY63*BA$11","v":0},0,{"$f":"SUM(AY63:BB63)","v":0},{"$f":"(AY63+AZ63)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"10.4","Task 10.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D64:M64)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D64:M64)","v":0},0,{"$f":"O64*Q$11","v":0},0,{"$f":"SUM(O64:R64)","v":0},{"$f":"(O64+P64)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V64:AE64)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V64:AE64)","v":0},0,{"$f":"AG64*AI$11","v":0},0,{"$f":"SUM(AG64:AJ64)","v":0},{"$f":"(AG64+AH64)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN64:AW64)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN64:AW64)","v":0},0,{"$f":"AY64*BA$11","v":0},0,{"$f":"SUM(AY64:BB64)","v":0},{"$f":"(AY64+AZ64)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,11,"TASK 11",{"$f":"SUBTOTAL(9,D66:D69)","v":0},{"$f":"SUBTOTAL(9,E66:E69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V66:V69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN66:AN69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"11.1","Task 11.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D66:M66)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D66:M66)","v":0},0,{"$f":"O66*Q$11","v":0},0,{"$f":"SUM(O66:R66)","v":0},{"$f":"(O66+P66)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V66:AE66)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V66:AE66)","v":0},0,{"$f":"AG66*AI$11","v":0},0,{"$f":"SUM(AG66:AJ66)","v":0},{"$f":"(AG66+AH66)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN66:AW66)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN66:AW66)","v":0},0,{"$f":"AY66*BA$11","v":0},0,{"$f":"SUM(AY66:BB66)","v":0},{"$f":"(AY66+AZ66)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"11.2","Task 11.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D67:M67)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D67:M67)","v":0},0,{"$f":"O67*Q$11","v":0},0,{"$f":"SUM(O67:R67)","v":0},{"$f":"(O67+P67)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V67:AE67)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V67:AE67)","v":0},0,{"$f":"AG67*AI$11","v":0},0,{"$f":"SUM(AG67:AJ67)","v":0},{"$f":"(AG67+AH67)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN67:AW67)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN67:AW67)","v":0},0,{"$f":"AY67*BA$11","v":0},0,{"$f":"SUM(AY67:BB67)","v":0},{"$f":"(AY67+AZ67)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"11.3","Task 11.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D68:M68)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D68:M68)","v":0},0,{"$f":"O68*Q$11","v":0},0,{"$f":"SUM(O68:R68)","v":0},{"$f":"(O68+P68)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V68:AE68)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V68:AE68)","v":0},0,{"$f":"AG68*AI$11","v":0},0,{"$f":"SUM(AG68:AJ68)","v":0},{"$f":"(AG68+AH68)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN68:AW68)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN68:AW68)","v":0},0,{"$f":"AY68*BA$11","v":0},0,{"$f":"SUM(AY68:BB68)","v":0},{"$f":"(AY68+AZ68)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"11.4","Task 11.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D69:M69)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D69:M69)","v":0},0,{"$f":"O69*Q$11","v":0},0,{"$f":"SUM(O69:R69)","v":0},{"$f":"(O69+P69)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V69:AE69)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V69:AE69)","v":0},0,{"$f":"AG69*AI$11","v":0},0,{"$f":"SUM(AG69:AJ69)","v":0},{"$f":"(AG69+AH69)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN69:AW69)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN69:AW69)","v":0},0,{"$f":"AY69*BA$11","v":0},0,{"$f":"SUM(AY69:BB69)","v":0},{"$f":"(AY69+AZ69)*BD$11","v":0},null,0,0,0,{"$f":"SUMIF($D$10:$BC$10,BI$10,$D69:$BC69)","v":0},0,0,0,0,0]
[null,12,"TASK 12",{"$f":"SUBTOTAL(9,D71:D74)","v":0},{"$f":"SUBTOTAL(9,E71:E74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V71:V74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN71:AN74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($D$10:$BC$10,BF$10,$D70:$BC70)","v":0},0,0,0,0,0,0,0,0]
[null,"12.1","Task 12.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D71:M71)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D71:M71)","v":0},0,{"$f":"O71*Q$11","v":0},0,{"$f":"SUM(O71:R71)","v":0},{"$f":"(O71+P71)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V71:AE71)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V71:AE71)","v":0},0,{"$f":"AG71*AI$11","v":0},0,{"$f":"SUM(AG71:AJ71)","v":0},{"$f":"(AG71+AH71)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN71:AW71)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN71:AW71)","v":0},0,{"$f":"AY71*BA$11","v":0},0,{"$f":"SUM(AY71:BB71)","v":0},{"$f":"(AY71+AZ71)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"12.2","Task 12.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D72:M72)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D72:M72)","v":0},0,{"$f":"O72*Q$11","v":0},0,{"$f":"SUM(O72:R72)","v":0},{"$f":"(O72+P72)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V72:AE72)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V72:AE72)","v":0},0,{"$f":"AG72*AI$11","v":0},0,{"$f":"SUM(AG72:AJ72)","v":0},{"$f":"(AG72+AH72)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN72:AW72)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN72:AW72)","v":0},0,{"$f":"AY72*BA$11","v":0},0,{"$f":"SUM(AY72:BB72)","v":0},{"$f":"(AY72+AZ72)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"12.3","Task 12.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D73:M73)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D73:M73)","v":0},0,{"$f":"O73*Q$11","v":0},0,{"$f":"SUM(O73:R73)","v":0},{"$f":"(O73+P73)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V73:AE73)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V73:AE73)","v":0},0,{"$f":"AG73*AI$11","v":0},0,{"$f":"SUM(AG73:AJ73)","v":0},{"$f":"(AG73+AH73)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN73:AW73)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN73:AW73)","v":0},0,{"$f":"AY73*BA$11","v":0},0,{"$f":"SUM(AY73:BB73)","v":0},{"$f":"(AY73+AZ73)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"12.4","Task 12.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D74:M74)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D74:M74)","v":0},0,{"$f":"O74*Q$11","v":0},0,{"$f":"SUM(O74:R74)","v":0},{"$f":"(O74+P74)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V74:AE74)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V74:AE74)","v":0},0,{"$f":"AG74*AI$11","v":0},0,{"$f":"SUM(AG74:AJ74)","v":0},{"$f":"(AG74+AH74)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN74:AW74)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN74:AW74)","v":0},0,{"$f":"AY74*BA$11","v":0},0,{"$f":"SUM(AY74:BB74)","v":0},{"$f":"(AY74+AZ74)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,13,"TASK 13",{"$f":"SUBTOTAL(9,D76:D79)","v":0},{"$f":"SUBTOTAL(9,E76:E79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V76:V79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN76:AN79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"13.1","Task 13.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D76:M76)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D76:M76)","v":0},0,{"$f":"O76*Q$11","v":0},0,{"$f":"SUM(O76:R76)","v":0},{"$f":"(O76+P76)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V76:AE76)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V76:AE76)","v":0},0,{"$f":"AG76*AI$11","v":0},0,{"$f":"SUM(AG76:AJ76)","v":0},{"$f":"(AG76+AH76)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN76:AW76)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN76:AW76)","v":0},0,{"$f":"AY76*BA$11","v":0},0,{"$f":"SUM(AY76:BB76)","v":0},{"$f":"(AY76+AZ76)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"13.2","Task 13.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D77:M77)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D77:M77)","v":0},0,{"$f":"O77*Q$11","v":0},0,{"$f":"SUM(O77:R77)","v":0},{"$f":"(O77+P77)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V77:AE77)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V77:AE77)","v":0},0,{"$f":"AG77*AI$11","v":0},0,{"$f":"SUM(AG77:AJ77)","v":0},{"$f":"(AG77+AH77)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN77:AW77)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN77:AW77)","v":0},0,{"$f":"AY77*BA$11","v":0},0,{"$f":"SUM(AY77:BB77)","v":0},{"$f":"(AY77+AZ77)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"13.3","Task 13.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D78:M78)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D78:M78)","v":0},0,{"$f":"O78*Q$11","v":0},0,{"$f":"SUM(O78:R78)","v":0},{"$f":"(O78+P78)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V78:AE78)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V78:AE78)","v":0},0,{"$f":"AG78*AI$11","v":0},0,{"$f":"SUM(AG78:AJ78)","v":0},{"$f":"(AG78+AH78)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN78:AW78)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN78:AW78)","v":0},0,{"$f":"AY78*BA$11","v":0},0,{"$f":"SUM(AY78:BB78)","v":0},{"$f":"(AY78+AZ78)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"13.4","Task 13.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D79:M79)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D79:M79)","v":0},0,{"$f":"O79*Q$11","v":0},0,{"$f":"SUM(O79:R79)","v":0},{"$f":"(O79+P79)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V79:AE79)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V79:AE79)","v":0},0,{"$f":"AG79*AI$11","v":0},0,{"$f":"SUM(AG79:AJ79)","v":0},{"$f":"(AG79+AH79)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN79:AW79)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN79:AW79)","v":0},0,{"$f":"AY79*BA$11","v":0},0,{"$f":"SUM(AY79:BB79)","v":0},{"$f":"(AY79+AZ79)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,14,"TASK 14",{"$f":"SUBTOTAL(9,D81:D84)","v":0},{"$f":"SUBTOTAL(9,E81:E84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V81:V84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN81:AN84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"(BK80-BJ80)/(BK$90-BJ$90)","v":0}]
[null,"14.1","Task 14.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D81:M81)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D81:M81)","v":0},0,{"$f":"O81*Q$11","v":0},0,{"$f":"SUM(O81:R81)","v":0},{"$f":"(O81+P81)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V81:AE81)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V81:AE81)","v":0},0,{"$f":"AG81*AI$11","v":0},0,{"$f":"SUM(AG81:AJ81)","v":0},{"$f":"(AG81+AH81)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN81:AW81)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN81:AW81)","v":0},0,{"$f":"AY81*BA$11","v":0},0,{"$f":"SUM(AY81:BB81)","v":0},{"$f":"(AY81+AZ81)*BD$11","v":0},null,0,0,0,0,0,0,0,{"$f":"BK81+BL81","v":0},0]
[null,"14.2","Task 14.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D82:M82)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D82:M82)","v":0},0,{"$f":"O82*Q$11","v":0},0,{"$f":"SUM(O82:R82)","v":0},{"$f":"(O82+P82)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V82:AE82)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V82:AE82)","v":0},0,{"$f":"AG82*AI$11","v":0},0,{"$f":"SUM(AG82:AJ82)","v":0},{"$f":"(AG82+AH82)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN82:AW82)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN82:AW82)","v":0},0,{"$f":"AY82*BA$11","v":0},0,{"$f":"SUM(AY82:BB82)","v":0},{"$f":"(AY82+AZ82)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"14.3","Task 14.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D83:M83)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D83:M83)","v":0},0,{"$f":"O83*Q$11","v":0},0,{"$f":"SUM(O83:R83)","v":0},{"$f":"(O83+P83)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V83:AE83)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V83:AE83)","v":0},0,{"$f":"AG83*AI$11","v":0},0,{"$f":"SUM(AG83:AJ83)","v":0},{"$f":"(AG83+AH83)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN83:AW83)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN83:AW83)","v":0},0,{"$f":"AY83*BA$11","v":0},0,{"$f":"SUM(AY83:BB83)","v":0},{"$f":"(AY83+AZ83)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"14.4","Task 14.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D84:M84)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D84:M84)","v":0},0,{"$f":"O84*Q$11","v":0},0,{"$f":"SUM(O84:R84)","v":0},{"$f":"(O84+P84)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V84:AE84)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V84:AE84)","v":0},0,{"$f":"AG84*AI$11","v":0},0,{"$f":"SUM(AG84:AJ84)","v":0},{"$f":"(AG84+AH84)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN84:AW84)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN84:AW84)","v":0},0,{"$f":"AY84*BA$11","v":0},0,{"$f":"SUM(AY84:BB84)","v":0},{"$f":"(AY84+AZ84)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,15,"TASK 15",{"$f":"SUBTOTAL(9,D86:D89)","v":0},{"$f":"SUBTOTAL(9,E86:E89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V86:V89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN86:AN89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,"15.1","Task 15.1",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D86:M86)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D86:M86)","v":0},0,{"$f":"O86*Q$11","v":0},0,{"$f":"SUM(O86:R86)","v":0},{"$f":"(O86+P86)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V86:AE86)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V86:AE86)","v":0},0,{"$f":"AG86*AI$11","v":0},0,{"$f":"SUM(AG86:AJ86)","v":0},{"$f":"(AG86+AH86)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN86:AW86)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN86:AW86)","v":0},0,{"$f":"AY86*BA$11","v":0},0,{"$f":"SUM(AY86:BB86)","v":0},{"$f":"(AY86+AZ86)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"15.2","Task 15.2",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D87:M87)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D87:M87)","v":0},0,{"$f":"O87*Q$11","v":0},0,{"$f":"SUM(O87:R87)","v":0},{"$f":"(O87+P87)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V87:AE87)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V87:AE87)","v":0},0,{"$f":"AG87*AI$11","v":0},0,{"$f":"SUM(AG87:AJ87)","v":0},{"$f":"(AG87+AH87)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN87:AW87)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN87:AW87)","v":0},0,{"$f":"AY87*BA$11","v":0},0,{"$f":"SUM(AY87:BB87)","v":0},{"$f":"(AY87+AZ87)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"15.3","Task 15.3",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D88:M88)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D88:M88)","v":0},0,{"$f":"O88*Q$11","v":0},0,{"$f":"SUM(O88:R88)","v":0},{"$f":"(O88+P88)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V88:AE88)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V88:AE88)","v":0},0,{"$f":"AG88*AI$11","v":0},0,{"$f":"SUM(AG88:AJ88)","v":0},{"$f":"(AG88+AH88)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN88:AW88)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN88:AW88)","v":0},0,{"$f":"AY88*BA$11","v":0},0,{"$f":"SUM(AY88:BB88)","v":0},{"$f":"(AY88+AZ88)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"15.4","Task 15.4",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D89:M89)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D89:M89)","v":0},0,{"$f":"O89*Q$11","v":0},0,{"$f":"SUM(O89:R89)","v":0},{"$f":"(O89+P89)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V89:AE89)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V89:AE89)","v":0},0,{"$f":"AG89*AI$11","v":0},0,{"$f":"SUM(AG89:AJ89)","v":0},{"$f":"(AG89+AH89)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN89:AW89)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN89:AW89)","v":0},0,{"$f":"AY89*BA$11","v":0},0,{"$f":"SUM(AY89:BB89)","v":0},{"$f":"(AY89+AZ89)*BD$11","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL Non-Contingency",{"$f":"SUBTOTAL(9,D15:D89)","v":5},{"$f":"SUBTOTAL(9,E15:E89)","v":0},0,0,0,0,0,0,0,516,521,156.81074999999998,235.21612499999998,0,516.25,908.27687500000002,35.282418749999998,null,{"$f":"SUBTOTAL(9,V15:V89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN15:AN89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($D$10:$BC$10,BF$10,$D90:$BC90)","v":521},{"$f":"SUMIF($D$10:$BC$10,BG$10,$D90:$BC90)","v":156.81074999999998},235.21612499999998,0,516.25,908.27687500000002,35.282418749999998,{"$f":"BK90+BL90","v":943.55929375000005},{"$f":"BK90/(BJ90+BK90)","v":0.63759897474731742}]
[]
[null,"CONTINGENCY TASKS/DELIVERABLES"]
[null,"C1","[Task Description. Use Task Naming and Numbering associated with the corresponding Non-contingency task (preceded by a \"C\" for Contingency tasks).]",{"$f":"SUBTOTAL(9,D94:D97)","v":0},{"$f":"SUBTOTAL(9,E94:E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V94:V97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN94:AN97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($D$10:$BC$10,BF$10,$D93:$BC93)","v":0},0,0,0,0,0,0,{"$f":"BK93+BL93","v":0}]
[null,"C1.1","Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D94:M94)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D94:M94)","v":0},{"$f":"O94*P$11","v":0},{"$f":"O94*Q$11","v":0},0,{"$f":"SUM(O94:R94)","v":0},{"$f":"(O94+P94)*T$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V94:AE94)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V94:AE94)","v":0},{"$f":"AG94*AH$11","v":0},{"$f":"AG94*AI$11","v":0},0,{"$f":"SUM(AG94:AJ94)","v":0},{"$f":"(AG94+AH94)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN94:AW94)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN94:AW94)","v":0},{"$f":"AY94*AZ$11","v":0},{"$f":"AY94*BA$11","v":0},0,{"$f":"SUM(AY94:BB94)","v":0},{"$f":"(AY94+AZ94)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,"C1.2","Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D95:M95)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D95:M95)","v":0},0,0,0,{"$f":"SUM(O95:R95)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V95:AE95)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V95:AE95)","v":0},0,{"$f":"AG95*AI$11","v":0},0,{"$f":"SUM(AG95:AJ95)","v":0},{"$f":"(AG95+AH95)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN95:AW95)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN95:AW95)","v":0},0,{"$f":"AY95*BA$11","v":0},0,{"$f":"SUM(AY95:BB95)","v":0},{"$f":"(AY95+AZ95)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D96:M96)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D96:M96)","v":0},0,0,0,{"$f":"SUM(O96:R96)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V96:AE96)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V96:AE96)","v":0},0,{"$f":"AG96*AI$11","v":0},0,{"$f":"SUM(AG96:AJ96)","v":0},{"$f":"(AG96+AH96)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN96:AW96)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN96:AW96)","v":0},0,{"$f":"AY96*BA$11","v":0},0,{"$f":"SUM(AY96:BB96)","v":0},{"$f":"(AY96+AZ96)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D97:M97)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D97:M97)","v":0},0,0,0,{"$f":"SUM(O97:R97)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V97:AE97)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V97:AE97)","v":0},0,{"$f":"AG97*AI$11","v":0},0,{"$f":"SUM(AG97:AJ97)","v":0},{"$f":"(AG97+AH97)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN97:AW97)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN97:AW97)","v":0},0,{"$f":"AY97*BA$11","v":0},0,{"$f":"SUM(AY97:BB97)","v":0},{"$f":"(AY97+AZ97)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,"C2","[Task Description. Use Task Naming and Numbering associated with the corresponding Non-contingency task (preceded by a \"C\" for Contingency tasks).]",{"$f":"SUBTOTAL(9,D99:D102)","v":0},{"$f":"SUBTOTAL(9,E99:E102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V99:V102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN99:AN102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"C2.1","Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D99:M99)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D99:M99)","v":0},0,0,0,{"$f":"SUM(O99:R99)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V99:AE99)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V99:AE99)","v":0},0,{"$f":"AG99*AI$11","v":0},0,{"$f":"SUM(AG99:AJ99)","v":0},{"$f":"(AG99+AH99)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN99:AW99)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN99:AW99)","v":0},0,{"$f":"AY99*BA$11","v":0},0,{"$f":"SUM(AY99:BB99)","v":0},{"$f":"(AY99+AZ99)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,"C2.2","Subtask name",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D100:M100)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D100:M100)","v":0},0,0,0,{"$f":"SUM(O100:R100)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V100:AE100)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V100:AE100)","v":0},0,{"$f":"AG100*AI$11","v":0},0,{"$f":"SUM(AG100:AJ100)","v":0},{"$f":"(AG100+AH100)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN100:AW100)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN100:AW100)","v":0},0,{"$f":"AY100*BA$11","v":0},0,{"$f":"SUM(AY100:BB100)","v":0},{"$f":"(AY100+AZ100)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D101:M101)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D101:M101)","v":0},0,0,0,{"$f":"SUM(O101:R101)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V101:AE101)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V101:AE101)","v":0},0,{"$f":"AG101*AI$11","v":0},0,{"$f":"SUM(AG101:AJ101)","v":0},{"$f":"(AG101+AH101)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN101:AW101)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN101:AW101)","v":0},0,{"$f":"AY101*BA$11","v":0},0,{"$f":"SUM(AY101:BB101)","v":0},{"$f":"(AY101+AZ101)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D102:M102)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D102:M102)","v":0},0,0,0,{"$f":"SUM(O102:R102)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V102:AE102)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V102:AE102)","v":0},0,{"$f":"AG102*AI$11","v":0},0,{"$f":"SUM(AG102:AJ102)","v":0},{"$f":"(AG102+AH102)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN102:AW102)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN102:AW102)","v":0},0,{"$f":"AY102*BA$11","v":0},0,{"$f":"SUM(AY102:BB102)","v":0},{"$f":"(AY102+AZ102)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,"C3","[Task Description. Use Task Naming and Numbering associated with the corresponding Non-contingency task (preceded by a \"C\" for Contingency tasks).]",{"$f":"SUBTOTAL(9,D104:D107)","v":0},{"$f":"SUBTOTAL(9,E104:E107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V104:V107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN104:AN107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D104:M104)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D104:M104)","v":0},0,0,0,{"$f":"SUM(O104:R104)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V104:AE104)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V104:AE104)","v":0},0,{"$f":"AG104*AI$11","v":0},0,{"$f":"SUM(AG104:AJ104)","v":0},{"$f":"(AG104+AH104)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN104:AW104)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN104:AW104)","v":0},0,{"$f":"AY104*BA$11","v":0},0,{"$f":"SUM(AY104:BB104)","v":0},{"$f":"(AY104+AZ104)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D105:M105)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D105:M105)","v":0},0,0,0,{"$f":"SUM(O105:R105)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V105:AE105)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V105:AE105)","v":0},0,{"$f":"AG105*AI$11","v":0},0,{"$f":"SUM(AG105:AJ105)","v":0},{"$f":"(AG105+AH105)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN105:AW105)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN105:AW105)","v":0},0,{"$f":"AY105*BA$11","v":0},0,{"$f":"SUM(AY105:BB105)","v":0},{"$f":"(AY105+AZ105)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D106:M106)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D106:M106)","v":0},0,0,0,{"$f":"SUM(O106:R106)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V106:AE106)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V106:AE106)","v":0},0,{"$f":"AG106*AI$11","v":0},0,{"$f":"SUM(AG106:AJ106)","v":0},{"$f":"(AG106+AH106)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN106:AW106)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN106:AW106)","v":0},0,{"$f":"AY106*BA$11","v":0},0,{"$f":"SUM(AY106:BB106)","v":0},{"$f":"(AY106+AZ106)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D107:M107)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D107:M107)","v":0},0,0,0,{"$f":"SUM(O107:R107)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V107:AE107)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V107:AE107)","v":0},0,{"$f":"AG107*AI$11","v":0},0,{"$f":"SUM(AG107:AJ107)","v":0},{"$f":"(AG107+AH107)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN107:AW107)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN107:AW107)","v":0},0,{"$f":"AY107*BA$11","v":0},0,{"$f":"SUM(AY107:BB107)","v":0},{"$f":"(AY107+AZ107)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,"C4","[Task Description. Use Task Naming and Numbering associated with the corresponding Non-contingency task (preceded by a \"C\" for Contingency tasks).]",{"$f":"SUBTOTAL(9,D109:D112)","v":0},{"$f":"SUBTOTAL(9,E109:E112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V109:V112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN109:AN112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D109:M109)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D109:M109)","v":0},0,0,0,{"$f":"SUM(O109:R109)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V109:AE109)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V109:AE109)","v":0},0,{"$f":"AG109*AI$11","v":0},0,{"$f":"SUM(AG109:AJ109)","v":0},{"$f":"(AG109+AH109)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN109:AW109)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN109:AW109)","v":0},0,{"$f":"AY109*BA$11","v":0},0,{"$f":"SUM(AY109:BB109)","v":0},{"$f":"(AY109+AZ109)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D110:M110)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D110:M110)","v":0},0,0,0,{"$f":"SUM(O110:R110)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V110:AE110)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V110:AE110)","v":0},0,{"$f":"AG110*AI$11","v":0},0,{"$f":"SUM(AG110:AJ110)","v":0},{"$f":"(AG110+AH110)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN110:AW110)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN110:AW110)","v":0},0,{"$f":"AY110*BA$11","v":0},0,{"$f":"SUM(AY110:BB110)","v":0},{"$f":"(AY110+AZ110)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D111:M111)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D111:M111)","v":0},0,0,0,{"$f":"SUM(O111:R111)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V111:AE111)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V111:AE111)","v":0},0,{"$f":"AG111*AI$11","v":0},0,{"$f":"SUM(AG111:AJ111)","v":0},{"$f":"(AG111+AH111)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN111:AW111)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN111:AW111)","v":0},0,{"$f":"AY111*BA$11","v":0},0,{"$f":"SUM(AY111:BB111)","v":0},{"$f":"(AY111+AZ111)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D112:M112)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D112:M112)","v":0},0,0,0,{"$f":"SUM(O112:R112)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V112:AE112)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V112:AE112)","v":0},0,{"$f":"AG112*AI$11","v":0},0,{"$f":"SUM(AG112:AJ112)","v":0},{"$f":"(AG112+AH112)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN112:AW112)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN112:AW112)","v":0},0,{"$f":"AY112*BA$11","v":0},0,{"$f":"SUM(AY112:BB112)","v":0},{"$f":"(AY112+AZ112)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,"C5","[Task Description. Use Task Naming and Numbering associated with the corresponding Non-contingency task (preceded by a \"C\" for Contingency tasks).]",{"$f":"SUBTOTAL(9,D114:D117)","v":0},{"$f":"SUBTOTAL(9,E114:E117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V114:V117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN114:AN117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D114:M114)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D114:M114)","v":0},0,0,0,{"$f":"SUM(O114:R114)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V114:AE114)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V114:AE114)","v":0},0,{"$f":"AG114*AI$11","v":0},0,{"$f":"SUM(AG114:AJ114)","v":0},{"$f":"(AG114+AH114)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN114:AW114)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN114:AW114)","v":0},0,{"$f":"AY114*BA$11","v":0},0,{"$f":"SUM(AY114:BB114)","v":0},{"$f":"(AY114+AZ114)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D115:M115)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D115:M115)","v":0},0,0,0,{"$f":"SUM(O115:R115)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V115:AE115)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V115:AE115)","v":0},0,{"$f":"AG115*AI$11","v":0},0,{"$f":"SUM(AG115:AJ115)","v":0},{"$f":"(AG115+AH115)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN115:AW115)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN115:AW115)","v":0},0,{"$f":"AY115*BA$11","v":0},0,{"$f":"SUM(AY115:BB115)","v":0},{"$f":"(AY115+AZ115)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D116:M116)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D116:M116)","v":0},0,0,0,{"$f":"SUM(O116:R116)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V116:AE116)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V116:AE116)","v":0},0,{"$f":"AG116*AI$11","v":0},0,{"$f":"SUM(AG116:AJ116)","v":0},{"$f":"(AG116+AH116)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN116:AW116)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN116:AW116)","v":0},0,{"$f":"AY116*BA$11","v":0},0,{"$f":"SUM(AY116:BB116)","v":0},{"$f":"(AY116+AZ116)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D117:M117)","v":0},{"$f":"SUMPRODUCT(D$12:M$12,D117:M117)","v":0},0,0,0,{"$f":"SUM(O117:R117)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V117:AE117)","v":0},{"$f":"SUMPRODUCT(V$12:AE$12,V117:AE117)","v":0},0,{"$f":"AG117*AI$11","v":0},0,{"$f":"SUM(AG117:AJ117)","v":0},{"$f":"(AG117+AH117)*AL$11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN117:AW117)","v":0},{"$f":"SUMPRODUCT(AN$12:AW$12,AN117:AW117)","v":0},0,{"$f":"AY117*BA$11","v":0},0,{"$f":"SUM(AY117:BB117)","v":0},{"$f":"(AY117+AZ117)*BD$11","v":0},null,0,0,0,0,0,0,0,0]
[null,null,"TOTAL Contingency",{"$f":"SUBTOTAL(9,D93:D117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,V93:V117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AN93:AN117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"TOTAL Non-Contingency + Contingency",{"$f":"D118+D90","v":5},0,0,0,0,0,0,0,0,516,521,156.81074999999998,235.21612499999998,0,516.25,908.27687500000002,35.282418749999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521,156.81074999999998,235.21612499999998,0,516.25,908.27687500000002,35.282418749999998,943.55929375000005]

{"sheet":"B1_Breakdown_of_Costs","index":1,"n_rows":162,"n_cols":129,"rows_kept":162,"cut":false,"hidden":false,"merged":[[4,53,4,55],[4,57,4,59],[5,53,5,55],[0,36,0,43],[1,36,1,38],[1,40,1,42],[2,36,2,38],[2,40,2,42],[4,36,4,38],[4,40,4,42],[5,36,5,38],[0,53,0,60],[1,53,1,55],[1,57,1,59],[2,53,2,55],[2,57,2,59],[6,19,6,34],[7,19,7,28],[7,29,7,34],[6,53,6,68],[7,53,7,62],[7,63,7,68],[6,36,6,51],[7,36,7,45],[7,46,7,51],[0,19,0,26],[1,19,1,21],[1,23,1,25],[2,19,2,21],[2,23,2,25],[3,19,3,21],[3,23,3,25],[4,104,4,106],[4,108,4,110],[5,104,5,106],[3,87,3,89],[3,91,3,93],[3,70,3,72],[3,74,3,76],[4,19,4,21],[4,23,4,25],[5,19,5,21],[3,53,3,55],[3,57,3,59],[3,36,3,38],[3,40,3,42],[6,104,6,119],[7,104,7,113],[7,114,7,119],[0,104,0,111],[1,104,1,106],[1,108,1,110],[2,104,2,106],[2,108,2,110],[3,104,3,106],[3,108,3,110],[0,2,0,9],[1,2,1,4],[1,6,1,8],[6,2,6,17],[12,0,12,1],[0,0,0,1],[2,2,2,4],[7,12,7,17],[3,2,3,4],[3,6,3,8],[3,0,7,1],[1,0,2,1],[5,2,5,4],[2,6,2,8],[6,121,6,128],[7,121,7,128],[125,0,125,1],[7,2,7,11],[4,2,4,4],[4,6,4,8],[4,87,4,89],[4,91,4,93],[5,87,5,89],[6,87,6,102],[7,87,7,96],[7,97,7,102],[4,70,4,72],[4,74,4,76],[5,70,5,72],[6,70,6,85],[0,87,0,94],[1,87,1,89],[1,91,1,93],[2,87,2,89],[2,91,2,93],[7,70,7,79],[7,80,7,85],[0,70,0,77],[1,70,1,72],[1,74,1,76],[2,70,2,72],[2,74,2,76]]}
["Form B1: Breakdown of Costs",null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MULTIPLIERS"]
["ALAMEDACTC CONTRACT NUMBER:\n",null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in Current Year (CY)",null,null,1,"Accepted Overhead Rate",null,null,0]
[null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+1",null,null,0,"Fringe Rate",null,null,0]
["PROJECT NAME:\n",null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0.08,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0.08,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+2",null,null,0,"Negotiated Profit Rate",null,null,0]
[null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0.03,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0.03,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0,null,null,null,null,null,null,null,null,null,"% of budget in CY+3",null,null,0,"Annual Escalation Rate",null,null,0]
[null,null,"Annualization Factor",null,null,{"$f":"(F2+F3*(1+J5)+F4*(1+J5)^2+F5*(1+J5)^3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,{"$f":"(W2+W3*(1+AA5)+W4*(1+AA5)^2+W5*(1+AA5)^3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,{"$f":"(AN2+AN3*(1+AR5)+AN4*(1+AR5)^2+AN5*(1+AR5)^3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,{"$f":"(BE2+BE3*(1+BI5)+BE4*(1+BI5)^2+BE5*(1+BI5)^3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,{"$f":"(BV2+BV3*(1+BZ5)+BV4*(1+BZ5)^2+BV5*(1+BZ5)^3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,{"$f":"(CM2+CM3*(1+CQ5)+CM4*(1+CQ5)^2+CM5*(1+CQ5)^3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,{"$f":"(DD2+DD3*(1+DH5)+DD4*(1+DH5)^2+DD5*(1+DH5)^3)","v":1}]
[null,null,"Prime Consultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subconsultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subconsultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subconsultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subconsultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subconsultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subconsultant: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Summary"]
[null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"DATA ENTRY SECTION",null,null,null,null,null,null,null,null,null,"CALCULATION SECTION",null,null,null,null,null,null,"CALCULATION SECTION"]
[null,"Names and Classification ","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","[__Insert Name and Classification__]","Direct Expenses ($)","Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","TOTAL COST","Profit",null,"Hours","Escalated Direct Labor or NBR $","Fringe/Overhead","Direct Expenses","Total Cost","Profit","Total Cost + Profit","% of Total Non-Contingency Labor Costs"]
[null,"Direct Salary Rate (Average, Actual, Max) for Current Year"]
[null,"Annualized Direct Salary Rate \n(or enter Negotiated Billing Rate)",{"$f":"C10*$F6","v":0},{"$f":"D10*$F6","v":0},{"$f":"E10*$F6","v":0},{"$f":"F10*$F6","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"T10*$W6","v":0},{"$f":"U10*$W6","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"AK10*$AN6","v":0},{"$f":"AL10*$AN6","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"BB10*$BE6","v":0},{"$f":"BC10*$BE6","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"BS10*$BV6","v":0},{"$f":"BT10*$BV6","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"CJ10*$CM6","v":0},{"$f":"CK10*$CM6","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"DA10*$DD6","v":0},{"$f":"DB10*$DD6","v":0},0,0,0,0,0,0,0]
["Task #","Fully Burdened Billing Rate",{"$f":"+C11+(C11*$J2)+(C11*$J3)+SUM($J4*SUM(C11+(C11*$J2)+(C11*$J3)))","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+T11+(T11*$AA2)+(T11*$AA3)+SUM($AA4*SUM(T11+(T11*$AA2)+(T11*$AA3)))","v":0},{"$f":"+U11+(U11*$AA2)+(U11*$AA3)+SUM($AA4*SUM(U11+(U11*$AA2)+(U11*$AA3)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+AK11+(AK11*$AR2)+(AK11*$AR3)+SUM($AR4*SUM(AK11+(AK11*$AR2)+(AK11*$AR3)))","v":0},{"$f":"+AL11+(AL11*$AR2)+(AL11*$AR3)+SUM($AR4*SUM(AL11+(AL11*$AR2)+(AL11*$AR3)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+BB11+(BB11*$BI2)+(BB11*$BI3)+SUM($BI4*SUM(BB11+(BB11*$BI2)+(BB11*$BI3)))","v":0},{"$f":"+BC11+(BC11*$BI2)+(BC11*$BI3)+SUM($BI4*SUM(BC11+(BC11*$BI2)+(BC11*$BI3)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+BS11+(BS11*$BZ2)+(BS11*$BZ3)+SUM($BZ4*SUM(BS11+(BS11*$BZ2)+(BS11*$BZ3)))","v":0},{"$f":"+BT11+(BT11*$BZ2)+(BT11*$BZ3)+SUM($BZ4*SUM(BT11+(BT11*$BZ2)+(BT11*$BZ3)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+CJ11+(CJ11*$CQ2)+(CJ11*$CQ3)+SUM($CQ4*SUM(CJ11+(CJ11*$CQ2)+(CJ11*$CQ3)))","v":0},{"$f":"+CK11+(CK11*$CQ2)+(CK11*$CQ3)+SUM($CQ4*SUM(CK11+(CK11*$CQ2)+(CK11*$CQ3)))","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+DA11+(DA11*$DH2)+(DA11*$DH3)+SUM($DH4*SUM(DA11+(DA11*$DH2)+(DA11*$DH3)))","v":0},{"$f":"+DB11+(DB11*$DH2)+(DB11*$DH3)+SUM($DH4*SUM(DB11+(DB11*$DH2)+(DB11*$DH3)))","v":0},0,0,0,0,0,0,0]
["NON-CONTINGENCY TASKS/DELIVERABLES"]
[1,null,{"$f":"SUBTOTAL(9,C15:C24)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,O15:O24)","v":0},0,0,0,null,{"$f":"SUBTOTAL(9,T15:T24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK15:AK24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB15:BB24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS15:BS24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ15:CJ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA15:DA24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C14:$DP14)","v":0},0,0,0,0,0,{"$f":"DV14+DW14","v":0},{"$f":"(DV14-DU14)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["1.1",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(N15*$J$2)+(N15*$J$3)","v":0},{"$f":"L15","v":0},{"$f":"SUM(N15:P15)","v":0},{"$f":"(N15+O15)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T15:AB15)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T15:AB15)","v":0},{"$f":"(AE15*AA$2)+(AE15*AA$3)","v":0},{"$f":"AC15","v":0},{"$f":"SUM(AE15:AG15)","v":0},{"$f":"(AE15+AF15)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK15:AS15)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK15:AS15)","v":0},{"$f":"(AV15*AR$2)+(AV15*AR$3)","v":0},{"$f":"AT15","v":0},{"$f":"SUM(AV15:AX15)","v":0},{"$f":"(AV15+AW15)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB15:BJ15)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB15:BJ15)","v":0},{"$f":"(BM15*BI$2)+(BM15*BI$3)","v":0},{"$f":"BK15","v":0},{"$f":"SUM(BM15:BO15)","v":0},{"$f":"(BM15+BN15)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS15:CA15)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS15:CA15)","v":0},{"$f":"(CD15*BZ$2)+(CD15*BZ$3)","v":0},{"$f":"CB15","v":0},{"$f":"SUM(CD15:CF15)","v":0},{"$f":"(CD15+CE15)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ15:CR15)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ15:CR15)","v":0},{"$f":"(CU15*CQ$2)+(CU15*CQ$3)","v":0},{"$f":"CS15","v":0},{"$f":"SUM(CU15:CW15)","v":0},{"$f":"(CU15+CV15)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA15:DI15)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA15:DI15)","v":0},{"$f":"(DL15*DH$2)+(DL15*DH$3)","v":0},{"$f":"DJ15","v":0},{"$f":"SUM(DL15:DN15)","v":0},{"$f":"(DL15+DM15)*DH$4","v":0},null,0,0,0,0,0,0,{"$f":"DV15+DW15","v":0},{"$f":"(DV15-DU15)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["1.2",null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(N16*$J$2)+(N16*$J$3)","v":0},{"$f":"L16","v":0},{"$f":"SUM(N16:P16)","v":0},{"$f":"(N16+O16)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T16:AB16)","v":0},{"$f":"(AE16*AA$2)+(AE16*AA$3)","v":0},{"$f":"AC16","v":0},{"$f":"SUM(AE16:AG16)","v":0},{"$f":"(AE16+AF16)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK16:AS16)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK16:AS16)","v":0},{"$f":"(AV16*AR$2)+(AV16*AR$3)","v":0},{"$f":"AT16","v":0},{"$f":"SUM(AV16:AX16)","v":0},{"$f":"(AV16+AW16)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB16:BJ16)","v":0},{"$f":"(BM16*BI$2)+(BM16*BI$3)","v":0},{"$f":"BK16","v":0},{"$f":"SUM(BM16:BO16)","v":0},{"$f":"(BM16+BN16)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS16:CA16)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS16:CA16)","v":0},{"$f":"(CD16*BZ$2)+(CD16*BZ$3)","v":0},{"$f":"CB16","v":0},{"$f":"SUM(CD16:CF16)","v":0},{"$f":"(CD16+CE16)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ16:CR16)","v":0},{"$f":"(CU16*CQ$2)+(CU16*CQ$3)","v":0},{"$f":"CS16","v":0},{"$f":"SUM(CU16:CW16)","v":0},{"$f":"(CU16+CV16)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA16:DI16)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA16:DI16)","v":0},{"$f":"(DL16*DH$2)+(DL16*DH$3)","v":0},{"$f":"DJ16","v":0},{"$f":"SUM(DL16:DN16)","v":0},{"$f":"(DL16+DM16)*DH$4","v":0},null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C16:$DP16)","v":0},0,0,0,0,0,{"$f":"DV16+DW16","v":0},{"$f":"(DV16-DU16)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["1.3",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"L17","v":0},{"$f":"SUM(N17:P17)","v":0},{"$f":"(N17+O17)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"L18","v":0},{"$f":"SUM(N18:P18)","v":0},{"$f":"(N18+O18)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.5",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C19:L19)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.6",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:K20)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["1.10",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[2,null,{"$f":"SUBTOTAL(9,C26:C35)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M26:M35)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T26:T35)","v":0},{"$f":"SUBTOTAL(9,U26:U35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK26:AK35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB26:BB35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS26:BS35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ26:CJ35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA26:DA35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"DV25+DW25","v":0},{"$f":"(DV25-DU25)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["2.1",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C26:L26)","v":0},0,{"$f":"L26","v":0},{"$f":"SUM(N26:P26)","v":0},{"$f":"(N26+O26)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T26:AB26)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T26:AB26)","v":0},{"$f":"(AE26*AA$2)+(AE26*AA$3)","v":0},{"$f":"AC26","v":0},{"$f":"SUM(AE26:AG26)","v":0},{"$f":"(AE26+AF26)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK26:AS26)","v":0},{"$f":"(AV26*AR$2)+(AV26*AR$3)","v":0},{"$f":"AT26","v":0},{"$f":"SUM(AV26:AX26)","v":0},{"$f":"(AV26+AW26)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB26:BJ26)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB26:BJ26)","v":0},{"$f":"(BM26*BI$2)+(BM26*BI$3)","v":0},{"$f":"BK26","v":0},{"$f":"SUM(BM26:BO26)","v":0},{"$f":"(BM26+BN26)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS26:CA26)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS26:CA26)","v":0},{"$f":"(CD26*BZ$2)+(CD26*BZ$3)","v":0},{"$f":"CB26","v":0},{"$f":"SUM(CD26:CF26)","v":0},{"$f":"(CD26+CE26)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ26:CR26)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ26:CR26)","v":0},{"$f":"(CU26*CQ$2)+(CU26*CQ$3)","v":0},{"$f":"CS26","v":0},{"$f":"SUM(CU26:CW26)","v":0},{"$f":"(CU26+CV26)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA26:DI26)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA26:DI26)","v":0},{"$f":"(DL26*DH$2)+(DL26*DH$3)","v":0},{"$f":"DJ26","v":0},{"$f":"SUM(DL26:DN26)","v":0},{"$f":"(DL26+DM26)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C27:L27)","v":0},0,{"$f":"L27","v":0},{"$f":"SUM(N27:P27)","v":0},{"$f":"(N27+O27)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T27:AB27)","v":0},{"$f":"(AE27*AA$2)+(AE27*AA$3)","v":0},{"$f":"AC27","v":0},{"$f":"SUM(AE27:AG27)","v":0},{"$f":"(AE27+AF27)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK27:AS27)","v":0},{"$f":"(AV27*AR$2)+(AV27*AR$3)","v":0},{"$f":"AT27","v":0},{"$f":"SUM(AV27:AX27)","v":0},{"$f":"(AV27+AW27)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB27:BJ27)","v":0},{"$f":"(BM27*BI$2)+(BM27*BI$3)","v":0},{"$f":"BK27","v":0},{"$f":"SUM(BM27:BO27)","v":0},{"$f":"(BM27+BN27)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS27:CA27)","v":0},{"$f":"(CD27*BZ$2)+(CD27*BZ$3)","v":0},{"$f":"CB27","v":0},{"$f":"SUM(CD27:CF27)","v":0},{"$f":"(CD27+CE27)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ27:CR27)","v":0},{"$f":"(CU27*CQ$2)+(CU27*CQ$3)","v":0},{"$f":"CS27","v":0},{"$f":"SUM(CU27:CW27)","v":0},{"$f":"(CU27+CV27)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA27:DI27)","v":0},{"$f":"(DL27*DH$2)+(DL27*DH$3)","v":0},{"$f":"DJ27","v":0},{"$f":"SUM(DL27:DN27)","v":0},{"$f":"(DL27+DM27)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C28:L28)","v":0},0,{"$f":"L28","v":0},{"$f":"SUM(N28:P28)","v":0},{"$f":"(N28+O28)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C32:$DP32)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["2.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C35:L35)","v":0},0,{"$f":"L35","v":0},{"$f":"SUM(N35:P35)","v":0},{"$f":"(N35+O35)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3",null,{"$f":"SUBTOTAL(9,C37:C46)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M37:M46)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T37:T46)","v":0},{"$f":"SUBTOTAL(9,U37:U46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK37:AK46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB37:BB46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS37:BS46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ37:CJ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA37:DA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.1",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C37:L37)","v":0},0,{"$f":"L37","v":0},{"$f":"SUM(N37:P37)","v":0},{"$f":"(N37+O37)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T37:AB37)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T37:AB37)","v":0},{"$f":"(AE37*AA$2)+(AE37*AA$3)","v":0},{"$f":"AC37","v":0},{"$f":"SUM(AE37:AG37)","v":0},{"$f":"(AE37+AF37)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK37:AS37)","v":0},{"$f":"(AV37*AR$2)+(AV37*AR$3)","v":0},{"$f":"AT37","v":0},{"$f":"SUM(AV37:AX37)","v":0},{"$f":"(AV37+AW37)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB37:BJ37)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB37:BJ37)","v":0},{"$f":"(BM37*BI$2)+(BM37*BI$3)","v":0},{"$f":"BK37","v":0},{"$f":"SUM(BM37:BO37)","v":0},{"$f":"(BM37+BN37)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS37:CA37)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS37:CA37)","v":0},{"$f":"(CD37*BZ$2)+(CD37*BZ$3)","v":0},{"$f":"CB37","v":0},{"$f":"SUM(CD37:CF37)","v":0},{"$f":"(CD37+CE37)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ37:CR37)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ37:CR37)","v":0},{"$f":"(CU37*CQ$2)+(CU37*CQ$3)","v":0},{"$f":"CS37","v":0},{"$f":"SUM(CU37:CW37)","v":0},{"$f":"(CU37+CV37)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA37:DI37)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA37:DI37)","v":0},{"$f":"(DL37*DH$2)+(DL37*DH$3)","v":0},{"$f":"DJ37","v":0},{"$f":"SUM(DL37:DN37)","v":0},{"$f":"(DL37+DM37)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C38:L38)","v":0},0,{"$f":"L38","v":0},{"$f":"SUM(N38:P38)","v":0},{"$f":"(N38+O38)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T38:AB38)","v":0},{"$f":"(AE38*AA$2)+(AE38*AA$3)","v":0},{"$f":"AC38","v":0},{"$f":"SUM(AE38:AG38)","v":0},{"$f":"(AE38+AF38)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK38:AS38)","v":0},{"$f":"(AV38*AR$2)+(AV38*AR$3)","v":0},{"$f":"AT38","v":0},{"$f":"SUM(AV38:AX38)","v":0},{"$f":"(AV38+AW38)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB38:BJ38)","v":0},{"$f":"(BM38*BI$2)+(BM38*BI$3)","v":0},{"$f":"BK38","v":0},{"$f":"SUM(BM38:BO38)","v":0},{"$f":"(BM38+BN38)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS38:CA38)","v":0},{"$f":"(CD38*BZ$2)+(CD38*BZ$3)","v":0},{"$f":"CB38","v":0},{"$f":"SUM(CD38:CF38)","v":0},{"$f":"(CD38+CE38)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ38:CR38)","v":0},{"$f":"(CU38*CQ$2)+(CU38*CQ$3)","v":0},{"$f":"CS38","v":0},{"$f":"SUM(CU38:CW38)","v":0},{"$f":"(CU38+CV38)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA38:DI38)","v":0},{"$f":"(DL38*DH$2)+(DL38*DH$3)","v":0},{"$f":"DJ38","v":0},{"$f":"SUM(DL38:DN38)","v":0},{"$f":"(DL38+DM38)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.3",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C42:$DP42)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["3.10",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4",null,{"$f":"SUBTOTAL(9,C48:C57)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M48:M57)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T48:T57)","v":0},{"$f":"SUBTOTAL(9,U48:U57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK48:AK57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB48:BB57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS48:BS57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ48:CJ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA48:DA57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.1",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C48:L48)","v":0},0,{"$f":"L48","v":0},{"$f":"SUM(N48:P48)","v":0},{"$f":"(N48+O48)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T48:AB48)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T48:AB48)","v":0},{"$f":"(AE48*AA$2)+(AE48*AA$3)","v":0},{"$f":"AC48","v":0},{"$f":"SUM(AE48:AG48)","v":0},{"$f":"(AE48+AF48)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK48:AS48)","v":0},{"$f":"(AV48*AR$2)+(AV48*AR$3)","v":0},{"$f":"AT48","v":0},{"$f":"SUM(AV48:AX48)","v":0},{"$f":"(AV48+AW48)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB48:BJ48)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB48:BJ48)","v":0},{"$f":"(BM48*BI$2)+(BM48*BI$3)","v":0},{"$f":"BK48","v":0},{"$f":"SUM(BM48:BO48)","v":0},{"$f":"(BM48+BN48)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS48:CA48)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS48:CA48)","v":0},{"$f":"(CD48*BZ$2)+(CD48*BZ$3)","v":0},{"$f":"CB48","v":0},{"$f":"SUM(CD48:CF48)","v":0},{"$f":"(CD48+CE48)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ48:CR48)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ48:CR48)","v":0},{"$f":"(CU48*CQ$2)+(CU48*CQ$3)","v":0},{"$f":"CS48","v":0},{"$f":"SUM(CU48:CW48)","v":0},{"$f":"(CU48+CV48)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA48:DI48)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA48:DI48)","v":0},{"$f":"(DL48*DH$2)+(DL48*DH$3)","v":0},{"$f":"DJ48","v":0},{"$f":"SUM(DL48:DN48)","v":0},{"$f":"(DL48+DM48)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C49:L49)","v":0},0,{"$f":"L49","v":0},{"$f":"SUM(N49:P49)","v":0},{"$f":"(N49+O49)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T49:AB49)","v":0},{"$f":"(AE49*AA$2)+(AE49*AA$3)","v":0},{"$f":"AC49","v":0},{"$f":"SUM(AE49:AG49)","v":0},{"$f":"(AE49+AF49)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK49:AS49)","v":0},{"$f":"(AV49*AR$2)+(AV49*AR$3)","v":0},{"$f":"AT49","v":0},{"$f":"SUM(AV49:AX49)","v":0},{"$f":"(AV49+AW49)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB49:BJ49)","v":0},{"$f":"(BM49*BI$2)+(BM49*BI$3)","v":0},{"$f":"BK49","v":0},{"$f":"SUM(BM49:BO49)","v":0},{"$f":"(BM49+BN49)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS49:CA49)","v":0},{"$f":"(CD49*BZ$2)+(CD49*BZ$3)","v":0},{"$f":"CB49","v":0},{"$f":"SUM(CD49:CF49)","v":0},{"$f":"(CD49+CE49)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ49:CR49)","v":0},{"$f":"(CU49*CQ$2)+(CU49*CQ$3)","v":0},{"$f":"CS49","v":0},{"$f":"SUM(CU49:CW49)","v":0},{"$f":"(CU49+CV49)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA49:DI49)","v":0},{"$f":"(DL49*DH$2)+(DL49*DH$3)","v":0},{"$f":"DJ49","v":0},{"$f":"SUM(DL49:DN49)","v":0},{"$f":"(DL49+DM49)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C50:L50)","v":0},0,{"$f":"L50","v":0},{"$f":"SUM(N50:P50)","v":0},{"$f":"(N50+O50)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C52:$DP52)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["4.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C57:L57)","v":0},0,{"$f":"L57","v":0},{"$f":"SUM(N57:P57)","v":0},{"$f":"(N57+O57)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[5,null,{"$f":"SUBTOTAL(9,C59:C68)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M59:M68)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T59:T68)","v":0},{"$f":"SUBTOTAL(9,U59:U68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK59:AK68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB59:BB68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS59:BS68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ59:CJ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA59:DA68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.1",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C59:L59)","v":0},0,{"$f":"L59","v":0},{"$f":"SUM(N59:P59)","v":0},{"$f":"(N59+O59)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T59:AB59)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T59:AB59)","v":0},{"$f":"(AE59*AA$2)+(AE59*AA$3)","v":0},{"$f":"AC59","v":0},{"$f":"SUM(AE59:AG59)","v":0},{"$f":"(AE59+AF59)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK59:AS59)","v":0},{"$f":"(AV59*AR$2)+(AV59*AR$3)","v":0},{"$f":"AT59","v":0},{"$f":"SUM(AV59:AX59)","v":0},{"$f":"(AV59+AW59)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB59:BJ59)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB59:BJ59)","v":0},{"$f":"(BM59*BI$2)+(BM59*BI$3)","v":0},{"$f":"BK59","v":0},{"$f":"SUM(BM59:BO59)","v":0},{"$f":"(BM59+BN59)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS59:CA59)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS59:CA59)","v":0},{"$f":"(CD59*BZ$2)+(CD59*BZ$3)","v":0},{"$f":"CB59","v":0},{"$f":"SUM(CD59:CF59)","v":0},{"$f":"(CD59+CE59)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ59:CR59)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ59:CR59)","v":0},{"$f":"(CU59*CQ$2)+(CU59*CQ$3)","v":0},{"$f":"CS59","v":0},{"$f":"SUM(CU59:CW59)","v":0},{"$f":"(CU59+CV59)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA59:DI59)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA59:DI59)","v":0},{"$f":"(DL59*DH$2)+(DL59*DH$3)","v":0},{"$f":"DJ59","v":0},{"$f":"SUM(DL59:DN59)","v":0},{"$f":"(DL59+DM59)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C60:L60)","v":0},0,{"$f":"L60","v":0},{"$f":"SUM(N60:P60)","v":0},{"$f":"(N60+O60)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T60:AB60)","v":0},{"$f":"(AE60*AA$2)+(AE60*AA$3)","v":0},{"$f":"AC60","v":0},{"$f":"SUM(AE60:AG60)","v":0},{"$f":"(AE60+AF60)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK60:AS60)","v":0},{"$f":"(AV60*AR$2)+(AV60*AR$3)","v":0},{"$f":"AT60","v":0},{"$f":"SUM(AV60:AX60)","v":0},{"$f":"(AV60+AW60)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB60:BJ60)","v":0},{"$f":"(BM60*BI$2)+(BM60*BI$3)","v":0},{"$f":"BK60","v":0},{"$f":"SUM(BM60:BO60)","v":0},{"$f":"(BM60+BN60)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS60:CA60)","v":0},{"$f":"(CD60*BZ$2)+(CD60*BZ$3)","v":0},{"$f":"CB60","v":0},{"$f":"SUM(CD60:CF60)","v":0},{"$f":"(CD60+CE60)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ60:CR60)","v":0},{"$f":"(CU60*CQ$2)+(CU60*CQ$3)","v":0},{"$f":"CS60","v":0},{"$f":"SUM(CU60:CW60)","v":0},{"$f":"(CU60+CV60)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA60:DI60)","v":0},{"$f":"(DL60*DH$2)+(DL60*DH$3)","v":0},{"$f":"DJ60","v":0},{"$f":"SUM(DL60:DN60)","v":0},{"$f":"(DL60+DM60)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C61:L61)","v":0},0,{"$f":"L61","v":0},{"$f":"SUM(N61:P61)","v":0},{"$f":"(N61+O61)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C62:$DP62)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["5.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C68:L68)","v":0},0,{"$f":"L68","v":0},{"$f":"SUM(N68:P68)","v":0},{"$f":"(N68+O68)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[6,null,{"$f":"SUBTOTAL(9,C70:C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T70:T79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK70:AK79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB70:BB79)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BL70:BL79)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS70:BS79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ70:CJ79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA70:DA79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C69:$DP69)","v":0},0,0,0,0,0,{"$f":"DV69+DW69","v":0},{"$f":"(DV69-DU69)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["6.1",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C70:L70)","v":0},0,{"$f":"L70","v":0},{"$f":"SUM(N70:P70)","v":0},{"$f":"(N70+O70)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T70:AB70)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T70:AB70)","v":0},{"$f":"(AE70*AA$2)+(AE70*AA$3)","v":0},{"$f":"AC70","v":0},{"$f":"SUM(AE70:AG70)","v":0},{"$f":"(AE70+AF70)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK70:AS70)","v":0},{"$f":"(AV70*AR$2)+(AV70*AR$3)","v":0},{"$f":"AT70","v":0},{"$f":"SUM(AV70:AX70)","v":0},{"$f":"(AV70+AW70)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB70:BJ70)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB70:BJ70)","v":0},{"$f":"(BM70*BI$2)+(BM70*BI$3)","v":0},{"$f":"BK70","v":0},{"$f":"SUM(BM70:BO70)","v":0},{"$f":"(BM70+BN70)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS70:CA70)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS70:CA70)","v":0},{"$f":"(CD70*BZ$2)+(CD70*BZ$3)","v":0},{"$f":"CB70","v":0},{"$f":"SUM(CD70:CF70)","v":0},{"$f":"(CD70+CE70)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ70:CR70)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ70:CR70)","v":0},{"$f":"(CU70*CQ$2)+(CU70*CQ$3)","v":0},{"$f":"CS70","v":0},{"$f":"SUM(CU70:CW70)","v":0},{"$f":"(CU70+CV70)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA70:DI70)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA70:DI70)","v":0},{"$f":"(DL70*DH$2)+(DL70*DH$3)","v":0},{"$f":"DJ70","v":0},{"$f":"SUM(DL70:DN70)","v":0},{"$f":"(DL70+DM70)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C71:L71)","v":0},0,{"$f":"L71","v":0},{"$f":"SUM(N71:P71)","v":0},{"$f":"(N71+O71)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T71:AB71)","v":0},{"$f":"(AE71*AA$2)+(AE71*AA$3)","v":0},{"$f":"AC71","v":0},{"$f":"SUM(AE71:AG71)","v":0},{"$f":"(AE71+AF71)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK71:AS71)","v":0},{"$f":"(AV71*AR$2)+(AV71*AR$3)","v":0},{"$f":"AT71","v":0},{"$f":"SUM(AV71:AX71)","v":0},{"$f":"(AV71+AW71)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB71:BJ71)","v":0},{"$f":"(BM71*BI$2)+(BM71*BI$3)","v":0},{"$f":"BK71","v":0},{"$f":"SUM(BM71:BO71)","v":0},{"$f":"(BM71+BN71)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS71:CA71)","v":0},{"$f":"(CD71*BZ$2)+(CD71*BZ$3)","v":0},{"$f":"CB71","v":0},{"$f":"SUM(CD71:CF71)","v":0},{"$f":"(CD71+CE71)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ71:CR71)","v":0},{"$f":"(CU71*CQ$2)+(CU71*CQ$3)","v":0},{"$f":"CS71","v":0},{"$f":"SUM(CU71:CW71)","v":0},{"$f":"(CU71+CV71)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA71:DI71)","v":0},{"$f":"(DL71*DH$2)+(DL71*DH$3)","v":0},{"$f":"DJ71","v":0},{"$f":"SUM(DL71:DN71)","v":0},{"$f":"(DL71+DM71)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C72:L72)","v":0},0,{"$f":"L72","v":0},{"$f":"SUM(N72:P72)","v":0},{"$f":"(N72+O72)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(AV75*AR$2)+(AV75*AR$3)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"(BM75*BI$2)+(BM75*BI$3)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK76:AS76)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB76:BJ76)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS76:CA76)","v":0},{"$f":"(CD76*BZ$2)+(CD76*BZ$3)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ76:CR76)","v":0},{"$f":"(CU76*CQ$2)+(CU76*CQ$3)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA76:DI76)","v":0},{"$f":"(DL76*DH$2)+(DL76*DH$3)","v":0},0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["6.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C79:L79)","v":0},0,{"$f":"L79","v":0},{"$f":"SUM(N79:P79)","v":0},{"$f":"(N79+O79)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS79:CA79)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7",null,{"$f":"SUBTOTAL(9,C81:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T81:T90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK81:AK90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB81:BB90)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,BL81:BL90)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS81:BS90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ81:CJ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA81:DA90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C80:$DP80)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.1",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C81:L81)","v":0},0,{"$f":"L81","v":0},{"$f":"SUM(N81:P81)","v":0},{"$f":"(N81+O81)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T81:AB81)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T81:AB81)","v":0},{"$f":"(AE81*AA$2)+(AE81*AA$3)","v":0},{"$f":"AC81","v":0},{"$f":"SUM(AE81:AG81)","v":0},{"$f":"(AE81+AF81)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK81:AS81)","v":0},{"$f":"(AV81*AR$2)+(AV81*AR$3)","v":0},{"$f":"AT81","v":0},{"$f":"SUM(AV81:AX81)","v":0},{"$f":"(AV81+AW81)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB81:BJ81)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB81:BJ81)","v":0},{"$f":"(BM81*BI$2)+(BM81*BI$3)","v":0},{"$f":"BK81","v":0},{"$f":"SUM(BM81:BO81)","v":0},{"$f":"(BM81+BN81)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS81:CA81)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS81:CA81)","v":0},{"$f":"(CD81*BZ$2)+(CD81*BZ$3)","v":0},{"$f":"CB81","v":0},{"$f":"SUM(CD81:CF81)","v":0},{"$f":"(CD81+CE81)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ81:CR81)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ81:CR81)","v":0},{"$f":"(CU81*CQ$2)+(CU81*CQ$3)","v":0},{"$f":"CS81","v":0},{"$f":"SUM(CU81:CW81)","v":0},{"$f":"(CU81+CV81)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA81:DI81)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA81:DI81)","v":0},{"$f":"(DL81*DH$2)+(DL81*DH$3)","v":0},{"$f":"DJ81","v":0},{"$f":"SUM(DL81:DN81)","v":0},{"$f":"(DL81+DM81)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.2",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C82:K82)","v":0},{"$f":"SUMPRODUCT(C$11:L$11,C82:L82)","v":0},{"$f":"(N82*$J$2)+(N82*$J$3)","v":0},{"$f":"L82","v":0},{"$f":"SUM(N82:P82)","v":0},{"$f":"(N82+O82)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T82:AB82)","v":0},{"$f":"(AE82*AA$2)+(AE82*AA$3)","v":0},{"$f":"AC82","v":0},{"$f":"SUM(AE82:AG82)","v":0},{"$f":"(AE82+AF82)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK82:AS82)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK82:AS82)","v":0},{"$f":"(AV82*AR$2)+(AV82*AR$3)","v":0},{"$f":"AT82","v":0},{"$f":"SUM(AV82:AX82)","v":0},{"$f":"(AV82+AW82)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB82:BJ82)","v":0},{"$f":"(BM82*BI$2)+(BM82*BI$3)","v":0},{"$f":"BK82","v":0},{"$f":"SUM(BM82:BO82)","v":0},{"$f":"(BM82+BN82)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS82:CA82)","v":0},{"$f":"(CD82*BZ$2)+(CD82*BZ$3)","v":0},{"$f":"CB82","v":0},{"$f":"SUM(CD82:CF82)","v":0},{"$f":"(CD82+CE82)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ82:CR82)","v":0},{"$f":"(CU82*CQ$2)+(CU82*CQ$3)","v":0},{"$f":"CS82","v":0},{"$f":"SUM(CU82:CW82)","v":0},{"$f":"(CU82+CV82)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA82:DI82)","v":0},{"$f":"(DL82*DH$2)+(DL82*DH$3)","v":0},{"$f":"DJ82","v":0},{"$f":"SUM(DL82:DN82)","v":0},{"$f":"(DL82+DM82)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C83:L83)","v":0},0,{"$f":"L83","v":0},{"$f":"SUM(N83:P83)","v":0},{"$f":"(N83+O83)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T83:AB83)","v":0},{"$f":"(AE83*AA$2)+(AE83*AA$3)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["7.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C90:L90)","v":0},0,{"$f":"L90","v":0},{"$f":"SUM(N90:P90)","v":0},{"$f":"(N90+O90)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8",null,{"$f":"SUBTOTAL(9,C92:C101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T92:T101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK92:AK101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB92:BB101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS92:BS101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ92:CJ101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA92:DA101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C91:$DP91)","v":0},0,0,0,0,0,{"$f":"DV91+DW91","v":0},{"$f":"(DV91-DU91)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["8.1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C92:K92)","v":0},{"$f":"SUMPRODUCT(C$11:L$11,C92:L92)","v":0},{"$f":"(N92*$J$2)+(N92*$J$3)","v":0},{"$f":"L92","v":0},{"$f":"SUM(N92:P92)","v":0},{"$f":"(N92+O92)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T92:AB92)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T92:AB92)","v":0},{"$f":"(AE92*AA$2)+(AE92*AA$3)","v":0},{"$f":"AC92","v":0},{"$f":"SUM(AE92:AG92)","v":0},{"$f":"(AE92+AF92)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK92:AS92)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK92:AS92)","v":0},{"$f":"(AV92*AR$2)+(AV92*AR$3)","v":0},{"$f":"AT92","v":0},{"$f":"SUM(AV92:AX92)","v":0},{"$f":"(AV92+AW92)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB92:BJ92)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB92:BJ92)","v":0},{"$f":"(BM92*BI$2)+(BM92*BI$3)","v":0},{"$f":"BK92","v":0},{"$f":"SUM(BM92:BO92)","v":0},{"$f":"(BM92+BN92)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS92:CA92)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS92:CA92)","v":0},{"$f":"(CD92*BZ$2)+(CD92*BZ$3)","v":0},{"$f":"CB92","v":0},{"$f":"SUM(CD92:CF92)","v":0},{"$f":"(CD92+CE92)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ92:CR92)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ92:CR92)","v":0},{"$f":"(CU92*CQ$2)+(CU92*CQ$3)","v":0},{"$f":"CS92","v":0},{"$f":"SUM(CU92:CW92)","v":0},{"$f":"(CU92+CV92)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA92:DI92)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA92:DI92)","v":0},{"$f":"(DL92*DH$2)+(DL92*DH$3)","v":0},{"$f":"DJ92","v":0},{"$f":"SUM(DL92:DN92)","v":0},{"$f":"(DL92+DM92)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C93:L93)","v":0},0,{"$f":"L93","v":0},{"$f":"SUM(N93:P93)","v":0},{"$f":"(N93+O93)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T93:AB93)","v":0},{"$f":"(AE93*AA$2)+(AE93*AA$3)","v":0},{"$f":"AC93","v":0},{"$f":"SUM(AE93:AG93)","v":0},{"$f":"(AE93+AF93)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK93:AS93)","v":0},{"$f":"(AV93*AR$2)+(AV93*AR$3)","v":0},{"$f":"AT93","v":0},{"$f":"SUM(AV93:AX93)","v":0},{"$f":"(AV93+AW93)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB93:BJ93)","v":0},{"$f":"(BM93*BI$2)+(BM93*BI$3)","v":0},{"$f":"BK93","v":0},{"$f":"SUM(BM93:BO93)","v":0},{"$f":"(BM93+BN93)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS93:CA93)","v":0},{"$f":"(CD93*BZ$2)+(CD93*BZ$3)","v":0},{"$f":"CB93","v":0},{"$f":"SUM(CD93:CF93)","v":0},{"$f":"(CD93+CE93)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ93:CR93)","v":0},{"$f":"(CU93*CQ$2)+(CU93*CQ$3)","v":0},{"$f":"CS93","v":0},{"$f":"SUM(CU93:CW93)","v":0},{"$f":"(CU93+CV93)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA93:DI93)","v":0},{"$f":"(DL93*DH$2)+(DL93*DH$3)","v":0},{"$f":"DJ93","v":0},{"$f":"SUM(DL93:DN93)","v":0},{"$f":"(DL93+DM93)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C94:L94)","v":0},0,{"$f":"L94","v":0},{"$f":"SUM(N94:P94)","v":0},{"$f":"(N94+O94)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["8.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C101:L101)","v":0},0,{"$f":"L101","v":0},{"$f":"SUM(N101:P101)","v":0},{"$f":"(N101+O101)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9",null,{"$f":"SUBTOTAL(9,C103:C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T103:T112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK103:AK112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB103:BB112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS103:BS112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ103:CJ112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA103:DA112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,{"$f":"DV102+DW102","v":0},{"$f":"(DV102-DU102)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
["9.1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C103:K103)","v":0},{"$f":"SUMPRODUCT(C$11:L$11,C103:L103)","v":0},{"$f":"(N103*$J$2)+(N103*$J$3)","v":0},{"$f":"L103","v":0},{"$f":"SUM(N103:P103)","v":0},{"$f":"(N103+O103)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T103:AB103)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T103:AB103)","v":0},{"$f":"(AE103*AA$2)+(AE103*AA$3)","v":0},{"$f":"AC103","v":0},{"$f":"SUM(AE103:AG103)","v":0},{"$f":"(AE103+AF103)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK103:AS103)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK103:AS103)","v":0},{"$f":"(AV103*AR$2)+(AV103*AR$3)","v":0},{"$f":"AT103","v":0},{"$f":"SUM(AV103:AX103)","v":0},{"$f":"(AV103+AW103)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB103:BJ103)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB103:BJ103)","v":0},{"$f":"(BM103*BI$2)+(BM103*BI$3)","v":0},{"$f":"BK103","v":0},{"$f":"SUM(BM103:BO103)","v":0},{"$f":"(BM103+BN103)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS103:CA103)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS103:CA103)","v":0},{"$f":"(CD103*BZ$2)+(CD103*BZ$3)","v":0},{"$f":"CB103","v":0},{"$f":"SUM(CD103:CF103)","v":0},{"$f":"(CD103+CE103)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ103:CR103)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ103:CR103)","v":0},{"$f":"(CU103*CQ$2)+(CU103*CQ$3)","v":0},{"$f":"CS103","v":0},{"$f":"SUM(CU103:CW103)","v":0},{"$f":"(CU103+CV103)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA103:DI103)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA103:DI103)","v":0},{"$f":"(DL103*DH$2)+(DL103*DH$3)","v":0},{"$f":"DJ103","v":0},{"$f":"SUM(DL103:DN103)","v":0},{"$f":"(DL103+DM103)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C104:L104)","v":0},0,{"$f":"L104","v":0},{"$f":"SUM(N104:P104)","v":0},{"$f":"(N104+O104)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T104:AB104)","v":0},{"$f":"(AE104*AA$2)+(AE104*AA$3)","v":0},{"$f":"AC104","v":0},{"$f":"SUM(AE104:AG104)","v":0},{"$f":"(AE104+AF104)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK104:AS104)","v":0},{"$f":"(AV104*AR$2)+(AV104*AR$3)","v":0},{"$f":"AT104","v":0},{"$f":"SUM(AV104:AX104)","v":0},{"$f":"(AV104+AW104)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB104:BJ104)","v":0},{"$f":"(BM104*BI$2)+(BM104*BI$3)","v":0},{"$f":"BK104","v":0},{"$f":"SUM(BM104:BO104)","v":0},{"$f":"(BM104+BN104)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS104:CA104)","v":0},{"$f":"(CD104*BZ$2)+(CD104*BZ$3)","v":0},{"$f":"CB104","v":0},{"$f":"SUM(CD104:CF104)","v":0},{"$f":"(CD104+CE104)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ104:CR104)","v":0},{"$f":"(CU104*CQ$2)+(CU104*CQ$3)","v":0},{"$f":"CS104","v":0},{"$f":"SUM(CU104:CW104)","v":0},{"$f":"(CU104+CV104)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA104:DI104)","v":0},{"$f":"(DL104*DH$2)+(DL104*DH$3)","v":0},{"$f":"DJ104","v":0},{"$f":"SUM(DL104:DN104)","v":0},{"$f":"(DL104+DM104)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C105:L105)","v":0},0,{"$f":"L105","v":0},{"$f":"SUM(N105:P105)","v":0},{"$f":"(N105+O105)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C107:$DP107)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["9.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C112:L112)","v":0},0,{"$f":"L112","v":0},{"$f":"SUM(N112:P112)","v":0},{"$f":"(N112+O112)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10",null,{"$f":"SUBTOTAL(9,C114:C123)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M114:M123)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T114:T123)","v":0},{"$f":"SUBTOTAL(9,U114:U123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK114:AK123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB114:BB123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS114:BS123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ114:CJ123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA114:DA123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C113:$DP113)","v":0},0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C114:K114)","v":0},{"$f":"SUMPRODUCT(C$11:L$11,C114:L114)","v":0},0,{"$f":"L114","v":0},{"$f":"SUM(N114:P114)","v":0},{"$f":"(N114+O114)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T114:AB114)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T114:AB114)","v":0},{"$f":"(AE114*AA$2)+(AE114*AA$3)","v":0},{"$f":"AC114","v":0},{"$f":"SUM(AE114:AG114)","v":0},{"$f":"(AE114+AF114)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK114:AS114)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK114:AS114)","v":0},{"$f":"(AV114*AR$2)+(AV114*AR$3)","v":0},{"$f":"AT114","v":0},{"$f":"SUM(AV114:AX114)","v":0},{"$f":"(AV114+AW114)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB114:BJ114)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB114:BJ114)","v":0},{"$f":"(BM114*BI$2)+(BM114*BI$3)","v":0},{"$f":"BK114","v":0},{"$f":"SUM(BM114:BO114)","v":0},{"$f":"(BM114+BN114)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS114:CA114)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS114:CA114)","v":0},{"$f":"(CD114*BZ$2)+(CD114*BZ$3)","v":0},{"$f":"CB114","v":0},{"$f":"SUM(CD114:CF114)","v":0},{"$f":"(CD114+CE114)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ114:CR114)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ114:CR114)","v":0},{"$f":"(CU114*CQ$2)+(CU114*CQ$3)","v":0},{"$f":"CS114","v":0},{"$f":"SUM(CU114:CW114)","v":0},{"$f":"(CU114+CV114)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA114:DI114)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA114:DI114)","v":0},{"$f":"(DL114*DH$2)+(DL114*DH$3)","v":0},{"$f":"DJ114","v":0},{"$f":"SUM(DL114:DN114)","v":0},{"$f":"(DL114+DM114)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C115:L115)","v":0},0,{"$f":"L115","v":0},{"$f":"SUM(N115:P115)","v":0},{"$f":"(N115+O115)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T115:AB115)","v":0},{"$f":"(AE115*AA$2)+(AE115*AA$3)","v":0},{"$f":"AC115","v":0},{"$f":"SUM(AE115:AG115)","v":0},{"$f":"(AE115+AF115)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK115:AS115)","v":0},{"$f":"(AV115*AR$2)+(AV115*AR$3)","v":0},{"$f":"AT115","v":0},{"$f":"SUM(AV115:AX115)","v":0},{"$f":"(AV115+AW115)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB115:BJ115)","v":0},{"$f":"(BM115*BI$2)+(BM115*BI$3)","v":0},{"$f":"BK115","v":0},{"$f":"SUM(BM115:BO115)","v":0},{"$f":"(BM115+BN115)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS115:CA115)","v":0},{"$f":"(CD115*BZ$2)+(CD115*BZ$3)","v":0},{"$f":"CB115","v":0},{"$f":"SUM(CD115:CF115)","v":0},{"$f":"(CD115+CE115)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ115:CR115)","v":0},{"$f":"(CU115*CQ$2)+(CU115*CQ$3)","v":0},{"$f":"CS115","v":0},{"$f":"SUM(CU115:CW115)","v":0},{"$f":"(CU115+CV115)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA115:DI115)","v":0},{"$f":"(DL115*DH$2)+(DL115*DH$3)","v":0},{"$f":"DJ115","v":0},{"$f":"SUM(DL115:DN115)","v":0},{"$f":"(DL115+DM115)*DH$4","v":0},null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C116:L116)","v":0},0,{"$f":"L116","v":0},{"$f":"SUM(N116:P116)","v":0},{"$f":"(N116+O116)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C118:$DP118)","v":0},{"$f":"SUMIF($C$9:$DP$9,DS$9,$C118:$DP118)","v":0},{"$f":"SUMIF($C$9:$DP$9,DT$9,$C118:$DP118)","v":0},{"$f":"SUMIF($C$9:$DP$9,DU$9,$C118:$DP118)","v":0},0,0,0,{"$error":"#DIV/0!"}]
["10.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["10.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C123:L123)","v":0},0,{"$f":"L123","v":0},{"$f":"SUM(N123:P123)","v":0},{"$f":"(N123+O123)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"(DV123-DU123)/(DV$124-DU$124)","v":{"$error":"#DIV/0!"}}]
[null,"TOTAL Non-On-Call Tasks/Deliverables",{"$f":"+C14+C25+C36+C47+C58+C69+C80+C91+C102+C113","v":0},{"$f":"+D14+D25+D36+D47+D58+D69+D80+D91+D102+D113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP14+BP25+BP36+BP47+BP58+BP69+BP80+BP91+BP102+BP113","v":0},{"$f":"+BQ14+BQ25+BQ36+BQ47+BQ58+BQ69+BQ80+BQ91+BQ102+BQ113","v":0},null,{"$f":"+BS14+BS25+BS36+BS47+BS58+BS69+BS80+BS91+BS102+BS113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CJ14+CJ25+CJ36+CJ47+CJ58+CJ69+CJ80+CJ91+CJ102+CJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DA14+DA25+DA36+DA47+DA58+DA69+DA80+DA91+DA102+DA113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,{"$f":"(DV124/(DV$124+DU$124))","v":{"$error":"#DIV/0!"}}]
[]
["ON-CALL TASKS/DELIVERABLES"]
["O1",null,0,{"$f":"SUBTOTAL(9,D128:D137)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M128:M137)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T128:T137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK128:AK137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB128:BB137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS128:BS137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ128:CJ137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA128:DA137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($C$9:$DP$9,DR$9,$C127:$DP127)","v":0},0,0,0,0,0,{"$f":"DV127+DW127","v":0}]
["O1.1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C128:K128)","v":0},0,{"$f":"(N128*$J$2)+(N128*$J$3)","v":0},{"$f":"L128","v":0},{"$f":"SUM(N128:P128)","v":0},{"$f":"(N128+O128)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T128:AB128)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T128:AB128)","v":0},{"$f":"(AE128*AA$2)+(AE128*AA$3)","v":0},{"$f":"AC128","v":0},{"$f":"SUM(AE128:AG128)","v":0},{"$f":"(AE128+AF128)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK128:AS128)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK128:AS128)","v":0},{"$f":"(AV128*AR$2)+(AV128*AR$3)","v":0},{"$f":"AT128","v":0},{"$f":"SUM(AV128:AX128)","v":0},{"$f":"(AV128+AW128)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB128:BJ128)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB128:BJ128)","v":0},{"$f":"(BM128*BI$2)+(BM128*BI$3)","v":0},{"$f":"BK128","v":0},{"$f":"SUM(BM128:BO128)","v":0},{"$f":"(BM128+BN128)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS128:CA128)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS128:CA128)","v":0},{"$f":"(CD128*BZ$2)+(CD128*BZ$3)","v":0},{"$f":"CB128","v":0},{"$f":"SUM(CD128:CF128)","v":0},{"$f":"(CD128+CE128)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ128:CR128)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ128:CR128)","v":0},{"$f":"(CU128*CQ$2)+(CU128*CQ$3)","v":0},{"$f":"CS128","v":0},{"$f":"SUM(CU128:CW128)","v":0},{"$f":"(CU128+CV128)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA128:DI128)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA128:DI128)","v":0},{"$f":"(DL128*DH$2)+(DL128*DH$3)","v":0},{"$f":"DJ128","v":0},{"$f":"SUM(DL128:DN128)","v":0},{"$f":"(DL128+DM128)*DH$4","v":0},null,0,0,0,0,0,0,0]
["O1.2",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C129:L129)","v":0},0,{"$f":"L129","v":0},{"$f":"SUM(N129:P129)","v":0},{"$f":"(N129+O129)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T129:AB129)","v":0},{"$f":"(AE129*AA$2)+(AE129*AA$3)","v":0},{"$f":"AC129","v":0},{"$f":"SUM(AE129:AG129)","v":0},{"$f":"(AE129+AF129)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK129:AS129)","v":0},{"$f":"(AV129*AR$2)+(AV129*AR$3)","v":0},0,0,{"$f":"(AV129+AW129)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB129:BJ129)","v":0},{"$f":"(BM129*BI$2)+(BM129*BI$3)","v":0},{"$f":"BK129","v":0},{"$f":"SUM(BM129:BO129)","v":0},{"$f":"(BM129+BN129)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS129:CA129)","v":0},{"$f":"(CD129*BZ$2)+(CD129*BZ$3)","v":0},{"$f":"CB129","v":0},{"$f":"SUM(CD129:CF129)","v":0},{"$f":"(CD129+CE129)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ129:CR129)","v":0},{"$f":"(CU129*CQ$2)+(CU129*CQ$3)","v":0},{"$f":"CS129","v":0},{"$f":"SUM(CU129:CW129)","v":0},{"$f":"(CU129+CV129)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA129:DI129)","v":0},{"$f":"(DL129*DH$2)+(DL129*DH$3)","v":0},{"$f":"DJ129","v":0},{"$f":"SUM(DL129:DN129)","v":0},{"$f":"(DL129+DM129)*DH$4","v":0},null,0,0,0,0,0,0,0]
["O1.3",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C130:L130)","v":0},0,0,{"$f":"SUM(N130:P130)","v":0},{"$f":"(N130+O130)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O1.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C137:L137)","v":0},0,{"$f":"L137","v":0},{"$f":"SUM(N137:P137)","v":0},{"$f":"(N137+O137)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AT137","v":0},{"$f":"SUM(AV137:AX137)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2",null,{"$f":"SUBTOTAL(9,C139:C148)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M139:M148)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T139:T148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK139:AK148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB139:BB148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS139:BS148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ139:CJ148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA139:DA148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C139:K139)","v":0},{"$f":"SUMPRODUCT(C$11:L$11,C139:L139)","v":0},{"$f":"(N139*$J$2)+(N139*$J$3)","v":0},{"$f":"L139","v":0},{"$f":"SUM(N139:P139)","v":0},{"$f":"(N139+O139)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T139:AB139)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T139:AB139)","v":0},{"$f":"(AE139*AA$2)+(AE139*AA$3)","v":0},{"$f":"AC139","v":0},{"$f":"SUM(AE139:AG139)","v":0},{"$f":"(AE139+AF139)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK139:AS139)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK139:AS139)","v":0},{"$f":"(AV139*AR$2)+(AV139*AR$3)","v":0},{"$f":"AT139","v":0},{"$f":"SUM(AV139:AX139)","v":0},{"$f":"(AV139+AW139)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB139:BJ139)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB139:BJ139)","v":0},{"$f":"(BM139*BI$2)+(BM139*BI$3)","v":0},{"$f":"BK139","v":0},{"$f":"SUM(BM139:BO139)","v":0},{"$f":"(BM139+BN139)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS139:CA139)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS139:CA139)","v":0},{"$f":"(CD139*BZ$2)+(CD139*BZ$3)","v":0},{"$f":"CB139","v":0},{"$f":"SUM(CD139:CF139)","v":0},{"$f":"(CD139+CE139)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ139:CR139)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ139:CR139)","v":0},{"$f":"(CU139*CQ$2)+(CU139*CQ$3)","v":0},{"$f":"CS139","v":0},{"$f":"SUM(CU139:CW139)","v":0},{"$f":"(CU139+CV139)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA139:DI139)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA139:DI139)","v":0},{"$f":"(DL139*DH$2)+(DL139*DH$3)","v":0},{"$f":"DJ139","v":0},{"$f":"SUM(DL139:DN139)","v":0},{"$f":"(DL139+DM139)*DH$4","v":0},null,0,0,0,0,0,0,0]
["O2.2",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T140:AB140)","v":0},{"$f":"(AE140*AA$2)+(AE140*AA$3)","v":0},{"$f":"AC140","v":0},{"$f":"SUM(AE140:AG140)","v":0},{"$f":"(AE140+AF140)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK140:AS140)","v":0},{"$f":"(AV140*AR$2)+(AV140*AR$3)","v":0},0,0,{"$f":"(AV140+AW140)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB140:BJ140)","v":0},{"$f":"(BM140*BI$2)+(BM140*BI$3)","v":0},{"$f":"BK140","v":0},{"$f":"SUM(BM140:BO140)","v":0},{"$f":"(BM140+BN140)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS140:CA140)","v":0},{"$f":"(CD140*BZ$2)+(CD140*BZ$3)","v":0},{"$f":"CB140","v":0},{"$f":"SUM(CD140:CF140)","v":0},{"$f":"(CD140+CE140)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ140:CR140)","v":0},{"$f":"(CU140*CQ$2)+(CU140*CQ$3)","v":0},{"$f":"CS140","v":0},{"$f":"SUM(CU140:CW140)","v":0},{"$f":"(CU140+CV140)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA140:DI140)","v":0},{"$f":"(DL140*DH$2)+(DL140*DH$3)","v":0},{"$f":"DJ140","v":0},{"$f":"SUM(DL140:DN140)","v":0},{"$f":"(DL140+DM140)*DH$4","v":0},null,0,0,0,0,0,0,0]
["O2.3",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O2.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C148:L148)","v":0},0,{"$f":"L148","v":0},{"$f":"SUM(N148:P148)","v":0},{"$f":"(N148+O148)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AT148","v":0},{"$f":"SUM(AV148:AX148)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3",null,{"$f":"SUBTOTAL(9,C150:C159)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUBTOTAL(9,M150:M159)","v":0},0,0,0,0,0,null,{"$f":"SUBTOTAL(9,T150:T159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,AK150:AK159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BB150:BB159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,BS150:BS159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,CJ150:CJ159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUBTOTAL(9,DA150:DA159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C150:K150)","v":0},{"$f":"SUMPRODUCT(C$11:L$11,C150:L150)","v":0},{"$f":"(N150*$J$2)+(N150*$J$3)","v":0},{"$f":"L150","v":0},{"$f":"SUM(N150:P150)","v":0},{"$f":"(N150+O150)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T150:AB150)","v":0},{"$f":"SUMPRODUCT(T$11:AB$11,T150:AB150)","v":0},{"$f":"(AE150*AA$2)+(AE150*AA$3)","v":0},{"$f":"AC150","v":0},{"$f":"SUM(AE150:AG150)","v":0},{"$f":"(AE150+AF150)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK150:AS150)","v":0},{"$f":"SUMPRODUCT(AK$11:AS$11,AK150:AS150)","v":0},{"$f":"(AV150*AR$2)+(AV150*AR$3)","v":0},{"$f":"AT150","v":0},{"$f":"SUM(AV150:AX150)","v":0},{"$f":"(AV150+AW150)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB150:BJ150)","v":0},{"$f":"SUMPRODUCT(BB$11:BJ$11,BB150:BJ150)","v":0},{"$f":"(BM150*BI$2)+(BM150*BI$3)","v":0},{"$f":"BK150","v":0},{"$f":"SUM(BM150:BO150)","v":0},{"$f":"(BM150+BN150)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS150:CA150)","v":0},{"$f":"SUMPRODUCT(BS$11:CA$11,BS150:CA150)","v":0},{"$f":"(CD150*BZ$2)+(CD150*BZ$3)","v":0},{"$f":"CB150","v":0},{"$f":"SUM(CD150:CF150)","v":0},{"$f":"(CD150+CE150)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ150:CR150)","v":0},{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ150:CR150)","v":0},{"$f":"(CU150*CQ$2)+(CU150*CQ$3)","v":0},{"$f":"CS150","v":0},{"$f":"SUM(CU150:CW150)","v":0},{"$f":"(CU150+CV150)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DA150:DI150)","v":0},{"$f":"SUMPRODUCT(DA$11:DI$11,DA150:DI150)","v":0},{"$f":"(DL150*DH$2)+(DL150*DH$3)","v":0},{"$f":"DJ150","v":0},{"$f":"SUM(DL150:DN150)","v":0},{"$f":"(DL150+DM150)*DH$4","v":0},null,0,0,0,0,0,0,0]
["O3.2",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(T$11:AB$11,T151:AB151)","v":0},{"$f":"(AE151*AA$2)+(AE151*AA$3)","v":0},{"$f":"AC151","v":0},{"$f":"SUM(AE151:AG151)","v":0},{"$f":"(AE151+AF151)*AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(AK$11:AS$11,AK151:AS151)","v":0},{"$f":"(AV151*AR$2)+(AV151*AR$3)","v":0},0,0,{"$f":"(AV151+AW151)*AR$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BB$11:BJ$11,BB151:BJ151)","v":0},{"$f":"(BM151*BI$2)+(BM151*BI$3)","v":0},{"$f":"BK151","v":0},{"$f":"SUM(BM151:BO151)","v":0},{"$f":"(BM151+BN151)*BI$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(BS$11:CA$11,BS151:CA151)","v":0},{"$f":"(CD151*BZ$2)+(CD151*BZ$3)","v":0},{"$f":"CB151","v":0},{"$f":"SUM(CD151:CF151)","v":0},{"$f":"(CD151+CE151)*BZ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(CJ$11:CR$11,CJ151:CR151)","v":0},{"$f":"(CU151*CQ$2)+(CU151*CQ$3)","v":0},{"$f":"CS151","v":0},{"$f":"SUM(CU151:CW151)","v":0},{"$f":"(CU151+CV151)*CQ$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(DA$11:DI$11,DA151:DI151)","v":0},{"$f":"(DL151*DH$2)+(DL151*DH$3)","v":0},{"$f":"DJ151","v":0},{"$f":"SUM(DL151:DN151)","v":0},{"$f":"(DL151+DM151)*DH$4","v":0},null,0,0,0,0,0,0,0]
["O3.3",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.4",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.5",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.6",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.7",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.8",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.9",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
["O3.10",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUMPRODUCT(C$11:L$11,C159:L159)","v":0},0,{"$f":"L159","v":0},{"$f":"SUM(N159:P159)","v":0},{"$f":"(N159+O159)*$J$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T159:AB159)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AT159","v":0},{"$f":"SUM(AV159:AX159)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB159:BJ159)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CJ159:CR159)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,"TOTAL On-Call Tasks/Deliverables",{"$f":"+C127+C138+C149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+T127+T138+T149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AK127+AK138+AK149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+BB127+BB138+BB149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+BS127+BS138+BS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CJ127+CJ138+CJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DA127+DA138+DA149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[]
[null,"TOTAL",{"$f":"C160+C124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T160+T124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AK160+AK124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BB160+BB124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BS160+BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CJ160+CJ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DA160+DA124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DR160+DR124","v":0},0,0,0,0,0,0]

{"sheet":"B2_Expense_Detail","index":2,"n_rows":163,"n_cols":5,"rows_kept":163,"cut":false,"hidden":false,"merged":[[6,0,6,1],[3,0,3,2]]}
["Form B2: Expense Detail",null,null,"PROCURING AGENCY TO COMPLETE THIS SECTION"]
["Firm:",null,null,"Name of Reviewer:"]
["[Type Name of Firm here; e.g., \"Acme Prime, Inc.\"]",null,null,"/S/ [Type Name of Reviewer here]"]
[" • THIS FORM IS REQUIRED IF DIRECT EXPENSES/OTHER DIRECT COSTS ARE INCLUDED. \n • COMPLETE ONE SEPARATE SHEET PER FIRM (Prime Consultant and Subconsultant). \n • TOTALS MUST BE MANUALLY ENTERED INTO THE \"BREAKDOWN OF COSTS\" WORKSHEET."]
[]
["Task #","Description of Work, Service, or Materials Supplied","Firm/Contractor/Vendor","Basis of Estimate","Amount"]
["NON-CONTINGENCY TASKS/DELIVERABLES",null,"For all Name of firm in Row 2 or vendor subcontracted under the firm listed in Row 2 providing goods or services; or, as applicable, \"TBD\" or \"N/A\". ","Include quote detail or enough detail for reviewer to understand how the estimate was determined; see examples."]
[null,"Sample Task for Instructional Purposes Only:",null,null,{"$f":"SUM(E9:E11)","v":780.91}]
["#.#","Lodging","N/A","2 nights @ $81 per night (Bend, OR) for 2 people",{"$f":"2*81*2","v":324}]
["#.#","Per Diem","N/A","3 days @ $44 per day (Bend, OR) for 2 people",{"$f":"3*44*2","v":264}]
["#.#","Mileage","N/A","382 miles roundtrip from Roseburg to Bend @ 50.5 cents per mile",{"$f":"382*0.505","v":192.91}]
["#.#","Fact Sheets","Acme Prime, Inc. (in-house)","400 2-sided color handouts @ $1.40 per handout",{"$f":"400*1.4","v":560}]
["#.#","Exhibit Boards","123 Printing Press Co.","3 exhibit boards @ $140 each",{"$f":"3*140","v":420}]
["#.#","Vehicle occupancy counts","Movement Counts, Inc.","513 monitored ln-hrs (4 locations x 2 days x 9.5 to 10 pk hrs/day x 4 to 6 lns/location) @ quoted $91.45 per monitored hour",{"$f":"513*91.45","v":46913.85}]
["#.#","72-hour continuous midweek \nvideo average daily traffic (ADT) counts","TBD","4 midweek locations (2 EB/2WB) @ estimated $1,238 per location",{"$f":"4*1238","v":4952}]
[{"$f":"B1_Breakdown_of_Costs!A14","v":1},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B14),\"\",B1_Breakdown_of_Costs!B14)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX14","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A15","v":"1.1"},null,null,null,{"$f":"B1_Breakdown_of_Costs!DX15","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A16","v":"1.2"},null,null,null,{"$f":"B1_Breakdown_of_Costs!DX16","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A17","v":"1.3"},null,null,null,{"$f":"B1_Breakdown_of_Costs!DX17","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A18","v":"1.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B18),\"\",B1_Breakdown_of_Costs!B18)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX18","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A19","v":"1.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B19),\"\",B1_Breakdown_of_Costs!B19)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX19","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A20","v":"1.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B20),\"\",B1_Breakdown_of_Costs!B20)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX20","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A21","v":"1.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B21),\"\",B1_Breakdown_of_Costs!B21)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX21","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A22","v":"1.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B22),\"\",B1_Breakdown_of_Costs!B22)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX22","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A23","v":"1.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B23),\"\",B1_Breakdown_of_Costs!B23)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX23","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A24","v":"1.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B24),\"\",B1_Breakdown_of_Costs!B24)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX24","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A25","v":2},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B25),\"\",B1_Breakdown_of_Costs!B25)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX25","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A26","v":"2.1"},null,null,null,{"$f":"B1_Breakdown_of_Costs!DX26","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A27","v":"2.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B27),\"\",B1_Breakdown_of_Costs!B27)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX27","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A28","v":"2.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B28),\"\",B1_Breakdown_of_Costs!B28)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX28","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A29","v":"2.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B29),\"\",B1_Breakdown_of_Costs!B29)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX29","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A30","v":"2.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B30),\"\",B1_Breakdown_of_Costs!B30)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX30","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A31","v":"2.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B31),\"\",B1_Breakdown_of_Costs!B31)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX31","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A32","v":"2.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B32),\"\",B1_Breakdown_of_Costs!B32)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX32","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A33","v":"2.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B33),\"\",B1_Breakdown_of_Costs!B33)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX33","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A34","v":"2.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B34),\"\",B1_Breakdown_of_Costs!B34)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX34","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A35","v":"2.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B35),\"\",B1_Breakdown_of_Costs!B35)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX35","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A36","v":"3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B36),\"\",B1_Breakdown_of_Costs!B36)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX36","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A37","v":"3.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B37),\"\",B1_Breakdown_of_Costs!B37)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX37","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A38","v":"3.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B38),\"\",B1_Breakdown_of_Costs!B38)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX38","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A39","v":"3.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B39),\"\",B1_Breakdown_of_Costs!B39)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX39","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A40","v":"3.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B40),\"\",B1_Breakdown_of_Costs!B40)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX40","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A41","v":"3.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B41),\"\",B1_Breakdown_of_Costs!B41)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX41","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A42","v":"3.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B42),\"\",B1_Breakdown_of_Costs!B42)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX42","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A43","v":"3.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B43),\"\",B1_Breakdown_of_Costs!B43)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX43","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A44","v":"3.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B44),\"\",B1_Breakdown_of_Costs!B44)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX44","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A45","v":"3.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B45),\"\",B1_Breakdown_of_Costs!B45)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX45","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A46","v":"3.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B46),\"\",B1_Breakdown_of_Costs!B46)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX46","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A47","v":"4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B47),\"\",B1_Breakdown_of_Costs!B47)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX47","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A48","v":"4.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B48),\"\",B1_Breakdown_of_Costs!B48)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX48","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A49","v":"4.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B49),\"\",B1_Breakdown_of_Costs!B49)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX49","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A50","v":"4.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B50),\"\",B1_Breakdown_of_Costs!B50)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX50","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A51","v":"4.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B51),\"\",B1_Breakdown_of_Costs!B51)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX51","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A52","v":"4.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B52),\"\",B1_Breakdown_of_Costs!B52)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX52","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A53","v":"4.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B53),\"\",B1_Breakdown_of_Costs!B53)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX53","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A54","v":"4.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B54),\"\",B1_Breakdown_of_Costs!B54)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX54","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A55","v":"4.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B55),\"\",B1_Breakdown_of_Costs!B55)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX55","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A56","v":"4.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B56),\"\",B1_Breakdown_of_Costs!B56)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX56","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A57","v":"4.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B57),\"\",B1_Breakdown_of_Costs!B57)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX57","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A58","v":5},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B58),\"\",B1_Breakdown_of_Costs!B58)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX58","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A59","v":"5.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B59),\"\",B1_Breakdown_of_Costs!B59)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX59","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A60","v":"5.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B60),\"\",B1_Breakdown_of_Costs!B60)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX60","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A61","v":"5.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B61),\"\",B1_Breakdown_of_Costs!B61)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX61","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A62","v":"5.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B62),\"\",B1_Breakdown_of_Costs!B62)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX62","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A63","v":"5.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B63),\"\",B1_Breakdown_of_Costs!B63)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX63","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A64","v":"5.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B64),\"\",B1_Breakdown_of_Costs!B64)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX64","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A65","v":"5.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B65),\"\",B1_Breakdown_of_Costs!B65)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX65","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A66","v":"5.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B66),\"\",B1_Breakdown_of_Costs!B66)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX66","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A67","v":"5.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B67),\"\",B1_Breakdown_of_Costs!B67)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX67","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A68","v":"5.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B68),\"\",B1_Breakdown_of_Costs!B68)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX68","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A69","v":6},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B69),\"\",B1_Breakdown_of_Costs!B69)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX69","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A70","v":"6.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B70),\"\",B1_Breakdown_of_Costs!B70)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX70","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A71","v":"6.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B71),\"\",B1_Breakdown_of_Costs!B71)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX71","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A72","v":"6.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B72),\"\",B1_Breakdown_of_Costs!B72)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX72","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A73","v":"6.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B73),\"\",B1_Breakdown_of_Costs!B73)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q73","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A74","v":"6.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B74),\"\",B1_Breakdown_of_Costs!B74)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q74","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A75","v":"6.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B75),\"\",B1_Breakdown_of_Costs!B75)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q75","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A76","v":"6.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B76),\"\",B1_Breakdown_of_Costs!B76)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q76","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A77","v":"6.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B77),\"\",B1_Breakdown_of_Costs!B77)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q77","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A78","v":"6.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B78),\"\",B1_Breakdown_of_Costs!B78)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q78","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A79","v":"6.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B79),\"\",B1_Breakdown_of_Costs!B79)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q79","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A80","v":"7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B80),\"\",B1_Breakdown_of_Costs!B80)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q80","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A81","v":"7.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B81),\"\",B1_Breakdown_of_Costs!B81)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q81","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A82","v":"7.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B82),\"\",B1_Breakdown_of_Costs!B82)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q82","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A83","v":"7.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B83),\"\",B1_Breakdown_of_Costs!B83)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q83","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A84","v":"7.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B84),\"\",B1_Breakdown_of_Costs!B84)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q84","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A85","v":"7.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B85),\"\",B1_Breakdown_of_Costs!B85)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q85","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A86","v":"7.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B86),\"\",B1_Breakdown_of_Costs!B86)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q86","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A87","v":"7.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B87),\"\",B1_Breakdown_of_Costs!B87)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q87","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A88","v":"7.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B88),\"\",B1_Breakdown_of_Costs!B88)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q88","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A89","v":"7.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B89),\"\",B1_Breakdown_of_Costs!B89)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q89","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A90","v":"7.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B90),\"\",B1_Breakdown_of_Costs!B90)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q90","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A91","v":"8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B91),\"\",B1_Breakdown_of_Costs!B91)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q91","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A92","v":"8.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B92),\"\",B1_Breakdown_of_Costs!B92)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q92","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A93","v":"8.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B93),\"\",B1_Breakdown_of_Costs!B93)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q93","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A94","v":"8.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B94),\"\",B1_Breakdown_of_Costs!B94)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q94","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A95","v":"8.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B95),\"\",B1_Breakdown_of_Costs!B95)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q95","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A96","v":"8.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B96),\"\",B1_Breakdown_of_Costs!B96)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q96","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A97","v":"8.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B97),\"\",B1_Breakdown_of_Costs!B97)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q97","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A98","v":"8.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B98),\"\",B1_Breakdown_of_Costs!B98)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q98","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A99","v":"8.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B99),\"\",B1_Breakdown_of_Costs!B99)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q99","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A100","v":"8.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B100),\"\",B1_Breakdown_of_Costs!B100)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q100","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A101","v":"8.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B101),\"\",B1_Breakdown_of_Costs!B101)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q101","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A102","v":"9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B102),\"\",B1_Breakdown_of_Costs!B102)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q102","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A103","v":"9.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B103),\"\",B1_Breakdown_of_Costs!B103)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q103","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A104","v":"9.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B104),\"\",B1_Breakdown_of_Costs!B104)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q104","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A105","v":"9.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B105),\"\",B1_Breakdown_of_Costs!B105)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q105","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A106","v":"9.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B106),\"\",B1_Breakdown_of_Costs!B106)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q106","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A107","v":"9.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B107),\"\",B1_Breakdown_of_Costs!B107)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q107","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A108","v":"9.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B108),\"\",B1_Breakdown_of_Costs!B108)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q108","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A109","v":"9.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B109),\"\",B1_Breakdown_of_Costs!B109)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q109","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A110","v":"9.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B110),\"\",B1_Breakdown_of_Costs!B110)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q110","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A111","v":"9.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B111),\"\",B1_Breakdown_of_Costs!B111)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q111","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A112","v":"9.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B112),\"\",B1_Breakdown_of_Costs!B112)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q112","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A113","v":"10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B113),\"\",B1_Breakdown_of_Costs!B113)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q113","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A114","v":"10.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B114),\"\",B1_Breakdown_of_Costs!B114)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q114","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A115","v":"10.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B115),\"\",B1_Breakdown_of_Costs!B115)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q115","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A116","v":"10.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B116),\"\",B1_Breakdown_of_Costs!B116)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q116","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A117","v":"10.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B117),\"\",B1_Breakdown_of_Costs!B117)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q117","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A118","v":"10.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B118),\"\",B1_Breakdown_of_Costs!B118)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q118","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A119","v":"10.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B119),\"\",B1_Breakdown_of_Costs!B119)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q119","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A120","v":"10.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B120),\"\",B1_Breakdown_of_Costs!B120)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q120","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A121","v":"10.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B121),\"\",B1_Breakdown_of_Costs!B121)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q121","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A122","v":"10.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B122),\"\",B1_Breakdown_of_Costs!B122)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q122","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A123","v":"10.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B123),\"\",B1_Breakdown_of_Costs!B123)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!Q123","v":0}]
[null,"TOTAL Non-Contingency"]
["CONTINGENCY TASKS/DELIVERABLES",null,"Name of firm providing goods or services, or, as applicable, \"TBD\" or \"N/A\". ","Include enough detail for reviewer to understand how the estimate was determined."]
[{"$f":"B1_Breakdown_of_Costs!A127","v":"O1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B127),\"\",B1_Breakdown_of_Costs!B127)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX127","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A128","v":"O1.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B128),\"\",B1_Breakdown_of_Costs!B128)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX128","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A129","v":"O1.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B129),\"\",B1_Breakdown_of_Costs!B129)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX129","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A130","v":"O1.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B130),\"\",B1_Breakdown_of_Costs!B130)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX130","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A131","v":"O1.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B131),\"\",B1_Breakdown_of_Costs!B131)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX131","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A132","v":"O1.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B132),\"\",B1_Breakdown_of_Costs!B132)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX132","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A133","v":"O1.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B133),\"\",B1_Breakdown_of_Costs!B133)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX133","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A134","v":"O1.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B134),\"\",B1_Breakdown_of_Costs!B134)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX134","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A135","v":"O1.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B135),\"\",B1_Breakdown_of_Costs!B135)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX135","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A136","v":"O1.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B136),\"\",B1_Breakdown_of_Costs!B136)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX136","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A137","v":"O1.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B137),\"\",B1_Breakdown_of_Costs!B137)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX137","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A138","v":"O2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B138),\"\",B1_Breakdown_of_Costs!B138)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX138","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A139","v":"O2.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B139),\"\",B1_Breakdown_of_Costs!B139)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX139","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A140","v":"O2.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B140),\"\",B1_Breakdown_of_Costs!B140)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX140","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A141","v":"O2.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B141),\"\",B1_Breakdown_of_Costs!B141)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX141","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A142","v":"O2.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B142),\"\",B1_Breakdown_of_Costs!B142)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX142","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A143","v":"O2.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B143),\"\",B1_Breakdown_of_Costs!B143)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX143","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A144","v":"O2.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B144),\"\",B1_Breakdown_of_Costs!B144)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX144","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A145","v":"O2.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B145),\"\",B1_Breakdown_of_Costs!B145)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX145","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A146","v":"O2.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B146),\"\",B1_Breakdown_of_Costs!B146)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX146","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A147","v":"O2.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B147),\"\",B1_Breakdown_of_Costs!B147)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX147","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A148","v":"O2.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B148),\"\",B1_Breakdown_of_Costs!B148)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX148","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A149","v":"O3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B149),\"\",B1_Breakdown_of_Costs!B149)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX149","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A150","v":"O3.1"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B150),\"\",B1_Breakdown_of_Costs!B150)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX150","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A151","v":"O3.2"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B151),\"\",B1_Breakdown_of_Costs!B151)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX151","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A152","v":"O3.3"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B152),\"\",B1_Breakdown_of_Costs!B152)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX152","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A153","v":"O3.4"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B153),\"\",B1_Breakdown_of_Costs!B153)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX153","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A154","v":"O3.5"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B154),\"\",B1_Breakdown_of_Costs!B154)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX154","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A155","v":"O3.6"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B155),\"\",B1_Breakdown_of_Costs!B155)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX155","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A156","v":"O3.7"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B156),\"\",B1_Breakdown_of_Costs!B156)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX156","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A157","v":"O3.8"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B157),\"\",B1_Breakdown_of_Costs!B157)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX157","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A158","v":"O3.9"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B158),\"\",B1_Breakdown_of_Costs!B158)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX158","v":0}]
[{"$f":"B1_Breakdown_of_Costs!A159","v":"O3.10"},{"$f":"IF(ISBLANK(B1_Breakdown_of_Costs!B159),\"\",B1_Breakdown_of_Costs!B159)","v":""},null,null,{"$f":"B1_Breakdown_of_Costs!DX159","v":0}]
[null,"TOTAL Contingency",null,null,{"$f":"B1_Breakdown_of_Costs!DX160","v":0}]
[]
[null,"TOTAL Non-Contingency + Contingency",null,null,{"$f":"B1_Breakdown_of_Costs!DX162","v":0}]

{"sheet":"B3_Cost_Summary","index":3,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Form B3: Breakdown of Costs Summary"]
[]
[{"$f":"B1_Breakdown_of_Costs!A4","v":"PROJECT NAME:\n"}]
[]
["Total Non-Contingency Hours",{"$f":"B1_Breakdown_of_Costs!DR124","v":0}]
["Total Non-Contingency Labor Costs",{"$f":"B1_Breakdown_of_Costs!DV124-B1_Breakdown_of_Costs!DU124","v":0}]
["Total Non-Contingency Direct Expenses",{"$f":"B1_Breakdown_of_Costs!DU124","v":0}]
["Total Non-Contingency Costs",{"$f":"B1_Breakdown_of_Costs!DV124","v":0}]
["Total Non-Contingency Profit",{"$f":"B1_Breakdown_of_Costs!DW124","v":0}]
["Total Non-Contingency Cost + Profit",{"$f":"B1_Breakdown_of_Costs!DX124","v":0}]
[]
[]
["Total Contingency Hours",{"$f":"B1_Breakdown_of_Costs!DR160","v":0}]
["Total Contingency Labor Costs",{"$f":"B1_Breakdown_of_Costs!DV160-B1_Breakdown_of_Costs!DU160","v":0}]
["Total Contingency Direct Expenses",{"$f":"B1_Breakdown_of_Costs!DU160","v":0}]
["Total Contingency Costs",{"$f":"B1_Breakdown_of_Costs!DV160","v":0}]
["Total Contingency Profit",{"$f":"B1_Breakdown_of_Costs!DW160","v":0}]
["Total Contingency Cost + Profit",{"$f":"B1_Breakdown_of_Costs!DX160","v":0}]

{"sheet":"B4_LBCE_Participation","index":4,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,4,0,6],[1,4,1,6],[2,4,2,6]]}
["Form B4: LBCE Program Participation Summary",null,null,null,"PROCURING AGENCY TO COMPLETE THIS SECTION"]
[null,null,null,null,"Name of Reviewer:"]
[null,null,null,null,"/S/ [Type Name of Reviewer here]"]
["THIS TAB IS REQUIRED FOR PROCUREMENTS SUBJECT TO THE LOCAL BUSINESS CONTRACT EQUITY (LBCE) PROGRAM REQUIREMENTS; DO NOT USE FOR DISADVANTAGED BUSINESS ENTERPRISE (DBE)."]
["The LBCE Program goals for professional services are 70.0% for Local Business Enterprise (LBE) and 30.0% for Small Local Business Enterprise (SLBE).",null,null,null,null,null," "]
["• Complete all yellow fields below as applicable. See examples below in the lighter gray fields."]
["• Please use one line per firm (any business - subconsultants, subcontractors, vendors, etc.) regardless of tier. If a vendor is under a subconsultant, such vendor's budget should be removed from the subconsultant and included below as an independent line item."]
["• Firms (any business - subconsultants, subcontractors, vendors, etc.) that are unconfirmed or yet to be identified should be listed under the Firm column as \"To be determined\""]
["• The Certification Status must be updated according to, and supported by, proof of certification."]
["• The LBE/SLBE participation below must be consistent with the cost proposal."]
["• Do not include optional tasks (i.e., contingency)."]
[]
["Firm","Tier","Budget","LBE","SLBE","VSLBE","Certification Status","LBE","SLBE","VSLBE"]
["Sample Detail for Instructional Purposes Only"]
["Prime Name","Prime",100000,{"$f":"IF(H15<>\"\",$C15,\"$0\")","v":100000},"-","-","Alameda CTC LBE\nexp. YYYY-MM-DD","x"]
["Subconsultant/Vendor Name","Tier 1",10000,{"$f":"IF(H16<>\"\",$C16,\"$0\")","v":10000},{"$f":"IF(I16<>\"\",$C16,\"$0\")","v":10000},"-","Alameda CTC LBE, SLBE\nexp. YYYY-MM-DD","x","x"]
["Subconsultant/Vendor Name","Tier 2 under Subconsultant Name",5000,5000,5000,{"$f":"IF(J17<>\"\",$C17,\"$0\")","v":5000},"Alameda CTC LBE, SLBE, VSLBE\nexp. YYYY-MM-DD","x","x","x"]
["E.g.:\nAerial Maps, Inc.","E.g.:\nTier 1",59000,59000,59000,"-","Alameda CTC LBE, SLBE\nexp. YYYY-MM-DD","x","x"]
["E.g.:\nPrinters, Inc.","E.g.:\nTier 2 under Aerial Maps, Inc.",1000,"-","-","-","None"]
["E.g.:\nTo be determined","E.g.:\nTier 2 under Aerial Maps, Inc.",500,500,"-","-","Alameda CTC LBE\nexp. YYYY-MM-DD","x"]
["etc.","etc.",0,"-","-","-","etc.","etc."]
[null,"TOTAL NON-CONTINGENCY ",{"$f":"SUM(C11:C21)","v":175500},{"$f":"SUM(D11:D21)","v":174500},{"$f":"SUM(E11:E21)","v":74000},{"$f":"SUM(F11:F21)","v":5000}]
[null,null,"GOAL ACHIEVEMENT",{"$f":"+D22/$C$22","v":0.99430199430199429},{"$f":"+E22/$C$22","v":0.42165242165242167},2.8490028490028491E-2]
["NON-CONTINGENCY TASKS/DELIVERABLES"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,"$0","$0","$0"]
[null,null,0,0,0,"$0"]
[null,null,0,"$0","$0","$0"]
[null,"TOTAL NON-CONTINGENCY ",{"$f":"SUM(C25:C35)","v":0},{"$f":"SUM(D25:D35)","v":0},{"$f":"SUM(E25:E35)","v":0},{"$f":"SUM(F25:F35)","v":0}]
[null,null,"GOAL ACHIEVEMENT",{"$f":"+D36/$C$36","v":{"$error":"#DIV/0!"}},{"$f":"+E36/$C$36","v":{"$error":"#DIV/0!"}},{"$f":"+F36/$C$36","v":{"$error":"#DIV/0!"}}]

{"sheet":"B5_Prime_and_Sub_Contact_Info","index":5,"n_rows":8,"n_cols":11,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Form B5: Prime Consultant and Subconsultant Contact Information"]
[]
["#","Firm Name","LBE, SLBE, VSLBE  and/or DBE Status","Street Address","City","State","Zip Code","Contact Name","Contact Title","Phone No.","Email"]
[1]
[{"$f":"A4+1","v":2}]
[{"$f":"A5+1","v":3}]
[4]
[5,"[___Insert Additional Rows as Needed___]"]

{"sheet":"C1","index":6,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[[14,1,14,2]]}
["FOR AWARDED CONTRACTS ONLY - NOT REQUIRED FOR RFP PROPOSALS"]
["Table C-1: Project Cost Basis"]
[null,null,null,null,null,"Reallocation for Amendments Only"]
[null,"Task No.","Task Description","Task Budget",null,"Task Budget Adjustment","Revised Task Budget Totals"]
[null,1,{"$f":"(B1_Breakdown_of_Costs!B14)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX14:DX19)","v":0},null,null,{"$f":"D5+F5","v":0}]
[null,2,{"$f":"(B1_Breakdown_of_Costs!B25)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!D25:DX30)","v":0},null,null,0]
[null,3,{"$f":"(B1_Breakdown_of_Costs!B36)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX36:DX41)","v":0},null,null,0]
[null,4,{"$f":"(B1_Breakdown_of_Costs!B47)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX47:DX52)","v":0},null,null,0]
[null,5,{"$f":"(B1_Breakdown_of_Costs!B58)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX58:DX63)","v":0},null,null,0]
[null,6,{"$f":"(B1_Breakdown_of_Costs!B69)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX69:DX74)","v":0},null,null,0]
[null,7,{"$f":"(B1_Breakdown_of_Costs!B80)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX80:DX85)","v":0},null,null,0]
[null,"O1",{"$f":"(B1_Breakdown_of_Costs!B127)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX127:DX130)","v":0},null,null,0]
[null,"O1.1",{"$f":"(B1_Breakdown_of_Costs!B128)","v":0},{"$f":"(B1_Breakdown_of_Costs!DX128)","v":0},null,null,0]
[null,"O2",{"$f":"(B1_Breakdown_of_Costs!B138)","v":0},{"$f":"SUM(B1_Breakdown_of_Costs!DX138:DX141)","v":0},null,null,0]
[null,"TOTAL",null,{"$f":"SUM(D5:D14)","v":0},null,{"$f":"SUM(F5:F14)","v":0},{"$f":"SUM(G5:G14)","v":0}]

{"sheet":"C2","index":7,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["FOR AWARDED CONTRACTS ONLY - NOT REQUIRED FOR RFP PROPOSALS"]
["Table C-2: Consultant and Subconsultant Budget"]
[null,null,null,null,null,null,"Reallocation for Amendments Only"]
[null,"Vendor","Tier","Certification\n(LBE, SLBE, VSLBE and/or DBE)","Budget",null,"Budget Adjustment","Revised Budget Totals"]
[null,"Prime",null,null,0,null,null,{"$f":"E5+G5","v":0}]
[null,"Sub 1",null,null,0,null,null,{"$f":"E6+G6","v":0}]
[null,"Sub 2",null,null,0,null,null,0]
[null,"Sub 3",null,null,{"$f":"(B1_Breakdown_of_Costs!BP12)","v":0},null,null,0]
[null,"Sub 4",null,null,{"$f":"(B1_Breakdown_of_Costs!CG12)","v":0},null,null,0]
[null,"Sub 5",null,null,{"$f":"(B1_Breakdown_of_Costs!CX12)","v":0},null,null,0]
[null,"Sub 6",null,null,{"$f":"(B1_Breakdown_of_Costs!DO12)","v":0},null,null,0]
[null,"On-Call Task 1",null,null,{"$f":"SUM(B1_Breakdown_of_Costs!Q128:Q137)","v":0},null,null,0]
[null,"On-Call Task 2",null,null,{"$f":"SUM(B1_Breakdown_of_Costs!Q139:Q148)","v":0},null,null,{"$f":"E12+G13","v":0}]
[null,"On-Call Task 3",null,null,{"$f":"SUM(B1_Breakdown_of_Costs!Q150:Q159)","v":0},null,null,{"$f":"E13+G14","v":0}]
[null,null,null,"TOTAL",{"$f":"SUM(E5:E14)","v":0},null,{"$f":"SUM(G5:G14)","v":0},{"$f":"SUM(H5:H14)","v":0}]
[null,null,null,"DBE Total",{"$f":"(SUMIF(D5:D14,\"*DBE*\",E5:E14))/$E15","v":{"$error":"#DIV/0!"}},null,{"$f":"H16-E16","v":{"$error":"#DIV/0!"}},{"$f":"(SUMIF(D5:D14,\"*DBE*\",H5:H14))/$H15","v":{"$error":"#DIV/0!"}}]
[null,null,null,"LBE Total",{"$f":"(SUMIF(D5:D14,\"*LBE*\",E5:E14))/$E15","v":{"$error":"#DIV/0!"}},null,{"$f":"H17-E17","v":{"$error":"#DIV/0!"}},{"$f":"(SUMIF(D5:D14,\"*LBE*\",H5:H14))/$H15","v":{"$error":"#DIV/0!"}}]
[null,null,null,"SLBE Total",{"$f":"(SUMIF(D5:D14,\"*SLBE*\",E5:E14))/$E15","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"(SUMIF(D5:D14,\"*SLBE*\",H5:H14))/$H15","v":{"$error":"#DIV/0!"}}]

{"sheet":"C3","index":8,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,1,6,1],[3,2,6,2],[3,3,6,3]]}
["FOR AWARDED CONTRACTS ONLY - NOT REQUIRED FOR RFP PROPOSALS"]
["Table C-3: Consultant and Subconsultant Fixed Hourly Rate Schedule and Key Personnel"]
[]
[null,"Vendor Name","Personnel  Name","Title and/or Role","Direct Salary Rate","Fringe Rate","Overhead Rate","Indirect Cost Rate","Profit Rate","Fixed Hourly Rate","Fixed Hourly Rate","Fixed Hourly Rate","Annual Escalation Rate"]
[null,null,null,null,"($)","(%)","(%)","(%)","(%)","($)","($)","($)","(%)"]
[null,null,null,null,null,null,null,null,null,"Effective Period","Effective Period","Effective Period"]
[null,null,null,null,null,null,null,null,null,"MM/DD/YY-MM/DD/YY","MM/DD/YY-MM/DD/YY","MM/DD/YY-MM/DD/YY"]
[null,"i.e. Prime",{"$f":"B1_Breakdown_of_Costs!C9","v":"[__Insert Name and Classification__]"},null,{"$f":"(B1_Breakdown_of_Costs!C10)","v":0},{"$f":"(B1_Breakdown_of_Costs!J3)","v":0},{"$f":"(B1_Breakdown_of_Costs!J2)","v":0},0,{"$f":"(B1_Breakdown_of_Costs!J4)","v":0.08},{"$f":"(B1_Breakdown_of_Costs!C12)","v":0},0,0,{"$f":"(B1_Breakdown_of_Costs!J5)","v":0.03}]
[null,"i.e. Prime",{"$f":"B1_Breakdown_of_Costs!D9","v":"[__Insert Name and Classification__]"},null,{"$f":"(B1_Breakdown_of_Costs!D10)","v":0},{"$f":"(B1_Breakdown_of_Costs!J3)","v":0},{"$f":"(B1_Breakdown_of_Costs!J2)","v":0},0,{"$f":"(B1_Breakdown_of_Costs!J4)","v":0.08},{"$f":"(B1_Breakdown_of_Costs!D12)","v":0},0,0,{"$f":"(B1_Breakdown_of_Costs!J5)","v":0.03}]
[null,"i.e. Sub",{"$f":"B1_Breakdown_of_Costs!AK9","v":"[__Insert Name and Classification__]"},null,{"$f":"(B1_Breakdown_of_Costs!T10)","v":0},{"$f":"(B1_Breakdown_of_Costs!AA3)","v":0},{"$f":"(B1_Breakdown_of_Costs!AA2)","v":0},0,{"$f":"(B1_Breakdown_of_Costs!AA4)","v":0.08},{"$f":"(B1_Breakdown_of_Costs!T12)","v":0},0,0,{"$f":"(B1_Breakdown_of_Costs!AA5)","v":0.03}]
[null,"i.e. Sub",{"$f":"B1_Breakdown_of_Costs!AL9","v":"[__Insert Name and Classification__]"},null,{"$f":"(B1_Breakdown_of_Costs!U10)","v":0},{"$f":"(B1_Breakdown_of_Costs!AA3)","v":0},{"$f":"(B1_Breakdown_of_Costs!AA2)","v":0},0,{"$f":"(B1_Breakdown_of_Costs!AA4)","v":0.08},{"$f":"(B1_Breakdown_of_Costs!U12)","v":0},0,0,{"$f":"(B1_Breakdown_of_Costs!AA5)","v":0.03}]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0]

{"sheet":"C4","index":9,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["FOR AWARDED CONTRACTS ONLY - NOT REQUIRED FOR RFP PROPOSALS"]
["Table C-4: Consultant and Subconsultant Unit Costs"]
[]
[null,"Task No.","Vendor Name\n(List Order: Prime Consultant then Subconsultants alphabetically)","Vendor Tier","Description","Quantity","Unit","Unit Cost","Total"]
[null,1,{"$f":"(B2_Expense_Detail!C16)","v":0},"E.g.:\n• Prime\n• Tier 1 (under Prime)\n• Tier 2 under SubconsultantName",{"$f":"(B2_Expense_Detail!B16)","v":""},"Break out from B2 \"Expense Details\" → \"Basis of Estimate\"","Break out from B2 \"Expense Details\" → \"Basis of Estimate\"","Break out from B2 \"Expense Details\" → \"Basis of Estimate\"",{"$f":"(B2_Expense_Detail!E16)","v":0}]
[null,1.1000000000000001,{"$f":"(B2_Expense_Detail!C17)","v":0},null,{"$f":"(B2_Expense_Detail!B17)","v":0},null,null,null,{"$f":"(B2_Expense_Detail!E17)","v":0}]
[null,1.2,{"$f":"(B2_Expense_Detail!C18)","v":0},null,{"$f":"(B2_Expense_Detail!B18)","v":0},null,null,null,{"$f":"(B2_Expense_Detail!E18)","v":0}]
[null,1.3,{"$f":"(B2_Expense_Detail!C19)","v":0},null,{"$f":"(B2_Expense_Detail!B19)","v":0},null,null,null,{"$f":"(B2_Expense_Detail!E19)","v":0}]
[null,2,{"$f":"(B2_Expense_Detail!C27)","v":0},null,{"$f":"(B2_Expense_Detail!B27)","v":""},null,null,null,{"$f":"(B2_Expense_Detail!E28)","v":0}]
[null,2.1,{"$f":"(B2_Expense_Detail!C28)","v":0},null,{"$f":"(B2_Expense_Detail!B28)","v":0},null,null,null,{"$f":"(B2_Expense_Detail!E28)","v":0}]